{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["AER NRs","AER lookups","AER ETL","Business & other details","Intro","DMS input","AER Amendments","RFM input","Adjustment for previous period","RAB roll forward","Total RAB roll forward","TAB roll forward","RAB remaining lives","TAB remaining lives","PTRM input summary","Inputs working"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":973,"comments":5,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"AER NRs","index":0,"n_rows":218,"n_cols":16,"rows_kept":218,"cut":false,"hidden":true,"merged":[[185,1,186,1],[189,1,190,1],[198,1,203,1],[125,1,140,1],[142,1,148,1],[150,1,164,1],[166,1,167,1],[169,1,174,1],[181,1,182,1],[55,1,68,1],[74,1,87,1],[90,1,97,1],[100,1,105,1],[108,1,122,1],[4,1,18,1],[22,1,45,1],[23,10,25,10],[23,36,23,57],[23,67,23,88],[24,36,24,57],[24,67,24,88],[25,36,25,57],[25,67,25,88],[26,10,30,10],[34,10,35,10]]}
[null,"AER NAMED RANGES"]
[]
[null,"DROP DOWN SELECTORS USED IN WORKBOOKS"]
[]
[null,"COVER SHEET","dms_DataQuality_List","dms_Confid_status_List"]
[null,null,"-- select --","-- select --"]
[null,null,"Actual","Public"]
[null,null,"Estimate","Confidential"]
[null,null,"Consolidated"]
[]
[]
[null,null,"For all files either AER or business needs to be able to specify the type of submission","For PTRM & RFM templates we must provide a choice in case they change their form of control - otherwise it is drawn from the business specific lookup table above."]
[null,null,"dms_SourceList","dms_FormControl_Choices"]
[null,null,"-- select --","Revenue cap"]
[null,null,"After appeal","Revenue yield"]
[null,null,"Draft decision","Weighted average price cap"]
[null,null,"Final decision"]
[null,null,"Regulatory proposal"]
[null,null,"Revised regulatory proposal"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"This is used to create an image to insert on 6.3 STPIS sheet - not for dropdown lists.",null,null,"GAS"]
[null,"CA & RESET RINS \nDNSP","dms_DNSP_020301_SubstationType","dms_DNSP_020301_ProjectType","dms_DNSP_020301_ProjectTrigger","dms_DNSP_020302_ProjectType","dms_DNSP_020302_ProjectTrigger","dms_STPIS_Exclusion_List","dms_Reason_Interruption","dms_Reason_Interruption_Detailed","Reason for interruption",null,null,"dms_N0205_AssetType"]
[null,null,"Subtransmission substation","New substation establishment","Demand growth","New line on new route - single circuit","Demand growth","Weather","Animal","Animal impact","Animal","Animal impact",null,"Cast Iron"]
[null,null,"Zone substation","Substation upgrade - capacity"," Voltage issues","New line on new route - dual circuit"," Voltage issues","Equipment failure","Asset failure","Animal nesting/burrowing, etc and other",null,"Animal nesting/burrowing, etc and other",null,"PVC"]
[null,null,"Switching station","Substation upgrade - voltage"," Reactive power issue","New line on new route - other"," Reactive power issue","Operational error","Other","Other",null,"Other",null,"Polyamide"]
[null,null,"Other","Other"," Fault level issues","Line rebuild over existing route - single circuit"," Fault level issues","Vegetation","Overloads","LV","Asset failure","LV",null,"High density polyethylene (80)"]
[null,null,null,null," Safety","Line rebuild over existing route - dual circuit"," Net market benefit","Animals","Planned","Distribution substation",null,"Distribution substation",null,"High density polyethylene (100)"]
[null,null,null,null," Environment","Reconductor - Single circuit"," Safety","Third party impacts","Network business","HV",null,"HV",null,"High density polyethylene (250)"]
[null,null,null,null," Other","Reconductor - Dual circuit"," Environment","Transmission failure","Third party","Zone substation",null,"Zone substation",null,"High density polyethylene (575)"]
[null,null,null,null,null,"Reconductor - Other"," Other","Load shedding","Unknown","Subtransmission",null,"Subtransmission",null,"Medium density polyethylene"]
[null,null,null,null,null,"Line upgrade - raising/retensoring",null,"Inter-distributor connection failure","Vegetation","insert description of 'other'","Other","insert description of 'other'",null,"Unprotected steel"]
[null,null,null,null,null,"Line upgrade - voltage upgrade",null,"Other","Weather","Network error","Overloads",null,null,"Protected steel"]
[null,null,null,null,null,"Line upgrade - capacity",null,null,"2 - STPIS Exclusion (3.3)(a)","Switching and protection error","Planned",null,null,"Other"]
[null,null,null,null,null,"String spare circuit",null,null,"3 - STPIS Exclusion (3.3)(a)","Fire","Network business","Network error"]
[null,null,null,null,null,"Other",null,null,"4 - STPIS Exclusion (3.3)(a)","Other",null,"Switching and protection error"]
[null,null,null,null,null,null,null,null,"5 - STPIS Exclusion (3.3)(a)","Dig-in","Third party","Fire"]
[null,null,null,null,null,null,null,null,"6 - STPIS Exclusion (3.3)(a)","Unauthorised access",null,"Other"]
[null,null,null,null,null,null,null,null,"7 - STPIS Exclusion (3.3)(a)","Vehicle impact",null,"Dig-in"]
[null,null,null,null,null,null,null,null,null,"Unknown",null,"Unauthorised access"]
[null,null,null,null,null,null,null,null,null,"Blow-in/Fall-in - NSP responsibility",null,"Vehicle impact"]
[null,null,null,null,null,null,null,null,null,"Grow-in - NSP responsibility","Unknown","Unknown"]
[null,null,null,null,null,null,null,null,null,"Blow-in/Fall-in - Other responsible party","Vegetation","Blow-in/Fall-in - NSP responsibility"]
[null,null,null,null,null,null,null,null,null,"Grow-in - Other responsible party",null,"Grow-in - NSP responsibility"]
[null,null,null,null,null,null,null,null,null,null,null,"Blow-in/Fall-in - Other responsible party"]
[null,null,null,null,null,null,null,null,null,null,null,"Grow-in - Other responsible party"]
[null,null,null,null,null,null,null,null,null,null,"Weather"]
[null,null,null,null,null,null,null,null,null,null,"2 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,"3 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,"4 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,"5 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,"6 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,"7 - STPIS Exclusion (3.3)(a)"]
[]
[]
[null,"CA & RESET RINS \nTNSP ","dms_TNSP_0203_SubstationType","dms_TNSP_020301_ProjectType","dms_TNSP_020301_ProjectTrigger","dms_TNSP_020302_ProjectType","dms_TNSP_0203_ProjectTrigger"]
[null,null,"Terminal station","New substation establishment","Demand growth","New line on new route - single circuit","Demand growth"]
[null,null,"Switching station","Capacity upgrade"," Voltage issues","New line on new route - dual circuit"," Voltage issues"]
[null,null,"Transmission substation","Voltage upgrade"," Reactive power issue","New line on new route - other"," Reactive power issue"]
[null,null,"Other","Other"," Fault level issues","Line rebuild over existing route - single circuit"," Fault level issues"]
[null,null,null,null,"Net market benefit","Line rebuild over existing route - dual circuit"," Net market benefit"]
[null,null,null,null," Safety","Reconductor - Single circuit"," Safety"]
[null,null,null,null," Environment","Reconductor - Dual circuit"," Environment"]
[null,null,null,null," Other","Reconductor - Other"," Other"]
[null,null,null,null,null,"Line upgrade - raising/retensoring"]
[null,null,null,null,null,"Line upgrade - voltage upgrade"]
[null,null,null,null,null,"Line upgrade - capacity"]
[null,null,null,null,null,"String spare circuit"]
[null,null,null,null,null,"Other"]
[]
[]
[]
[null,"NAMED RANGES USED IN ETL PROCESS"]
[null,null,null,null,null,null,null,null,null,null,null,null,"GAS ARR & RESET"]
[null,"CA & RESET RINS \nDNSP ONLY","dms_020303_01_UOM","dms_020501_01_UOM","dms_020501_02_UOM","dms_020501_03_UOM","dms_020501_04_UOM","dms_020701_01_UOM","dms_020701_02_UOM","dms_020701_01_Rows","dms_040102_01_UOM","dms_040102_04_UOM","dms_S140101_UOM","dms_S140201_UOM","dms_E050201_UOM","dms_E050202_UOM"]
[null,null,"Circuit line length in km","0's","0's","0's","0's","km","km","Route line length within zone","0's","days","number","number per km","per metre per connection","metres per connection"]
[null,null,"Circuit line length in km","0's","0's","0's","0's","0's","0's","Number of maintenance spans","0's","0's","number","number","per service per connection","number per connection"]
[null,null,"Circuit line length in km","MVA added","MVA added","MVA added","MVA added","km","km","Total length of maintenance spans","0's","$0s","number","number","number per connection","number per connection"]
[null,null,"Circuit line length in km","0's","0's","0's","0's","km","km","Length of vegetation corridors","$0s","0's","km"]
[null,null,"Number","total spend $0s","total spend $0s","total spend $0s","total spend $0s","0's","0's","Average number of trees per maintenance span"]
[null,null,"Number","net circuit km added","net circuit km added","net circuit km added","net circuit km added","years","years","Average frequency of cutting cycle"]
[null,null,"Number","total spend $0s","total spend $0s","total spend $0s","total spend $0s"]
[null,null,null,"net circuit km added","net circuit km added","net circuit km added","net circuit km added"]
[null,null,null,"total spend $0s","total spend $0s","total spend $0s","total spend $0s"]
[null,null,null,"0's",null,"$0s"]
[null,null,null,"0's"]
[null,null,null,"0's"]
[null,null,null,"$0s"]
[]
[]
[null,"CA & RESET RINS \nTNSP ONLY","dms_020701_01_UOM"]
[null,null,"km"]
[null,null,"0's"]
[null,null,"km"]
[null,null,"0's"]
[null,null,"km"]
[null,null,"metres"]
[null,null,"years"]
[]
[]
[null,"CA & RESET RINS \nDNSP & TNSP","dms_020603_01_UOM"]
[null,null,"0's"]
[null,null,"0's"]
[null,null,"0's"]
[null,null,"0's"]
[null,null,"(per cent)"]
[]
[]
[null,"EB & RESET RINS \nDNSP ONLY","dms_030601_01_UOM","dms_030601_02_UOM","dms_030701_01_UOM","dms_030702_01_UOM","dms_030703_01_UOM"]
[null,null,"minutes/customer","minutes/customer","Customer / km","%","km"]
[null,null,"minutes/customer","minutes/customer","MWh/customer","Number of spans"]
[null,null,"interruptions/customer","interruptions/customer","kVA / customer","Number of spans"]
[null,null,"interruptions/customer","interruptions/customer",null,"Number of spans"]
[null,null,null,null,null,"Number of spans"]
[null,null,null,null,null,"Years"]
[null,null,null,null,null,"Years"]
[null,null,null,null,null,"Trees"]
[null,null,null,null,null,"Trees"]
[null,null,null,null,null,"Defects"]
[null,null,null,null,null,"Defects"]
[null,null,null,null,null,"Spans"]
[null,null,null,null,null,"km"]
[null,null,null,null,null,"Spans"]
[]
[null,null,"WHEN INSERTING COVER SHEET INTO A TNSP FILE - APPLY THESE NAMED RANGES"]
[null,"EB & RESET RINS \nTNSP ONLY","dms_030601_01_UOM",null,"dms_030701_01_UOM","dms_030702_01_UOM"]
[null,null,"%",null,"Number of spans","km"]
[null,null,"number",null,"Years","%"]
[null,null,"number",null,"Trees","km"]
[null,null,"%",null,"Defects","number"]
[null,null,"number",null,"Number of spans"]
[null,null,"number",null,"km"]
[null,null,"%",null,"km"]
[null,null,"number",null,"Number of spans"]
[null,null,"number"]
[null,null,"%"]
[null,null,"number"]
[null,null,"%"]
[null,null,"number"]
[null,null,"%"]
[null,null,"number"]
[]
[null,"EB & RESET RINS \nDNSP & TNSP","dms_EB_RAB_PIT"]
[null,null,"Beginning of year"]
[null,null,"End of year"]
[null,null,"End of year"]
[null,null,"End of year"]
[null,null,"End of year"]
[null,null,"End of year"]
[]
[null,"ARR \nDNSP ONLY","dms_030605_UOM","dms_03060703_UOM","dms_E020202_UOM","Spare"]
[null,null,"number","number","Length of mains replaced"]
[null,null,"number","number","Number of services replaced"]
[null,null,"number","number"]
[null,null,"number","number"]
[null,null,"number","(per cent)"]
[null,null,"number"]
[null,null,"number"]
[null,null,"number"]
[null,null,"number"]
[null,null,"number"]
[null,null,"number"]
[null,null,"number"]
[null,null,"(per cent)"]
[null,null,"(per cent)",""]
[]
[null,"RFM","dms_Beg","dms_Mid","dms_End"]
[null,null,"Beginning of year","Mid year","End of Year"]
[]
[null,"PTRM","dms_PTRM_RAB_PIT","dms_PTRM_TAB_PIT","DMS_Xfactor"]
[null,null,"Beginning of year","Beginning of year","x factors"]
[null,null,"End of year","End of year"]
[null,null,"End of year","End of year"]
[null,null,"End of year","End of year"]
[null,null,"End of year"]
[]
[]
[null,"STPIS & MIC NAMED RANGES "]
[]
[null,"These \"row descriptions\" are the column headings in the various templates but become row descriptions in the ETL process"]
[]
[null,"Table 6.3 sustained interruptions - row descriptions","dms_060301_CustNo_Affected_Row","dms_060301_Avg_Duration_Sustained_Int_Row","dms_060301_Effect_unplanned_SAIDI_Row","dms_060301_Effect_unplanned_SAIFI_Row"]
[null,null,"Number of customers affected by the interruption","Average duration of sustained customer interruption","Effect on unplanned SAIDI","Effect on unplanned SAIFI"]
[]
[]
[null,"Table 6.1 telephone answering - row descriptions and start date","dms_060101_Rows","dms_060102_Rows","dms_060101_StartDateTxt"]
[null,null,"Total number of calls \n(after removing excluded events)","Number of calls answered within 30 seconds \n(after excluding excluded events) ",{"$f":"dms_060701_StartDateTxt","v":{"$error":"#N/A"}}]
[]
[]
[null,"Table 6.8.1 - row descriptions","dms_060801_01_Rows","dms_060801_02_Rows","dms_060801_03_Rows","dms_060801_04_Rows"]
[null,null,"Number of interruptions","Duration of interruptions","Total unplanned minutes off supply","Effect on unplanned MAIFI"]
[]
[]
[null,"Table 7.9.4 - market impact component - row descriptions","dms_070904_01_Rows","without exclusions","with exclusions"]
[]
[]
[null,"These headings (Lists) are determined from the INDEX/MATCH function on the NSP selected on the Business & other details sheet"]
[]
[null,"Table 6.7.1 - daily performance data - unplanned - MAIFI  -- row descriptions and header named range values","dms_060701_Feeder_Header_Lvl4",{"$f":"INDEX(dms_FeederName_1,MATCH(dms_TradingName,dms_TradingName_List))","v":"CBD"},{"$f":"INDEX(dms_FeederName_1,MATCH(dms_TradingName,dms_TradingName_List))","v":"CBD"},{"$f":"INDEX(dms_FeederName_2,MATCH(dms_TradingName,dms_TradingName_List))","v":"Urban"},{"$f":"INDEX(dms_FeederName_2,MATCH(dms_TradingName,dms_TradingName_List))","v":"Urban"},{"$f":"INDEX(dms_FeederName_3,MATCH(dms_TradingName,dms_TradingName_List))","v":"Short rural"},{"$f":"INDEX(dms_FeederName_3,MATCH(dms_TradingName,dms_TradingName_List))","v":"Short rural"},{"$f":"INDEX(dms_FeederName_4,MATCH(dms_TradingName,dms_TradingName_List))","v":"Long rural"},{"$f":"INDEX(dms_FeederName_4,MATCH(dms_TradingName,dms_TradingName_List))","v":"Long rural"},{"$f":"IF((INDEX(dms_FeederName_5,MATCH(dms_TradingName,dms_TradingName_List))=0),\"Network\",(INDEX(dms_FeederName_5,MATCH(dms_TradingName,dms_TradingName_List))))","v":"Network"},{"$f":"IF((INDEX(dms_FeederName_5,MATCH(dms_TradingName,dms_TradingName_List))=0),\"Network\",(INDEX(dms_FeederName_5,MATCH(dms_TradingName,dms_TradingName_List))))","v":"Network"},"Network","Network"]
[]
[null,null,"dms_060701_Rows","All events","After removing excluded events","All events","After removing excluded events","All events","After removing excluded events","All events","After removing excluded events","All events","After removing excluded events","All events","After removing excluded events"]
[null,null,null,"the number of column headings changes from 10 to 12 depending on the number of feeder categories for the NSP"]
[]
[null,null,"dms_0603_FeederList",{"$f":"INDEX(dms_FeederName_1,MATCH(dms_TradingName,dms_TradingName_List))","v":"CBD"},{"$f":"INDEX(dms_FeederName_2,MATCH(dms_TradingName,dms_TradingName_List))","v":"Urban"},{"$f":"INDEX(dms_FeederName_3,MATCH(dms_TradingName,dms_TradingName_List))","v":"Short rural"},{"$f":"INDEX(dms_FeederName_4,MATCH(dms_TradingName,dms_TradingName_List))","v":"Long rural"}]
[]
[]
[null,"Use these to add to specific worksheets in existing files","Use these to add to specific worksheets in existing files"]
[]
[]
[null,"ARRs 6.7 STPIS daily performance","dms_060101_Values","dms_060102_Values","dms_060701_Values"]
[null,null,"dms_LeapYear"]
[]
[]
[null,"ARR's  6.8 STPIS exclusions","dms_060801_Event_Date","dms_060801_OutageID","dms_060801_FeederID","dms_060801_FeederClass","dms_060801_CauseID","dms_060801_01_Values","dms_060801_02_Values","dms_060801_03_Values","dms_060801_Excl_Cat","dms_060801_04_Values"]
[null,null,"dms_060801_StartCell"]
[]
[]
[null,"CA 6.3 sustained interruptions","dms_060301_Event_Date","dms_060301_Event_Time","dms_060301_AssetID","dms_060301_FeederClass","dms_060301_Reason","dms_060301_DetailedReason","dms_060301_CustNo_Affected_Values","dms_060301_Avg_Duration_Sustained_Int_Values","dms_060301_Effect_unplanned_SAIDI_Values","dms_060301_Effect_unplanned_SAIFI_Values","dms_060301_MED"]

{"sheet":"AER lookups","index":1,"n_rows":103,"n_cols":37,"rows_kept":103,"cut":false,"hidden":true,"merged":[[37,1,37,4],[10,25,10,35],[11,25,11,28],[11,30,11,34],[11,35,13,35]]}
[null,"AER LOOKUP TABLES"]
[]
[null,"Data in these columns used for data validation and database purposes."]
[null,"Date last modified:","2017-01-16","added (Albury and Victora) for AGN"]
[null,null,"2016-10-17","updated TransGrid's correct legal name, corrected TasNetworks (T) to June financial year"]
[null,null,"2017-02-01","inserted Power and Water, added NRs (dms_FeederCat_1 and dms_FeederCat_2)"]
[null,null,"2017-03-03","inserted AEMO as a business"]
[null,null,"2018-03-28","major changes to accommodate STPIS"]
[null,null,"Template Version",5]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FOR ELECTRICITY BUSINESSES ONLY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feeder Types",null,null,null,"TasNetworks (D)","Feeder Names"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBD","Urban","Short rural","long rural","EXTRA"]
[null,"dms_TradingName_List","dms_TradingNameFull_List","dms_ABN_List","dms_JurisdictionList","dms_Sector_List","dms_Segment_List","dms_FormControl_List","dms_RPT_List","dms_RPTMonth_List","dms_CRCPlength_List","dms_FRCPlength_List","dms_PRCPlength_List","dms_663_List","dms_DeterminationRef_List","dms_Addr1_List","dms_Addr2_List","dms_Suburb_List","dms_State_List","dms_PostCode_List","dms_PAddr1_List","dms_PAddr2_List","dms_PSuburb_List","dms_PState_List","dms_PPostCode_List","dms_CBD_flag","dms_Urban_flag","dms_ShortRural_flag","dms_LongRural_flag","dms_FeederType_5_flag","dms_FeederName_1","dms_FeederName_2","dms_FeederName_3","dms_FeederName_4","dms_FeederName_5","dms_Public_Lighting_List","Name"]
[null,"Ausgrid","Ausgrid",67505337385,"NSW","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,5,"2014-19 Distribution Determination","570 George St",null,"SYDNEY","NSW",2000,"GPO Box 4009",null,"SYDNEY","NSW",2001,"YES","YES","YES","YES","NO","CBD","Urban","Short rural","Long rural",null,"YES",{"$f":"B16","v":"Ausgrid"}]
[null,"Ausgrid (Tx Assets)","Ausgrid (Tx Assets)",67505337385,"NSW","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,5,"distribution determination","570 George St",null,"SYDNEY","NSW",2000,"GPO Box 4009",null,"SYDNEY","NSW",2001,"YES","YES","YES","YES","NO","CBD","Urban","Short rural","Long rural",null,"NO","Ausgrid (Tx Assets)"]
[null,"AusNet (D)","AusNet Electricity Services Pty Ltd",91064651118,"Vic","Electricity","Distribution","Revenue cap","Calendar","December",5,5,5,2,"2016-20 Distribution Determination","Level 32","2 Southbank Boulevard","SOUTHBANK","Vic",3006,"Locked Bag 14051",null,"MELBOURNE CITY MAIL CENTRE","Vic",8001,"NO","YES","YES","YES","NO","CBD","Urban","Short rural","Long rural",null,"YES","AusNet (D)"]
[null,"Australian Distribution Co.","Australian Distribution Co.",11222333444,"NSW","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,2,"distribution determination","123 Straight Street",null,"SYDNEY","NSW",2000,"PO Box 123",null,"SYDNEY","NSW",2000,"YES","YES","YES","YES","NO","CBD","Urban","Short rural","Long rural",null,"YES","Australian Distribution Co."]
[null,"Australian Distribution Co. (Vic)","Australian Distribution Co. (Victoria)",11222333444,"Vic","Electricity","Distribution","Revenue cap","Calendar","December",5,5,5,2,"distribution determination","123 Straight Street",null,"MELBOURNE","Vic",3000,"PO Box 123",null,"MELBOURNE","Vic",3000,"NO","NO","NO","NO","NO","CBD","Urban","Short rural","Long rural",null,"YES","Australian Distribution Co. (Vic)"]
[null,"CitiPower","CitiPower",76064651056,"Vic","Electricity","Distribution","Revenue cap","Calendar","December",5,5,5,2,"2016-20 Distribution Determination","40 Market Street",null,"MELBOURNE","Vic",3000,"Locked Bag 14090",null,"MELBOURNE","Vic",8001,"YES","YES","NO","NO","NO","CBD","Urban","Short rural","Long rural",null,"YES","CitiPower"]
[null,"Endeavour Energy","Endeavour Energy",11247365823,"NSW","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,5,"2014-19 Distribution Determination","51 Huntingwood Drive",null,"HUNTINGWOOD","NSW",2148,"PO Box 811",null,"SEVEN HILLS","NSW",1730,"YES","YES","YES","YES","NO","CBD","Urban","Short rural","Long rural",null,"YES","Endeavour Energy"]
[null,"Energex","Energex",40078849055,"Qld","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,5,"2015-20 Distribution Determination","26 Reddacliff Street",null,"NEWSTEAD","Qld",4006,"26 Reddacliff Street",null,"NEWSTEAD","QLD",4006,"YES","YES","YES","NO","NO","CBD","Urban","Short rural","Long rural",null,"YES","Energex"]
[null,"Ergon Energy","Ergon Energy",50087646062,"Qld","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,5,"2015-20 Distribution Determination","22 Walker Street",null,"TOWNSVILLE","Qld",4810,"Po Box 264",null,"FORTITUDE VALLEY","QLD",4006,"NO","YES","YES","YES","NO","CBD","Urban","Short rural","Long rural",null,"YES","Ergon Energy"]
[null,"Essential Energy","Essential Energy",37428185226,"NSW","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,5,"2014-19 Distribution Determination","8 Buller Street",null,"PORT MACQUARIE","NSW",2444,"PO Box 5730",null,"PORT MACQUARIE","NSW",2444,"NO","YES","YES","YES","NO","CBD","Urban","Short rural","Long rural",null,"YES","Essential Energy"]
[null,"Evoenergy Distribution","Evoenergy Distribution",76670568688,"ACT","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,5,"2014-19 Distribution Determination","40 Bunda Street",null,"CANBERRA","ACT",2600,"GPO BOX 366",null,"CANBERRA","ACT",2601,"NO","YES","YES","NO","NO","CBD","Urban","Short rural","Long rural",null,"NO","Evoenergy Distribution"]
[null,"Evoenergy Distribution (Tx Assets)","Evoenergy Distribution (Tx Assets)",76670568688,"ACT","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,5,"distribution determination","40 Bunda Street",null,"CANBERRA","ACT",2600,"GPO BOX 366",null,"CANBERRA","ACT",2601,"NO","YES","YES","NO","NO","CBD","Urban","Short rural","Long rural",null,"NO","Evoenergy Distribution (Tx Assets)"]
[null,"Jemena Electricity","Jemena Electricity",82064651083,"Vic","Electricity","Distribution","Revenue cap","Calendar","December",5,5,5,2,"2016-20 Distribution Determination","Level 16","567 Collins Street","MELBOURNE","Vic",3000,"PO Box 16182",null,"MELBOURNE","Vic",8001,"NO","YES","YES","NO","NO","CBD","Urban","Short rural","Long rural",null,"YES","Jemena Electricity"]
[null,"Power and Water","Power and Water Corporation",15947352360,"NT","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"x","distribution determination","GPO Box 1921",null,"DARWIN","NT",801,"GPO Box 1921",null,"DARWIN","NT",801,"YES","YES","YES","YES","NO","CBD","Urban","Short rural","Long rural",null,"NO","Power and Water"]
[null,"Powercor Australia","Powercor Australia",89064651109,"Vic","Electricity","Distribution","Revenue cap","Calendar","December",5,5,5,2,"2016-20 Distribution Determination","40 Market Street",null,"MELBOURNE","Vic",3000,"Locked bag 14090",null,"MELBOURNE","Vic",8001,"NO","YES","YES","YES","NO","CBD","Urban","Short rural","Long rural",null,"YES","Powercor Australia"]
[null,"SA Power Networks","SA Power Networks",13332330749,"SA","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,5,"2015-20 Distribution Determination","1 Anzac Highway",null,"KESWICK","SA",5035,"GPO Box 77",null,"ADELAIDE","SA",5000,"YES","YES","YES","YES","NO","CBD","Urban","Short rural","Long rural",null,"YES","SA Power Networks"]
[null,"TasNetworks (D)","TasNetworks (D)",24167357299,"Tas","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,5,"distribution determination","1-7 Maria Street",null,"LENAH VALLEY","Tas",7008,"PO Box 606",null,"MOONAH","Tas",7009,"YES","YES","YES","YES","YES","Critical Infrastructure","High density commercial","Urban","High density rural","Low density rural","YES","TasNetworks (D)"]
[null,"United Energy","United Energy",70064651029,"Vic","Electricity","Distribution","Revenue cap","Calendar","December",5,5,5,2,"2016-20 Distribution Determination","43-45 Centreway",null,"MOUNT WAVERLEY","Vic",3149,"PO Box 449",null,"MOUNT WAVERLEY","Vic",3170,"NO","YES","YES","NO","NO","CBD","Urban","Short rural","Long rural",null,"YES","United Energy"]
[]
[]
[]
[]
[null,"The Reg Year Ending (dms_RYE) must be set to the last year of the regulatory period. For forecast data is is usually (FRCP_y5) for actual it is a single year (CRY). For historical actual data the RYE will need to be set manually in the business details sheet by setting the dms_Multiyear_flag to 1 and putting the correct value in 'dms_Specified_FinalYear. See cells C67:C68"]
[null,"dms_Model_List ","dms_Model_Name_Format1","dms_Worksheet_List","dms_Model_Span_List"]
[null,"ARR","Annual Reporting",{"$f":"IF(dms_MultiYear_ResponseFlag=\"yes\",\"NEW HISTORICAL ANNUAL REPORTING\",\"ANNUAL REPORTING\")","v":"ANNUAL REPORTING"},1]
[null,"CA","Category Analysis",{"$f":"IF(dms_MultiYear_ResponseFlag=\"yes\",\"NEW HISTORICAL CATEGORY ANALYSIS\",\"CATEGORY ANALYSIS\")","v":"CATEGORY ANALYSIS"},1]
[null,"CESS","Capitlal Expenditure","CAPITLAL EXPENDITURE SHARING SCHEMING",5]
[null,"CPI","CPI","CPI",5]
[null,"EB","Economic Benchmarking",{"$f":"IF(dms_MultiYear_ResponseFlag=\"yes\",\"NEW HISTORICAL ECONOMIC BENCHMARKING\",\"ECONOMIC BENCHMARKING\")","v":"ECONOMIC BENCHMARKING"},1]
[null,"Pricing","Pricing Proposal","PRICING PROPOSAL",5]
[null,"PTRM","Post Tax Revenue Model","POST TAX REVENUE MODEL",5]
[null,"Reset","Regulatory Reporting (Reset)","REGULATORY REPORTING STATEMENT",5]
[null,"RFM","Roll Forward Model","ROLL FORWARD MODEL",5]
[null,"WACC","Weighted Average Cost of Capital","WEIGHTED AVERAGE COST OF CAPITAL",1]
[]
[]
[]
[null,"Financial","Calendar",null,"PREVIOUS",null,"CURRENT",null,"FORTHCOMING"]
[null,"1987-88","1988","PRCP_y1",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row)","v":{"$error":"#N/A"}},"CRCP_y1",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row)","v":{"$error":"#N/A"}},{"$f":"FRCP_y1","v":2021},{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row)","v":{"$error":"#N/A"}}]
[null,"1988-89","1989","PRCP_y2",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+1)","v":{"$error":"#N/A"}},"CRCP_y2",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+1)","v":{"$error":"#N/A"}},"FRCP_y2",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+1)","v":{"$error":"#N/A"}}]
[null,"1989-90","1990","PRCP_y3",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+2)","v":{"$error":"#N/A"}},"CRCP_y3",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+2)","v":{"$error":"#N/A"}},"FRCP_y3",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+2)","v":{"$error":"#N/A"}}]
[null,"1990-91","1991","PRCP_y4",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+3)","v":{"$error":"#N/A"}},"CRCP_y4",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+3)","v":{"$error":"#N/A"}},"FRCP_y4",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+3)","v":{"$error":"#N/A"}}]
[null,"1991-92","1992","PRCP_y5",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+4)","v":{"$error":"#N/A"}},"CRCP_y5",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+4)","v":{"$error":"#N/A"}},"FRCP_y5",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+4)","v":{"$error":"#N/A"}}]
[null,"1992-93","1993","PRCP_y6",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+5)","v":{"$error":"#N/A"}},"CRCP_y6",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+5)","v":{"$error":"#N/A"}},"FRCP_y6",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+5)","v":{"$error":"#N/A"}}]
[null,"1993-94","1994","PRCP_y7",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+6)","v":{"$error":"#N/A"}},"CRCP_y7",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+6)","v":{"$error":"#N/A"}},"FRCP_y7",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+6)","v":{"$error":"#N/A"}}]
[null,"1994-95","1995","PRCP_y8",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+7)","v":{"$error":"#N/A"}},"CRCP_y8",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+7)","v":{"$error":"#N/A"}},"FRCP_y8",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+7)","v":{"$error":"#N/A"}}]
[null,"1995-96","1996","PRCP_y9",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+8)","v":{"$error":"#N/A"}},"CRCP_y9",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+8)","v":{"$error":"#N/A"}},"FRCP_y9",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+8)","v":{"$error":"#N/A"}}]
[null,"1996-97","1997","PRCP_y10",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+9)","v":{"$error":"#N/A"}},"CRCP_y10",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+9)","v":{"$error":"#N/A"}},"FRCP_y10",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+9)","v":{"$error":"#N/A"}}]
[null,"1997-98","1998","PRCP_y11",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+10)","v":{"$error":"#N/A"}},"CRCP_y11",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+10)","v":{"$error":"#N/A"}},"FRCP_y11",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+10)","v":{"$error":"#N/A"}}]
[null,"1998-99","1999","PRCP_y12",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+11)","v":{"$error":"#N/A"}},"CRCP_y12",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+11)","v":{"$error":"#N/A"}},"FRCP_y12",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+11)","v":{"$error":"#N/A"}}]
[null,"1999-00","2000","PRCP_y13",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+12)","v":{"$error":"#N/A"}},"CRCP_y13",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+12)","v":{"$error":"#N/A"}},"FRCP_y13",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+12)","v":{"$error":"#N/A"}}]
[null,"2000-01","2001","PRCP_y14",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+13)","v":{"$error":"#N/A"}},"CRCP_y14",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+13)","v":{"$error":"#N/A"}},"FRCP_y14",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+13)","v":{"$error":"#N/A"}}]
[null,"2001-02","2002","PRCP_y15",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+14)","v":{"$error":"#N/A"}},"CRCP_y15",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+14)","v":{"$error":"#N/A"}},"FRCP_y15",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+14)","v":{"$error":"#N/A"}}]
[null,"2002-03","2003","PRCP_y16",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+15)","v":{"$error":"#N/A"}},"CRCP_y16",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+15)","v":{"$error":"#N/A"}},"FRCP_y16",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+15)","v":{"$error":"#N/A"}}]
[null,"2003-04","2004"]
[null,"2004-05","2005"]
[null,"2005-06","2006",null,"CRY - FRY"]
[null,"2006-07","2007","dms_y1",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row),0)","v":"2006-07"}]
[null,"2007-08","2008","dms_y2",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+1),0)","v":"1987-88"}]
[null,"2008-09","2009","dms_y3",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+2),0)","v":"1988-89"}]
[null,"2009-10",2010,"dms_y4",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+3),0)","v":"1989-90"}]
[null,"2010-11",2011,"dms_y5",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+4),0)","v":"1990-91"}]
[null,"2011-12",2012,"dms_y6",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+5),0)","v":"1991-92"}]
[null,"2012-13",2013,"dms_y7",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+6),0)","v":"1992-93"}]
[null,"2013-14",2014,"dms_y8",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+7),0)","v":"1993-94"}]
[null,"2014-15",2015,"dms_y9",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+8),0)","v":"1994-95"}]
[null,"2015-16",2016,"dms_y10",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+9),0)","v":"1995-96"}]
[null,"2016-17",2017,"dms_y11",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+10),0)","v":"1996-97"}]
[null,"2017-18",2018,"dms_y12",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+11),0)","v":"1997-98"}]
[null,"2018-19",2019,"dms_y13",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+12),0)","v":"1998-99"}]
[null,"2019-20",2020,"dms_y14",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+13),0)","v":"1999-00"}]
[null,"2020-21",2021,"dms_y15",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+14),0)","v":"2000-01"}]
[null,"2021-22",2022,"dms_y16",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+15),0)","v":"2001-02"}]
[null,"2022-23",2023]
[null,"2023-24",2024]
[null,"2024-25",2025]
[null,"2025-26",2026]
[null,"2026-27",2027]
[null,"2027-28",2028]
[null,"2028-29",2029]
[null,"2029-30",2030]
[null,"2030-31",2031]
[null,"2031-32",2032]
[null,"2032-33",2033]
[null,"2033-34",2034]
[null,"2034-35",2035]
[null,"2035-36",2036]
[null,"2036-37","2037"]

{"sheet":"AER ETL","index":2,"n_rows":145,"n_cols":8,"rows_kept":145,"cut":false,"hidden":true,"merged":[[34,0,59,0],[34,37,34,58],[34,68,34,89],[32,37,32,58],[71,1,73,1],[32,68,32,89],[33,37,33,58],[33,68,33,89],[11,0,15,0],[12,4,12,8],[14,2,14,4],[18,0,25,0],[26,0,31,0]]}
[null,"AER ETL INFORMATION"]
[]
[null,"USES NAMED RANGES FLAG","yes","dms_Defined_Names_Used"]
[]
[null,"IF THIS IS AN ABC RIN - make sure the the named range CRY is applied and the named range dms_dollar_nom_UOM is applied"]
[null,"IF THIS IS A RESET RIN - make sure the named ranges CRY and dms_dollar_nom_UOM are NOT present in the workbook"]
[null,"FOR ABC RINS THAT SPAN MULTIPLE YEARS - make sure MultiYear Flag is set and final year entered as required"]
[]
[null,"Full trading name",{"$f":"INDEX(dms_TradingNameFull_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Ergon Energy"},null,"dms_TradingNameFull"]
[null,"Trading name",{"$f":"dms_TradingName","v":"Ergon Energy"}]
["Selected here","Model / RIN","RFM","dms_Model"]
["Read from Business & other details","Source",{"$f":"dms_Selected_Source","v":"Regulatory proposal"},"dms_Source"]
[null,"Data quality","Consolidated","For DB purposes this is always Consoldiated"]
[null,"Data status","Public","For DB purposes this is always Public"]
[null,"Amendment reason",{"$f":"dms_Amendment_Text","v":"."},null,null,"dms_AmendmentReason"]
[null,"Submission date",{"$f":"dms_Typed_Submission_Date","v":"dd/mm/yy"},"dms_SubmissionDate"]
[]
["Redundant","EBSS - First application of scheme in forthcoming period?","No"]
["Pre-populated from lookup table","Data ingestion data quality","Consolidated","dms_DataQuality","Always Consolidated"]
[null,"Sector",{"$f":"INDEX(dms_Sector_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Electricity"},"dms_Sector","=INDEX(dms_Sector_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Segment",{"$f":"INDEX(dms_Segment_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Distribution"},"dms_Segment","=INDEX(dms_Segment_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Regulatory Year Ending",{"$f":"dms_RYE_result","v":{"$error":"#N/A"}},"dms_RYE","=IF(dms_MultiYear_Flag=1,LEFT(dms_Specified_FinalYear,2)&RIGHT(dms_Specified_FinalYear,2),INDEX(dms_RYE_Formula_Result,MATCH(dms_Model,dms_Model_List)))"]
[null,"Reporting Period Type",{"$f":"INDEX(dms_RPT_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Financial"},"dms_RPT","=INDEX(dms_RPT_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"EB/CA Unit of Measure for Monetary Values","$0s","dms_dollar_nom_UOM","If the cover sheet is attached to an ABC RIN apply the NAMED RANGE to the cell"]
[null,"Security Classification","Public","dms_Classification","Always Public"]
[null,"Jurisdiction",{"$f":"INDEX(dms_JurisdictionList,MATCH(dms_TradingName,dms_TradingName_List))","v":"Qld"},"dms_Jurisdiction","=INDEX(dms_JurisdictionList,MATCH(dms_TradingName,dms_TradingName_List))"]
["Relevant for PTRM, RFMs and Reset RINS","$ REAL REFERENCES"]
[null,"Does the named range CRY exist in this file? ",{"$f":"IFERROR(CRY,\"NO\")","v":"NO"}]
[null,"CRY-1  (last full calendar year before CRY)",{"$f":"IFERROR(IF(dms_RPT=\"calendar\",CRY-1,LEFT(CRY,4)),\"CRY not present\")","v":"CRY not present"},"dms_Cal_Year_B4_CRY","'=IF(dms_RPT=\"financial\",VALUE(LEFT(dms_SingleYear_FinalYear_Result,4)),VALUE(LEFT(dms_SingleYear_FinalYear_Result,4)-1))"]
[null,"Dollar $ real month",{"$f":"INDEX(dms_RPTMonth_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"June"},"dms_RPTMonth","=INDEX(dms_RPTMonth_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Dollar $ real  (the last month before the FRCP_y1)",{"$f":"IF(dms_SingleYearModel=\"yes\",CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(dms_CRY_start_year,2)&RIGHT(dms_CRY_start_year,2))),CONCATENATE(dms_RPTMonth)&\" \"&dms_DollarReal_year)","v":{"$error":"#N/A"}},"dms_DollarReal","=IF(SUM(dms_SingleYear_Model)>0,CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(CRY,2))&RIGHT(CRY,2)),CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(dms_RYE,2)&RIGHT(dms_RYE,2))))"]
[null,"Dollar $ real previous year (PRCP_y5)",{"$f":"CONCATENATE(dms_RPTMonth)&\" \"&dms_Previous_DollarReal_year","v":{"$error":"#N/A"}},"dms_DollarReal_Prev","=IF(SUM(dms_SingleYear_Model)>0,CONCATENATE(dms_RPTMonth)&\" \"&VALUE(((LEFT(CRY,2))&RIGHT(CRY,2))-1),CONCATENATE(dms_RPTMonth)&\" \"&VALUE(((LEFT(dms_CRCP_FirstYear_Result,2)&RIGHT(dms_CRCP_FirstYear_Result,2))))-1)"]
[null,"PTRM/ RFMs"]
[null,"Form of control",{"$f":"INDEX(dms_FormControl_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Revenue cap"},"dms_FormControl","=INDEX(dms_FormControl_List,MATCH(dms_TradingName,dms_TradingName_List))"]
["All potential values for Regulatory Years or RYEs as calculated","This block works out the various RYE's for ALL RIN types and MODELS"]
[null,"dms_start_year",{"$f":"FRCP_y1","v":2021},"=FRCP_y1","FRCP_y1 from cover sheet"]
[null,"dms_CRY_start_year",{"$f":"IFERROR(CRY,CRCP_y4)","v":{"$error":"#N/A"}},"=IFERROR(CRY,CRCP_y4)"]
[null,"dms_CRY_start_row",{"$f":"IFERROR(MATCH(dms_CRY_start_year,INDIRECT(dms_RPT),0),0)","v":0},"=IFERROR(MATCH(dms_CRY_start_year,INDIRECT(dms_RPT),0),0)"]
[null,"dms_FRCP_start_row",{"$f":"MATCH(dms_start_year,INDIRECT(dms_RPT),0)","v":{"$error":"#N/A"}},"=MATCH(dms_start_year,INDIRECT(dms_RPT),0)","Uses FRCP_y1 as a start reference"]
[null,"dms_CRCP_start_row",{"$f":"dms_FRCP_start_row-dms_CRCPlength_Num","v":{"$error":"#N/A"}},"=dms_FRCP_start_row-dms_CRCPlength_Num","Uses the value in dms_CRCPlength_Num"]
[null,"dms_PRCP_start_row",{"$f":"dms_FRCP_start_row-dms_CRCPlength_Num-dms_PRCPlength_Num","v":{"$error":"#N/A"}},"=dms_FRCP_start_row-dms_CRCPlength_Num-dms_PRCPlength_Num","Uses the value in dms_CRCPlength_Num and dms_PRCPlength_Num"]
[null,"dms_RYE_start_row",{"$f":"dms_FRCP_start_row+(dms_FRCPlength_Num-1)","v":{"$error":"#N/A"}},"=dms_FRCP_start_row+(dms_FRCPlength_Num-1)","Uses the value in dms_FRCPlength_Num-1"]
[null,"FRCP_start_year",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row)","v":{"$error":"#N/A"}},"=INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row)","Converts the FRCP start row to display the year"]
[null,"CRCP_start_year",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row)","v":{"$error":"#N/A"}},"=INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row)","Converts the CRCP start row to display the year"]
[null,"PRCP_start_year",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row)","v":{"$error":"#N/A"}},"=INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row)","Converts the PRCP start row to display the year"]
[null,"FRCP_final_year",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+dms_FRCPlength_Num-1)","v":{"$error":"#N/A"}},"=INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+dms_FRCPlength_Num-1)","Finds the FRCP final year"]
[null,"CRCP_final_year",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+dms_CRCPlength_Num-1)","v":{"$error":"#N/A"}},"=INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+dms_CRCPlength_Num-1)","Finds the CRCP final year"]
[null,"PRCP_final_year",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+dms_FRCPlength_Num-1)","v":{"$error":"#N/A"}},"=INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+dms_FRCPlength_Num-1)","Finds the PRCP final year"]
[null,"dms_Reset_final_year",{"$f":"INDEX(INDIRECT(dms_RPT),dms_RYE_start_row)","v":{"$error":"#N/A"}},"=INDEX(INDIRECT(dms_RPT),dms_RYE_start_row)","For Resets and PTRM/RFMs (same as FRCP_final_year)"]
[null,"dms_SpecifiedYear_final_year",{"$f":"FRY","v":{"$error":"#NAME?"}},"=FRY","FRY from cover sheet"]
[null,"dms_DollarReal_year",{"$f":"LEFT(CRCP_final_year,2)&RIGHT(CRCP_final_year,2)","v":{"$error":"#N/A"}},"=LEFT(CRCP_final_year,2)&RIGHT(CRCP_final_year,2)","Uses the value in CRCP_final_year"]
[null,"dms_Previous_DollarReal_year",{"$f":"LEFT(PRCP_final_year,2)&RIGHT(PRCP_final_year,2)","v":{"$error":"#N/A"}},"=LEFT(PRCP_final_year,2)&RIGHT(PRCP_final_year,2)","Uses the value in PRCP_final_year"]
[null,"dms_CRY_RYE",{"$f":"IFERROR(LEFT(CRY,2)&RIGHT(CRY,2),0)","v":0},"=IFERROR(LEFT(CRY,2)&RIGHT(CRY,2),0)","For ABC single year RINS"]
[null,"dms_Reset_RYE",{"$f":"IF(dms_Model_Span>1,IF(dms_Model=\"RFM\",(LEFT(dms_DollarReal_year,2)&RIGHT(dms_DollarReal_year,2)),(LEFT(dms_Reset_final_year,2)&RIGHT(dms_Reset_final_year,2))),0)","v":{"$error":"#N/A"}},"=IF(dms_Model_Span>1,IF(dms_Model=\"RFM\",(LEFT(dms_DollarReal_year,2)&RIGHT(dms_DollarReal_year,2)),(LEFT(dms_Reset_final_year,2)&RIGHT(dms_Reset_final_year,2))),0)","If model span > 1 then uses dms_Reset_RYE otherwise it's a multi year ABC and uses dms_Specified_RYE"]
[null,"dms_Specified_RYE",{"$f":"IF(dms_MultiYear_ResponseFlag=\"Yes\",(LEFT(dms_Specified_FinalYear,2)&RIGHT(dms_Specified_FinalYear,2)),0)","v":0},"=IF(dms_MultiYear_ResponseFlag=\"Yes\",(LEFT(dms_Specified_FinalYear,2)&RIGHT(dms_Specified_FinalYear,2)),0)","If multi year ABC - uses dms_Specified_FinalYear"]
[null,"dms_Model_Span",{"$f":"INDEX(dms_Model_Span_List,MATCH(dms_Model,dms_Model_List))","v":5},"=INDEX(dms_Model_Span_List,MATCH(dms_Model,dms_Model_List))","A result of 5 is used to signify that it is more than 1 year span"]
[null,"dms_RYE_result",{"$f":"IF(dms_MultiYear_ResponseFlag=\"yes\",dms_Specified_RYE,(IF(dms_Model_Span>1,dms_Reset_RYE,dms_CRY_RYE)))","v":{"$error":"#N/A"}},"=IF(dms_MultiYear_ResponseFlag=\"yes\",dms_Specified_RYE,(IF(dms_Model_Span>1,dms_Reset_RYE,dms_CRY_RYE)))","Nested IF - feeds into dms_RYE"]
[null,"dms_Reset_Span",{"$f":"IF(dms_Reset_RYE>0,CONCATENATE(FRCP_y1,\" to \",FRCP_final_year),0)","v":{"$error":"#N/A"}},"=IF(dms_Reset_RYE>0,CONCATENATE(FRCP_y1,\" to \",FRCP_final_year),0)","Reset span of years as text"]
[null,"dms_SpecifiedYear_Span",{"$f":"IF(dms_Specified_RYE>0,CONCATENATE(CRY,\" to \",dms_Specified_FinalYear),0)","v":0},"=IF(dms_Specified_RYE>0,CONCATENATE(CRY,\" to \",dms_Specified_FinalYear),0)","Multi year ABC span of years as text"]
[null,"dms_Header_Span",{"$f":"IF(dms_MultiYear_Flag=1,dms_SpecifiedYear_Span,IF(dms_Model_Span>1,dms_y1&\" - \"&FRCP_final_year,CRY))","v":{"$error":"#N/A"}},"=IF(dms_MultiYear_Flag=1,dms_SpecifiedYear_Span,IF(dms_Model_Span>1,dms_Reset_Span,CRY))","NESTED IF - for Sheet Headers"]
[null,"ABC RINS THAT SPAN MULTIPLE YEARS"]
[null,"This is a multi year ABC RIN?","No"]
[null,null,{"$f":"IF(dms_MultiYear_ResponseFlag=\"No\",0,1)","v":0},"dms_MultiYear_Flag","This is set from the answer provided above"]
[null,null,{"$f":"IF(dms_MultiYear_Flag=1,FRY,\"not a Multiple year submission\")","v":"not a Multiple year submission"},"dms_Specified_FinalYear","The result here is returned to dms_CRCP_FinalYear_Result if response to Q in C73 is \"yes\" and dms_MultiYear_Flag is set to 1"]
[null," Start year for 5.2 in Multi year ABC RINS",{"$f":"IFERROR(IF(dms_MultiYear_Flag=1,FRY,CRY),\"not an ABC\")","v":"not an ABC"},"dms_0502_Inst_Year","=IF(dms_MultiYear_Flag=1,FRY,CRY)",null,"For single year RINS this is CRY - multi year RINS need to start a the end of the span of years (ie. FRY)"]
[null,"WHAT IS THE RYE?"]
[null,"Reg Period Lengths"]
[null,"PRCP length in years",{"$f":"INDEX(dms_PRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},"dms_PRCPlength_Num","=INDEX(dms_PRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"CRCP length in years",{"$f":"INDEX(dms_CRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},"dms_CRCPlength_Num","=INDEX(dms_CRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"FRCP length in years",{"$f":"INDEX(dms_FRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},"dms_FRCPlength_Num","=INDEX(dms_FRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Single year RIN?"]
[null,"Single Year ABC RIN ?",{"$f":"IF(dms_Model=\"EB\",1,0)","v":0},"dms_EB"]
[null,null,{"$f":"IF(dms_Model=\"CA\",1,0)","v":0},"dms_CA","=dms_SingleYear_Model"]
[null,null,{"$f":"IF(dms_Model=\"ARR\",1,0)","v":0},"dms_ARR"]
[null,"Is this a single Year ABC RIN?",{"$f":"IF(SUM(dms_SingleYear_Model)=1,\"yes\",\"no\")","v":"no"},"dms_SingleYearModel","=IF(SUM(dms_SingleYear_Model)=1,\"yes\",\"no\")"]
[null,"Single Year Final Year Result",{"$f":"IF(AND(dms_SingleYearModel=\"yes\",dms_MultiYear_Flag=0),CRY,0)","v":0},"dms_SingleYear_FinalYear_Result","=IFERROR(IF(SUM(dms_SingleYear_Model)<>0,(INDIRECT(dms_SingleYear_FinalYear_Ref)),\"not a single year RIN\"),\"CRY not present\")"]
[null,"Multi year RIN?"]
[]
[null,"Multi Year Reset/Model?",{"$f":"IF(dms_Model_Span>1,\"yes\",\"no\")","v":"yes"}]
[null,"Final year result for Reset/Model",{"$f":"IF(dms_Model_Span>1,dms_Reset_final_year,0)","v":{"$error":"#N/A"}},"dms_MultiYear_FinalYear_Result","dms_CRCP_FinalYear_Result"]
[]
[null,"Multi Year ABC RIN?",{"$f":"IF(dms_MultiYear_Flag=1,\"yes\",\"no\")","v":"no"},"dms_MultiYear_ABC_RIN"]
[null,"Final year result for ABC multi year",{"$f":"IF(dms_MultiYear_Flag=1,C50,0)","v":0}]
[]
[null,"EB RINS"]
[null,"Calendar Year for table 3.6 data",{"$f":"IFERROR(IF(dms_Segment=\"Transmission\",dms_Cal_Year_B4_CRY,CRY),\"CRY not present\")","v":"CRY not present"},"dms_0306_Year","=IF(dms_Segment=\"Transmission\",dms_Cal_Year_B4_CRY,CRY)"]
[null,"CA RINS"]
[null,"Find how many rows in tables 6.3 sustained interruptions?",null,null,"dms_060301_MaxRows only returns a valid value when cover sheet is attached to a CA file"]
[null,null,{"$f":"IF(dms_Model<>\"CA\",\"not a CA\",\"Is a CA\")","v":"not a CA"},null,"=IF(dms_Model<>\"CA\",\"not a CA\",\"Is a CA\")"]
[null,"dms_060301_Avg_Duration_Sustained_Int_Values present?",{"$f":"IFERROR(IF(INDEX(dms_060301_Avg_Duration_Sustained_Int_Values,1,1)<>\"\",\"yes\",\"no\"),\"no\")","v":"no"},"dms_060301_checkvalue","=IFERROR(IF(INDEX(dms_060301_Avg_Duration_Sustained_Int_Values,1,1)<>\"\",\"yes\",\"no\"),\"no\")"]
[null,null,{"$f":"IF(AND(dms_Model=\"CA\",(dms_060301_checkvalue=\"no\")),\"error - NR not present\",\"no errors\")","v":"no errors"},null,"=IF(AND(dms_Model=\"CA\",(dms_060301_checkvalue=\"no\")),\"error - NR not present\",\"no errors\")"]
[null,"Table 6.3.1 - last row reference",{"$f":"IFERROR(IF(dms_Model=\"CA\",LOOKUP(2,1/(dms_060301_Avg_Duration_Sustained_Int_Values<>\"\"),(ROW(dms_060301_Avg_Duration_Sustained_Int_Values))),\"not a CA\"),\"6.3 not present\")","v":"not a CA"},"dms_060301_LastRow","=IFERROR(IF(dms_Model=\"CA\",LOOKUP(2,1/(dms_060301_Avg_Duration_Sustained_Int_Values<>\"\"),(ROW(dms_060301_Avg_Duration_Sustained_Int_Values))),\"not a CA\"),\"6.3 not present\")"]
[null,"Table 6.3.1 - max number rows",{"$f":"IFERROR(IF(dms_Model=\"CA\",(dms_060301_LastRow-15),\"not a CA\"),\"error\")","v":"not a CA"},"dms_060301_MaxRows","=IFERROR(IF(dms_Model=\"CA\",(dms_060301_LastRow-15),\"not a CA\"),\"error\")"]
[null,"Table 6.6.3 - Public lighting repair - no. business days",{"$f":"INDEX(dms_663_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},"dms_663","=INDEX(dms_663_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"ARR or RESET RINS"]
[null,"How many rows in tables 6.1 or 6.7?  (leap year?)","insert dms_LeapYear NR if required",null,"'dms_LeapYear is used to determine dms_060701_Max_Rows BUT it is only found on worksheet 6.1 or 6.7 and the date value in the cell is used to determine whether it is a leap year"]
[null,"Is dms_LeapYear named range present?",{"$f":"IFERROR(IF(dms_LeapYear,\"yes\"),\"no\")","v":"no"}]
[null,"Table 6.7.1 - includes a leap year?",{"$f":"\nIFERROR(IF(MONTH(DATE(YEAR(dms_LeapYear),2,29))=2,\"is a leap year\",\"not a leap year\"),\n\"dms_LeapYear not present\")","v":"dms_LeapYear not present"},"dms_LeapYear_Result","=IFERROR(IF(MONTH(DATE(YEAR(dms_LeapYear),2,29))=2,\"is a leap year\",\"not a leap year\"),\"dms_LeapYear not present\")"]
[null,"MaxRows if Reset and leap year",{"$f":"IF(dms_LeapYear_Result=\"is a leap year\",1827,1826)","v":1826},"dms_060701_Reset_MaxRows","=IF(dms_LeapYear_Result=\"is a leap year\",1827,1826)",null,null,"number of days present in Reset RIN table"]
[null,"MaxRows if ARR and leap year",{"$f":"IF(dms_LeapYear_Result=\"is a leap year\",366,365)","v":365},"dms_060701_ARR_MaxRows","=IF(dms_LeapYear_Result=\"is a leap year\",366,365)",null,null,"number of days present in ARR RIN table"]
[null,"Table 6.7.1 - Max Rows (leap year/ non leap year)",{"$f":"IF(dms_Model=\"ARR\",dms_060701_ARR_MaxRows,IF(dms_Model=\"Reset\",dms_060701_Reset_MaxRows,\"not a relevant RIN type\"))","v":"not a relevant RIN type"},"dms_060701_MaxRows","=IF(dms_Model=\"ARR\",dms_060701_ARR_MaxRows,IF(dms_Model=\"Reset\",dms_060701_Reset_MaxRows,\"not a relevant RIN type\"))"]
[null,"How many columns in 6.7?   (4 or 5 feeder categories)",{"$f":"IF(dms_FifthFeeder_flag_NSP=\"NO\",\"This NSP has only 4 feeder categories\",\"This NSP has 5 feeder categories\")","v":"This NSP has only 4 feeder categories"}]
[null,"Table 6.7.1 - Last column (# of feeder categories > 4)",{"$f":"IF(dms_FifthFeeder_flag_NSP=\"NO\",10,12)","v":10},"dms_060701_MaxCols","=IF(dms_FifthFeeder_flag_NSP=\"NO\",8,10)"]
[null,"Table 6.7.1 - Number of offset rows",{"$f":"IF(dms_Model=\"ARR\",15,9)","v":9},"dms_060701_OffsetRows","=IF(dms_Model=\"ARR\",15,9)"]
[null,"Start date for telephone answering in 6.1 or 6.7?",null,null,"Using 060101 as naming standard not 060701 for start dates"]
[null,"Table 6.1.1 and 6.7.1 - Start Date as Text",{"$f":"IF(dms_SingleYearModel=\"yes\",(CONCATENATE(IF(LEN(CRY)=4,\"1-Jan-\",\"1-Jul-\"),LEFT(CRY,4))),(CONCATENATE(IF(LEN(PRCP_y4)=4,\"1-Jan-\",\"1-Jul-\"),LEFT(PRCP_y4,4))))","v":{"$error":"#N/A"}},"dms_060101_StartDateTxt","=IF(SUM(dms_SingleYear_Model)>1,(CONCATENATE(IF(LEN(CRY)=4,\"1-Jan-\",\"1-Jul-\"),LEFT(CRY,4))),(CONCATENATE(IF(LEN(CRCP_y4)=4,\"1-Jan-\",\"1-Jul-\"),LEFT(CRCP_y4,4))))"]
[null,"Table 6.1.1 and 6.7.1 - Start Date as Date Value",{"$f":"DATEVALUE(dms_060701_StartDateTxt)","v":{"$error":"#N/A"}},"dms_060101_StartDateVal","=DATEVALUE(dms_060701_StartDateTxt)"]
[null,"ARRs"]
[null,"How many rows in table 6.8?","insert dms_060801_StartCell NR if required",null,"dms_060801_StartCell is only found on worksheet 6.8 and is used to determine the starting date for the date range"]
[null,"Is dms_060801_StartCell named range present?","yes",null,"=IFERROR(IF((ROW(dms_060801_StartCell)-1)=1,\"yes\",\"yes\"),\"no\")"]
[null,"Table 6.8 - Number of offset rows",12,"dms_0608_OffsetRows","=IFERROR(IF(dms_Model=\"ARR\",(ROW(dms_060801_StartCell)-1),\"not an ARR\"),\"6.8 error\")"]
[null,"Table 6.8 - Last row","0","dms_0608_LastRow","=IFERROR(IF(dms_060801_StartCell<>\"\",IF(dms_Model=\"ARR\",(LOOKUP(2,1/(dms_060801_01_Values<>\"\"),(ROW(dms_060801_01_Values)))),\"not an ARR\"),0),\"0\")"]
[null,"Table 6.8 - MaxRows",{"$f":"IFERROR(IF(dms_Model=\"ARR\",(MAX(0,dms_0608_LastRow-dms_0608_OffsetRows)),\"not an ARR\"),\"0\")","v":"not an ARR"},"dms_060801_MaxRows","=IFERROR(IF(dms_Model=\"ARR\",(MAX(0,dms_0608_LastRow-dms_0608_OffsetRows)),\"not an ARR\"),\"0\")"]
[null,"TNSP RESET RINS"]
[null,"Table 7.9.4 only appears in TNSPs Reset RIN"]
[null,"Table 7.9.4 - first year",{"$f":"LEFT(PRCP_y3,4)","v":{"$error":"#N/A"}},"dms_070904_Start_Year","=LEFT(PRCP_y3,4)"]
[]
[null,"MISC"]
[null,"Distribution Determination Reference",{"$f":"INDEX(dms_DeterminationRef_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"2015-20 Distribution Determination"},"dms_DeterminationRef"]
[null,"Public lighting NSP?",{"$f":"INDEX(dms_Public_Lighting_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"YES"},"dms_Public_Lighting","=INDEX(dms_Public_Lighting_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"CBD Feeder for this business",{"$f":"INDEX(dms_CBD_flag,MATCH(dms_TradingName,dms_TradingName_List))","v":"NO"},"dms_CBD_flag_NSP"]
[null,"Urban Feeder for this business",{"$f":"INDEX(dms_Urban_flag,MATCH(dms_TradingName,dms_TradingName_List))","v":"YES"},"dms_Urban_flag_NSP"]
[null,"Short rural Feeder for this business",{"$f":"INDEX(dms_ShortRural_flag,MATCH(dms_TradingName,dms_TradingName_List))","v":"YES"},"dms_ShortRural_flag_NSP"]
[null,"Long rural Feeder for this business",{"$f":"INDEX(dms_LongRural_flag,MATCH(dms_TradingName,dms_TradingName_List))","v":"YES"},"dms_LongRural_flag_NSP"]
[null,"Fifth Feeder Category (eg. TasNetworks (D))",{"$f":"INDEX(dms_FeederType_5_flag,MATCH(dms_TradingName,dms_TradingName_List))","v":"NO"},"dms_FifthFeeder_flag_NSP","=INDEX(dms_FeederType_5_flag,MATCH(dms_TradingName,dms_TradingName_List))"]
[]
[null,"DISCARD FILES"]
[null,"discard this record?","NO","dms_DISCARD","If record is to be discarded from DB set this flag to YES"]
[]
[null,"SUBSET FILES"]
[null,"Is this Submission File a Subset File","NO","dms_Partial"]
[]
[]
[null,"REGULATORY YEARS FOR MULTI RYE SUBMISSIONS"]
[null,"Multiple RYE flag","NO","dms_Multi_RYE_flag"]
[null,null,"Manually specify RYE","Named ranges to apply"]
[null,null,2013,"dms_RYE_01"]
[null,null,2014,"dms_RYE_02"]
[null,null,2015,"dms_RYE_03"]
[null,null,2016,"dms_RYE_04"]
[null,null,2017,"dms_RYE_05"]
[null,null,2018,"dms_RYE_06"]
[null,null,2019,"dms_RYE_07"]
[null,null,2020,"dms_RYE_08"]
[null,null,2021,"dms_RYE_09"]

{"sheet":"Business & other details","index":3,"n_rows":68,"n_cols":79,"rows_kept":68,"cut":false,"hidden":true,"merged":[[55,25,55,34],[55,37,55,52],[63,25,65,34],[63,37,65,81],[67,25,67,34],[67,37,67,52],[57,25,57,34],[57,37,57,52],[59,25,59,34],[59,37,59,52],[61,25,61,34],[61,37,61,52],[49,73,49,80],[50,37,50,44],[50,46,50,53],[50,55,50,62],[50,64,50,71],[50,73,50,80],[49,25,49,34],[49,37,49,44],[49,46,49,53],[49,55,49,62],[49,64,49,71],[47,37,47,44],[47,46,47,53],[47,55,47,62],[47,64,47,71],[47,73,47,80],[45,73,45,80],[46,37,46,44],[46,46,46,53],[46,55,46,62],[46,64,46,71],[46,73,46,80],[45,25,45,34],[45,37,45,44],[45,46,45,53],[45,55,45,62],[45,64,45,71],[43,37,43,44],[43,46,43,53],[43,55,43,62],[43,64,43,71],[43,73,43,80],[42,37,42,44],[42,46,42,53],[42,55,42,62],[42,64,42,71],[42,73,42,80],[33,21,33,35],[33,37,33,58],[33,60,33,66],[33,68,33,89],[41,25,41,34],[41,37,41,44],[41,46,41,53],[41,55,41,62],[41,64,41,71],[41,73,41,80],[31,21,31,35],[31,37,31,58],[31,60,31,66],[31,68,31,89],[32,21,32,35],[32,37,32,58],[32,60,32,66],[32,68,32,89],[24,21,24,35],[24,37,24,51],[24,60,24,66],[24,68,24,82],[25,21,25,35],[25,37,25,40],[25,49,25,51],[25,60,25,66],[25,68,25,71],[25,80,25,82],[22,68,22,89],[23,21,23,35],[23,37,23,58],[23,60,23,66],[23,68,23,89],[16,21,16,35],[16,37,16,48],[22,21,22,35],[22,37,22,58],[22,60,22,66],[0,7,2,15],[3,21,3,57],[6,21,6,75],[8,16,8,93],[15,21,15,35],[15,37,15,58]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(dms_Worksheet_List,MATCH(dms_Model,dms_Model_List))","v":"ROLL FORWARD MODEL"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(dms_TradingNameFull_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Ergon Energy"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"dms_Header_Span","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BUSINESS & OTHER DETAILS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INSTRUCTIONS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Complete the following business details regulatory template before entering data or values in any other regulatory template. This regulatory template is linked to other cells within the spreadsheet and automatically generates column headings and conditional formatting to distinguish business specific input and non-input cells. "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUBMISSION PARTICULARS INPUT SHEET"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENTITY DETAILS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Business Name"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Short name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DMS input'!C14","v":"Ergon Energy"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ACN/ABN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(dms_ABN_List,MATCH(dms_TradingName,dms_TradingName_List))","v":50087646062}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Business Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Postal Address"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(dms_Addr1_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"22 Walker Street"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address 1",null,null,null,null,null,null,null,{"$f":"INDEX(dms_PAddr1_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Po Box 264"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(dms_Addr2_List,MATCH(dms_TradingName,dms_TradingName_List))),\"\",(INDEX(dms_Addr2_List,MATCH(dms_TradingName,dms_TradingName_List))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address 2",null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(dms_PAddr2_List,MATCH(dms_TradingName,dms_TradingName_List))),\"\",(INDEX(dms_PAddr2_List,MATCH(dms_TradingName,dms_TradingName_List))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suburb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(dms_Suburb_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"TOWNSVILLE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suburb",null,null,null,null,null,null,null,{"$f":"INDEX(dms_PSuburb_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"FORTITUDE VALLEY"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(dms_State_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Qld"},null,null,null,null,null,null,null,null,null,"Post code",null,null,null,null,null,null,null,null,null,null,null,null,"State",null,null,null,null,null,null,null,{"$f":"INDEX(dms_PState_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"QLD"},null,null,null,null,null,null,null,null,null,"Post code"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact Names"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-- enter name --",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,null,null,null,null,null,null,"-- enter name --"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Phone",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-- enter phone number --",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Phone",null,null,null,null,null,null,null,"-- enter phone number --"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-- enter email address --",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,"-- enter email address --"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REGULATORY CONTROL PERIODS"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forthcoming period",null,null,null,null,null,null,null,null,null,null,null,2021,null,null,null,null,null,null,null,null,{"$f":"FRCP_y2","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"FRCP_y3","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"FRCP_y4","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"FRCP_y5","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FRCP_y6","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"FRCP_y7","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"FRCP_y8","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"FRCP_y9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"FRCP_y10","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FRCP_y11","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"FRCP_y12","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"FRCP_y13","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"FRCP_y14","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"FRCP_y15","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESETS",null,"Current period",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CRCP_y1","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"CRCP_y2","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"CRCP_y3","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"CRCP_y4","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"CRCP_y5","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CRCP_y6","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"CRCP_y7","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"CRCP_y8","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"CRCP_y9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"CRCP_y10","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CRCP_y11","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"CRCP_y12","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"CRCP_y13","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"CRCP_y14","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"CRCP_y15","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Previous period",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PRCP_y1","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"PRCP_y2","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"PRCP_y3","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"PRCP_y4","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"PRCP_y5","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PRCP_y6","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"PRCP_y7","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"PRCP_y8","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"PRCP_y9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"PRCP_y10","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUBMISSION DETAILS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RIN type",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDIRECT(dms_Model)","v":"Roll Forward Model"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source",null,null,null,null,null,null,null,null,null,null,null,"Regulatory proposal"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"THIS FILE",null,"Data Quality",null,null,null,null,null,null,null,null,null,null,null,"Consolidated"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,"Public"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amended RIN \nAmendment Reason",null,null,null,null,null,null,null,null,null,null,null,"."]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submission Date",null,null,null,null,null,null,null,null,null,null,null,"dd/mm/yy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter date this file submitted to AER"]

{"sheet":"Intro","index":4,"n_rows":48,"n_cols":13,"rows_kept":48,"cut":false,"hidden":false,"merged":[[13,2,13,17]]}
[]
[null,null,null,null,null,null,"Electricity Distribution Network Service Provider"]
[null,null,null,null,null,null,null,null,"Roll Forward Model"]
[null,null,null,null,null,null,null,null,null,null,null,"Version:",3]
[null,null,null,null,null,null,null,null,null,null,null,"Date:","April 2020"]
[]
[]
[null,"Introduction",null,null,null,null,null,null,null,"Electricity Distribution Model"]
[]
[]
[]
[]
[]
[null,null,"This model is used by the AER to determine the opening regulatory and tax asset bases for a distribution network service provider. It also calculates the weighted average remaining asset lives for regulatory and tax purposes using the asset values as weights."]
[null,null,"The roll forward of the asset base is undertaken in nominal terms."]
[]
[null,null,"INSTRUCTIONS FOR USE"]
[null,null,"The RFM handbook is available on the AER website at http://www.aer.gov.au"]
[]
[null,null,"a. Fill out input cells on the 'DMS Input' sheet. These input cells are highlighted blue. "]
[null,null,"This provides information on the service provider submitting the RFM and the context for the RFM preparation."]
[null,null,"This information also controls the automatic import of the RFM into the AER's Data Management System (DMS)."]
[]
[null,null,"b. Fill out input cells on the 'RFM Input' sheet. These input cells are highlighted blue. "]
[null,null,"This provides the data for the RFM calculations."]
[null,null,"In general, input expenditure data should be valued in nominal dollar terms of the year indicated."]
[null,null,"Units and basis for entry are specified where required for each data table."]
[]
[null,null,"c. The values in the 'PTRM input summary' sheet"]
[null,null,"This sheet summarises the key outputs of the RFM. These include the opening regulatory and tax asset values, and remaining asset lives. They become the inputs to the PTRM. "]
[]
[]
[null,null,"VERSION RECORD"]
[]
[null,null,"Version","Date",null,"Description"]
[null,null,1,"June 2008",null,"Initial model"]
[]
[null,null,2,"December 2016",null,"Added new input sections for end of period adjustments, and removed redundant inputs"]
[null,null,null,null,null,"Built-in option to select actual or forecast depreciation approach for the RAB roll forward"]
[null,null,null,null,null,"Adjusted depreciation calculation formula in the RAB roll forward and TAB roll forward period start date"]
[null,null,null,null,null,"Updated inputs to handle different annual WACCs due to time-varying return on debt"]
[null,null,null,null,null,"Added calculations of weighted average remaining lives for RAB and TAB to individually track capex over multiple periods"]
[null,null,null,null,null,"Enabled automatic import into AER DMS"]
[]
[null,null,3,"April 2020",null,"Changes made to accommodate the final tax report findings including immediiate expensing and diminishing value approach to tax depreciation"]
[null,null,null,null,null,"Built-in option to select actual or forecasat depreciation approach for the TAB roll forward"]
[null,null,null,null,null,"Added t-2 ex-post review of capex true-up calculations"]
[null,null,null,null,null,"Attached an additional file to the RFM for the AER approach to year-by-year tracked depreciation"]

{"sheet":"DMS input","index":5,"n_rows":23,"n_cols":7,"rows_kept":23,"cut":false,"hidden":false,"merged":[[21,2,21,4],[22,2,22,8],[1,1,1,2],[1,6,1,7],[13,2,13,7],[14,2,14,4],[15,2,15,4]]}
[]
[null,{"$f":"$C$16&\" - DMS Input\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"Ergon Energy - DMS Input - DNSP RFM - version 3"},null,null,null,null,"Input cells are in blue"]
[]
[]
[]
[null,"This sheet requests information that allows the AER to automatically import the RFM into our data management system (DMS)."]
[null,"This sheet's metadata relates to the business and context for the RFM (rather than the RFM itself)."]
[null,"Only change blue input cells. To facilitate the automatic import, please do not delete or add rows on this sheet."]
[null,"Throughout the rest of the workbook, defined name ranges are used to identify data that is imported into the DMS."]
[]
[]
[null,"Entity details"]
[]
[null,"Trading name","Ergon Energy"]
[null,"ACN / ABN",{"$f":"INDEX(dms_ABN_List,MATCH(dms_TradingName,dms_TradingName_List))","v":50087646062}]
[null,"Business short name","Ergon Energy"]
[]
[]
[null,"Regulatory process details"]
[]
[]
[null,"Source","Final decision"]
[null,"Amended model submission - reason"]

{"sheet":"AER Amendments","index":6,"n_rows":23,"n_cols":4,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
["#","Sheet","Reference","Notes"]
[1,"RFM input","J7:J56, S7:S56","set RAB and TAB remaing lives to n/a as they are not used"]
[2,"RFM input","T23","amended standard tax life for 'IT systems' to be consistent with previous determination"]
[3,"RFM input","G61:J110, H115:J164, G180, H169:J218","amended capex inputs to be consistent with annual RINs; includes adjustments from 2018-23 ex-post review"]
[4,"RFM input","H77:J77, H109:J109","ICT asset overspend not to be reflected as proposed, reflecting CPI adjusted forecasts instead"]
[5,"RFM input","K133, J133","amended fleet disposals to be based on gross proceeds"]
[6,"RFM input","K282","updated CPI with actual value"]
[7,"RFM input","L282","2024-25 CPI to reflect RBA forecast (August Statement of Monetary Policy)"]
[8,"RFM input","F284, G284","included forecast CPI for 2018-20"]
[9,"RFM input","L287","updated return on debt based on the latest 24-25 update"]
[10,"RFM input","H358:L407","set TAB depreciation consistent with depreciation tracking module outputs"]
[11,"RFM input","G438:J438","updated lease adjustments to reflect the latest WACC"]
[12,"RFM input","F467, G475:H524, J475:H524","Ex-post adjustments for 2018-19 capex"]
[]
["The AER's draft decision amendments are highlighted in green"]
[]
[]
["#","Sheet","Reference","Notes"]
[1,"RFM input","L282","Updated CPI with actual value 2024–25"]
[2,"RFM input","K180","Amended capital contribution to be consistent with annual RIN."]
[3,"RFM input","L301, L303, L308","Updated forecast straight-line RAB depreciation to account for 2024 Cyclone Kirrily and Cyclone Jasper cost pass throughs"]
[]
["The AER's final decision amendments are highlighted in blue"]

{"sheet":"RFM input","index":7,"n_rows":525,"n_cols":24,"rows_kept":525,"cut":false,"hidden":false,"merged":[[355,4,355,6],[45,5,45,7],[46,5,46,7],[47,5,47,7],[350,4,350,6],[48,5,48,7],[49,5,49,7],[50,5,50,7],[51,5,51,7],[290,4,290,6],[279,4,279,6],[274,4,274,6],[166,4,166,6],[112,4,112,6],[296,4,296,6],[37,5,37,7],[38,5,38,7],[39,5,39,7],[58,4,58,6],[40,5,40,7],[41,5,41,7],[42,5,42,7],[43,5,43,7],[44,5,44,7],[22,5,22,7],[23,5,23,7],[34,5,34,7],[35,5,35,7],[36,5,36,7],[17,5,17,7],[18,5,18,7],[19,5,19,7],[20,5,20,7],[21,5,21,7],[12,5,12,7],[13,5,13,7],[14,5,14,7],[15,5,15,7],[16,5,16,7],[409,4,409,6],[1,6,1,7],[1,4,1,5],[220,4,220,6],[5,5,5,7],[4,4,4,8],[52,5,52,7],[53,5,53,7],[54,5,54,7],[55,5,55,7],[6,5,6,7],[7,5,7,7],[8,5,8,7],[9,5,9,7],[10,5,10,7],[11,5,11,7]]}
[]
[null,null,null,null,{"$f":"'DMS input'!$C$16&\" - RFM Input\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"Ergon Energy - RFM Input - DNSP RFM - version 3"},null,"Input cells are in blue",null,"AER draft decision","Ergon Energy revised proposal","AER final decision"]
[null,null,null,null,null,null,null,null,4,5,6,7,8,9,10,11,12,13,14,15]
[]
[null,null,null,null,{"$f":"\"Opening Regulatory Asset Base for \"&IF(LEN($U$7)>4,CONCATENATE(LEFT($U$7,4)-1&\"-\"&IF($U$7>\"2009-10\",,\"0\")&RIGHT($U$7,2)-1),$U$7-1)&\" and Opening Tax Asset Base for \"&$U$7&\" ($m Nominal)\"","v":"Opening Regulatory Asset Base for 2019-20 and Opening Tax Asset Base for 2020-21 ($m Nominal)"}]
[null,null,null,null,null,"Asset Class Name",null,null,"Opening Asset Value","Average Remaining Life (Year)","Standard Life (Year)","Forecast Net Capex","Forecast Regulatory Depreciation","Forecast Capital Contributions","Difference in Final Year Capex","Return on Difference in Final Year Capex","Other Final Year Adjustments","Opening Tax Asset Value","Average Tax Remaining Life (Year)","Tax Standard Life (Year)","Base Regulatory Year","Length of Regulatory Control Period (Year)"]
[null,null,null,null,"Asset Class 1","Overhead Sub-Transmission Lines",null,null,1167.6785116664762,"n/a",55,22.288274934735632,19.232024894578768,2.2279225980750814,-2.1113180869934389,-0.61311910013201887,0,410.20860796749656,"n/a",45.000000000000007,"2020-21",5]
[null,null,null,null,"Asset Class 2","Underground Sub-Transmission Cables",null,null,40.778890590610537,"n/a",45.000000000000007,5.6225165238911776,1.0305399089550007,0.56202338037859834,15.807547766232837,4.5904544281757484,0,60.57019769038709,"n/a",50]
[null,null,null,null,"Asset Class 3","Overhead Distribution Lines",null,null,3956.2594167730099,"n/a",50,213.24606895734473,43.117003956501179,21.315949187270764,-33.921817948483209,-9.8507726635512043,0,2652.1196946398454,"n/a",45]
[null,null,null,null,"Asset Class 4","Underground Distribution Cables",null,null,982.71116583802132,"n/a",60,32.260519037527011,5.2503505070936747,3.2247421390752997,-20.370799486781877,-5.9156061453966551,0,630.47637661789508,"n/a",50.000000000000007]
[null,null,null,null,"Asset Class 5","Distribution Equipment",null,null,88.151581623974039,"n/a",35,1.9818884580012011,4.9398867708390153,0.1981083818902302,-43.696238841286167,-12.68922897149718,0,36.800074245320154,"n/a",45]
[null,null,null,null,"Asset Class 6","Substation Bays",null,null,1283.4754009709566,"n/a",45,55.709795518943466,20.644362494463724,5.568717755601762,4.2163011938977206,1.2243985450668669,0,870.09180727868511,"n/a",40]
[null,null,null,null,"Asset Class 7","Substation Establishment",null,null,329.12541783890964,"n/a",60,8.3376479042403258,6.4237568547613453,0.83342628512271122,0.81699511966216143,0.23725241386665205,0,184.20276954455724,"n/a",40]
[null,null,null,null,"Asset Class 8","Distribution Substation Switchgear",null,null,391.85512676720646,"n/a",45,36.684337925144661,2.2364961392384544,3.6669444224899994,61.750561155427206,17.932138563818583,0,390.74419809889355,"n/a",40]
[null,null,null,null,"Asset Class 9","Zone Transformers",null,null,391.14059125384961,"n/a",50,7.2969135689391047,10.36993019652636,0.729395105006719,-45.061319407743703,-13.085643407422365,0,222.161740837362,"n/a",39.999999999999993]
[null,null,null,null,"Asset Class 10","Distribution Transformers",null,null,1253.1607220924727,"n/a",44.999999999999993,66.553115301312047,37.627958322793859,6.6526094992218061,-23.133536253204625,-6.717894862840879,0,992.71515802486738,"n/a",40]
[null,null,null,null,"Asset Class 11","Low Voltage Services",null,null,164.33007619896131,"n/a",35.000000000000007,13.291400839750342,5.0201526950611672,1.3286004582079214,-23.91949855935507,-6.9461354604340464,0,210.33859668619692,"n/a",40]
[null,null,null,null,"Asset Class 12","Communications – Pilot Wires",null,null,134.38847015115195,"n/a",35,4.8337336852289168,4.5813216129588881,0.48317712079254632,-1.5177422966198673,-0.44074684760599431,0,42.696322702692207,"n/a",10]
[null,null,null,null,"Asset Class 13","Generation Assets",null,null,11.045941043439909,"n/a",30.000000000000004,3.6485325852569082,0.33603521818838145,0.36470512950461226,4.9901430102726607,1.4491193964739455,0,15.305363218253548,"n/a",15]
[null,null,null,null,"Asset Class 14","Other Equipment",null,null,61.72619826064075,"n/a",40,0,2.6711954335258499,0,-44.585940429145417,-12.947595079519814,0,15.386942449783675,"n/a",40]
[null,null,null,null,"Asset Class 15","Control Centre - SCADA",null,null,17.44866948173091,"n/a",7.0000000000000009,5.2019691366195566,6.837629702616038,0.51998571571377183,7.1685551913201788,2.0817223777056566,0,25.852250356769893,"n/a",10]
[null,null,null,null,"Asset Class 16","Land & Easements (System) - combined",null,null,100.50042027756518,"n/a","N/A",0.58744452224345178,-1.8497009867036616,5.8720602202457048E-2,-3.1069154537533366,-0.90223695753212585,0,48.327596900030805,"n/a","N/A"]
[null,null,null,null,"Asset Class 17","IT Systems",null,null,19.219493622169821,"n/a",5,2.4965815219798588,3.9020735658802472,0,1.5931212641155561,0.46263662584668108,0,8.1405091458973367,"n/a",4]
[null,null,null,null,"Asset Class 18","Office Equipment & Furniture",null,null,6.5185125263795172,"n/a",7.0000000000000009,0,4.8277600383180594,0,-0.99473378301078785,-0.28886707581754756,0,10.029140600777218,"n/a",10]
[null,null,null,null,"Asset Class 19","Motor Vehicles",null,null,100.58966803326044,"n/a",10,28.052792722350048,21.95600732807846,0,-11.56104685838071,-3.3572859959194354,0,140.42515165580096,"n/a",13.5]
[null,null,null,null,"Asset Class 20","Plant & Equipment",null,null,56.730671194260019,"n/a",10,4.3694552195013276,9.3412315093572733,0,12.126122487099856,3.5213819050679152,0,17.836836145675463,"n/a",5]
[null,null,null,null,"Asset Class 21","Buildings",null,null,344.0410804356456,"n/a",40,37.982465412115566,7.0798858936198226,0,-15.76949837658902,-4.5794050236910788,0,425.17753387071156,"n/a",40]
[null,null,null,null,"Asset Class 22","Land & Easements - combined",null,null,27.344603168923722,"n/a","N/A",0,-0.50327490494951843,0,9.0601063827496719E-2,2.6310219699780847E-2,0,36.448105006227863,"n/a","N/A"]
[null,null,null,null,"Asset Class 23","Land Improvements",null,null,82.776559717514473,"n/a",40,0,9.1857574719305335E-2,0,35.139897882491617,10.204498649999605,0,95.668577204336714,"n/a",40.000000000000007]
[null,null,null,null,"Asset Class 24","Metering",null,null,48.474500772944197,"n/a",24.999999999999996,0,1.905972943509636,0,15.779838164818395,4.582407660619074,0,58.304768816163744,"n/a",25]
[null,null,null,null,"Asset Class 25","Communications",null,null,74.480861413309199,"n/a",30.000000000000004,0,1.4655723480644807,0,56.021393381810228,16.268409061615767,0,43.779762615780015,"n/a",10]
[null,null,null,null,"Asset Class 26","ICT Legacy Assets",null,null,0,"n/a","N/A",0,0,0,0,0,130.16097554997478,130.16097554997478,"n/a","n/a"]
[null,null,null,null,"Asset Class 27","Initial Leases (10 yr life)",null,null,0,"n/a",10,0,0,0,0,0,0,0,"n/a",10]
[null,null,null,null,"Asset Class 28","Lease Extensions (5yr Life)",null,null,0,"n/a",5,0,0,0,0,0,0,0,"n/a",5]
[null,null,null,null,"Asset Class 29"]
[null,null,null,null,"Asset Class 30"]
[null,null,null,null,"Asset Class 31"]
[null,null,null,null,"Asset Class 32"]
[null,null,null,null,"Asset Class 33"]
[null,null,null,null,"Asset Class 34"]
[null,null,null,null,"Asset Class 35"]
[null,null,null,null,"Asset Class 36"]
[null,null,null,null,"Asset Class 37"]
[null,null,null,null,"Asset Class 38"]
[null,null,null,null,"Asset Class 39"]
[null,null,null,null,"Asset Class 40"]
[null,null,null,null,"Asset Class 41"]
[null,null,null,null,"Asset Class 42"]
[null,null,null,null,"Asset Class 43"]
[null,null,null,null,"Asset Class 44"]
[null,null,null,null,"Asset Class 45"]
[null,null,null,null,"Asset Class 46"]
[null,null,null,null,"Asset Class 47"]
[null,null,null,null,"Asset Class 48","Buildings - capital works",null,null,0,"n/a",40,0,0,0,0,0,0,0,"n/a",40]
[null,null,null,null,"Asset Class 49","In-house software",null,null,0,"n/a",5,0,0,0,0,0,0,0,"n/a",4]
[null,null,null,null,"Asset Class 50","Equity raising costs",null,null,7.8700635556229583,"n/a","n/a",0,5.4552476039635311E-2,0,0,0,0,0,"n/a",5]
[null,null,null,null,"Total",null,null,null,{"$f":"SUM(I7:I56)","v":11141.822615269009},null,null,{"$f":"SUM(L7:L56)","v":550.4454537751252},218.59058249403543,47.735027780554276,-54.249328100371315,-15.753807743404064,130.16097554997478,7773.9690578703812]
[]
[null,null,null,null,"Actual Capital Expenditure – As Incurred ($m Nominal)"]
[null,null,null,null,"Year",null,{"$f":"IF(LEN(H60)>4,CONCATENATE(LEFT(H60,4)-1&\"-\"&IF(H60>\"2009-10\",,\"0\")&RIGHT(H60,2)-1),H60-1)","v":"2019-20"},{"$f":"U7","v":"2020-21"},{"$f":"IF(LEN(H60)>4,CONCATENATE(LEFT(H60,4)+1&\"-\"&IF(H60>\"2007-08\",,\"0\")&RIGHT(H60,2)+1),H60+1)","v":"2021-22"},{"$f":"IF(LEN(I60)>4,CONCATENATE(LEFT(I60,4)+1&\"-\"&IF(I60>\"2007-08\",,\"0\")&RIGHT(I60,2)+1),I60+1)","v":"2022-23"},"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30"]
[null,null,null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,50.913352197585688,38.837356532701939,54.470352445985668,89.467873371168238,67.692914000000002,117.29453592451635]
[null,null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,1.586649,0.41248528643375665,0.94310145363303099,0.67387229445925168,0.567716,1.3023865254435421]
[null,null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,320.14515531955283,243.1264603307248,251.84760009373292,313.06740379043487,471.51288699999998,518.55312035846066]
[null,null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,23.023091000000001,16.850188540041017,18.121073376103801,17.603721052829261,27.91348,33.739508031117651]
[null,null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,0.58858500000000002,0.14555656529683675,0.16500295549187408,7.306936519069667E-4,8.7659999999999995E-3,0.19976760993580411]
[null,null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,50.50784688988724,45.752943207967434,62.42195657507186,72.561690200514661,110.6652,115.98603147176499]
[null,null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,10.609264,9.5161992303181773,7.7215652404273252,1.8785599958347494,6.7275960000000001,12.267724047504734]
[null,null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,21.940398999999999,15.814817191387586,23.284170859158259,24.237794319361871,29.246108,40.645793051340121]
[null,null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,9.2966599999999993,4.9252599252631049,7.0412538737122965,2.2807271049494613,0.81577999999999995,9.1430348000856583]
[null,null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,85.487173880642501,75.098963513335988,87.684755794393368,81.695080924301223,137.09542200000001,156.89200410648391]
[null,null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,47.553372871605696,39.102428123143923,30.362774762456127,54.701584533479618,62.262765000000002,79.682884991067922]
[null,null,null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,1.3134349999999999,15.701972554114297,17.576942881428259,7.4651490065294039,10.588944,26.147125720894678]
[null,null,null,null,{"$f":"Asset13","v":"Generation Assets"},null,3.5472999999999998E-2,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset14","v":"Other Equipment"},null,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,11.077642000000001,2.8290518956946982,3.8460647658736189,6.4811700644975208,7.4912780000000003,8.4429250679117551]
[null,null,null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,0.12743000000000002,0.13832422015654081,0.16313948310688201,0.16014423005498504,3.1250000000000002E-3,0.29623261281159008]
[null,null,null,null,{"$f":"Asset17","v":"IT Systems"},null,0.12249400000000001,5.3291223622228463,6.009064819271396,6.2686532688873475,5.3109580000000003,0]
[null,null,null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,0.54884100000000002,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,30.052776999999999,16.036690127125205,15.257856573736392,23.678604050285511,47.873578999999999,53.257843219999998]
[null,null,null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,9.3286979999999993,4.2630743111600333,4.0776928108744883,5.2447711435541517,6.9119510000000002,6.9821098899999994]
[null,null,null,null,{"$f":"Asset21","v":"Buildings"},null,31.148109999999999,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,1.3186419999999999,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset23","v":"Land Improvements"},null,6.6422990000000004,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset24","v":"Metering"},null,0.64377899999999999,3.6139140946565647,1.5147335698719866E-2,-0.16823792607882573,0,2.2209514073589594]
[null,null,null,null,{"$f":"Asset25","v":"Communications"},null,17.944948,2.0709507886202223,0.80733643439755642,0.13970739030738935,0.29382200000000003,0]
[null,null,null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset29","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset30","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset31","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset32","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset33","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset34","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset35","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset36","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset37","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset38","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset39","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset40","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset41","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset42","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset43","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset44","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset45","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset46","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset47","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,0,28.021443538479406,15.973353676608046,30.093020994184073,49.085439000000001,61.812646880008522]
[null,null,null,null,{"$f":"Asset49","v":"In-house software"},null,0,29.09673269089631,28.466350093358535,28.136688492294581,50.642172000000002,61.342699284784004]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,0,0,0,0]
[null,null,null,null,"Total",null,{"$f":"SUM(G61:G110)","v":731.95611715927384},{"$f":"SUM(H61:H110)","v":596.68393502974061},636.25655630452081,765.66870899550122,1092.7099020000001,1306.2093250014907,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G111:Q111)","v":5129.4845444905277}]
[null,null,null,null,"Actual Asset Disposal – As Incurred ($m Nominal)"]
[null,null,null,null,"Year",null,{"$f":"G$60","v":"2019-20"},{"$f":"H$60","v":"2020-21"},"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30"]
[null,null,null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,4.8444000000000001E-2,0.24203551999999998,9.6476630000000008E-2,0,0,0]
[null,null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,0,0,0.53844694000000004,0,0,0]
[null,null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,0,0,1.5193800000000001E-3,0.17815900000000001,0,0]
[null,null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,0,0,0.83388642000000002,0,0,0]
[null,null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,0,0,7.1215900000000006E-3,0,0,4.0000000800000004]
[null,null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,0,0,7.5302729999999998E-2,0,0,0]
[null,null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,0,3.31722005,0.21787720999999999,0,0,0]
[null,null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,9.044E-3,0.10615521,9.9075649999999987E-2,0,0,0]
[null,null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,0,0,4.0483000000000003E-3,0,0,0]
[null,null,null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,0,0,2.0603100000000001E-3,2.7272E-4,0,0]
[null,null,null,null,{"$f":"Asset13","v":"Generation Assets"},null,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset14","v":"Other Equipment"},null,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,0,0,4.4883999999999999E-4,0,0,0]
[null,null,null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,5.4599999999999994E-4,2.0500000000000002E-3,0,5.9999999999999995E-4,0,0]
[null,null,null,null,{"$f":"Asset17","v":"IT Systems"},null,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,6.4390000000000003E-3,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,0.40089999999999998,4.5178376300000007,0.93917828999999997,0.47265277000000006,0.50895500000000005,1.8695996489559998]
[null,null,null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,0.223083,0.77317108000000012,0.43720321000000001,0.46524580999999982,0.77778400000000003,0]
[null,null,null,null,{"$f":"Asset21","v":"Buildings"},null,0.78784399999999999,7.3817240000000006E-2,0,0,0,0]
[null,null,null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,0.105292,6.9992700000000001E-3,6.5520380000000003E-2,0,0,0]
[null,null,null,null,{"$f":"Asset23","v":"Land Improvements"},null,0,0.34668187,5.0335690000000002E-2,0,0,0]
[null,null,null,null,{"$f":"Asset24","v":"Metering"},null,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset25","v":"Communications"},null,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset29","v":0},null,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset30","v":0},null,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset31","v":0},null,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset32","v":0},null,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset33","v":0},null,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset34","v":0},null,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset35","v":0},null,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset36","v":0},null,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset37","v":0},null,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset38","v":0},null,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset39","v":0},null,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset40","v":0},null,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset41","v":0},null,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset42","v":0},null,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset43","v":0},null,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset44","v":0},null,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset45","v":0},null,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset46","v":0},null,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset47","v":0},null,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,0,0,0.19874994000000001,0,0,0]
[null,null,null,null,{"$f":"Asset49","v":"In-house software"},null,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,0,0,0,0,0,0]
[null,null,null,null,"Total",null,{"$f":"SUM(G115:G164)","v":1.5815919999999999},{"$f":"SUM(H115:H164)","v":9.3859678700000018},3.5672515099999997,1.1169302999999999,1.2867390000000001,5.8695997289560005,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G165:Q165)","v":22.808080408956002}]
[null,null,null,null,"Actual Capital Contributions – As Incurred ($m Nominal)"]
[null,null,null,null,"Year",null,{"$f":"G$60","v":"2019-20"},{"$f":"H$60","v":"2020-21"},"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30"]
[null,null,null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,2.7851330000000001,0.66114649679356519,0.94761329522412885,0.37772894566278675,0.51473000000000002,1.5918411412611027]
[null,null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,3.8982000000000003E-2,7.5610349640767169E-2,2.1583157154576489E-2,1.2745794148098851E-3,6.2179999999999996E-3,7.8905834076658812E-2]
[null,null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,32.978464000000002,10.708545980880849,16.464943264562308,11.891304812999609,22.783956,31.303951126212564]
[null,null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,8.0569100000000002,2.0231537561604109,4.3034483448114482,2.4364262511071133,6.0534030000000003,7.022113334085506]
[null,null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,0.16137799999999999,1.0631177245652823E-2,1.6054365544378502E-2,1.6343981487164537E-4,3.5799999999999998E-3,2.1515004993883171E-2]
[null,null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,4.5393340000000002,4.2594131998362532E-2,0.25222408430189669,6.8450219035294853E-3,0,0.24173303591921855]
[null,null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,0,0,1.0591999145162172E-2,1.9551772340462771E-4,2.931E-3,8.6444049934477005E-3]
[null,null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,3.0796039999999998,0.50265816882504699,1.2817683998918701,0.57950217921811875,1.7060299999999999,1.8942966877157803]
[null,null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,41.108415000000001,10.055738838169585,15.865098090556442,11.556230202395454,22.082521,30.031651416651052]
[null,null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,11.580333,1.5866821872486012,1.502524147376378,2.6438381340696608,5.3369479999999996,4.5940839617362208]
[null,null,null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,4.849E-3,8.41602289320088E-3,4.4636714314094921E-3,7.6883569063935522E-4,1.4630000000000001E-3,1.0937032354575639E-2]
[null,null,null,null,{"$f":"Asset13","v":"Generation Assets"},null,1.8759999999999999E-2,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset14","v":"Other Equipment"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset17","v":"IT Systems"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset21","v":"Buildings"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset23","v":"Land Improvements"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset24","v":"Metering"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset25","v":"Communications"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset29","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset30","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset31","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset32","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset33","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset34","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset35","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset36","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset37","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset38","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset39","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset40","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset41","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset42","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset43","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset44","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset45","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset46","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset47","v":0},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset49","v":"In-house software"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,0,0,0,0]
[null,null,null,null,"Total",null,{"$f":"SUM(G169:G218)","v":104.35216199999999},{"$f":"SUM(H169:H218)","v":25.67517710985604},40.670312819999999,29.494277919999998,58.491779999999999,76.799672979999997,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G219:Q219)","v":335.48338282985605}]
[null,null,null,null,{"$f":"\"Actual Net Capital Expenditure – As Incurred ($m Real \"&IF(LEN($U$7)>4,CONCATENATE(LEFT($U$7, 4)-1 &\"-\" &IF($U$7>\"2009-10\",,\"0\") &RIGHT($U$7,2)-1),$U$7-1)&\")\"","v":"Actual Net Capital Expenditure – As Incurred ($m Real 2019-20)"}]
[null,null,null,null,"Year",null,{"$f":"G$60","v":"2019-20"},{"$f":"H$60","v":"2020-21"},"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30"]
[null,null,null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,{"$f":"(G61-G115-G169)/G$283","v":48.079775197585683},{"$f":"(H61-H115-H169)/H$283","v":37.248617145138944},52.013110525758457,83.80202373413168,58.60115286238532,96.999834494999448,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,{"$f":"(G62-G116-G170)/G$283","v":1.5476669999999999},0.33078683552564625,0.89714366576955329,0.63267435520668436,0.48980827064220184,1.0257101167153664,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,{"$f":"(G63-G117-G171)/G$283","v":287.1666913195528},228.21759059653348,228.63246031019082,283.29919945033276,391.43708736314983,408.48736377222269,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,{"$f":"(G64-G118-G172)/G$283","v":14.966181000000001},14.559076323930954,13.450662583724037,14.099426174579531,19.069073285168194,22.398638757761702,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,{"$f":"(G65-G119-G173)/G$283","v":0.427207},0.13248697742375287,0.14500882348983996,5.3358337020387604E-4,4.5238730886850145E-3,0.14943881134366774,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,{"$f":"(G66-G120-G174)/G$283","v":45.968512889887236},44.884258430017816,59.713481541594305,68.248209685733968,96.535927522935765,97.034713089860404,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,{"$f":"(G67-G121-G175)/G$283","v":10.609264},9.3442197261557993,7.5000808311543921,1.7668704612737383,5.8660877408256873,6.9240336376380425,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,{"$f":"(G68-G122-G176)/G$283","v":18.860795},15.035433257094541,21.347116715949614,22.254007693243217,24.023875380733944,32.487477847829076,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,{"$f":"(G69-G123-G177)/G$283","v":9.2966599999999993},1.5789789136619643,6.6428948577608615,2.1453500632706803,0.71162460244648307,7.6651011806743101,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,{"$f":"(G70-G124-G178)/G$283","v":44.369714880642498},63.763507968807964,69.8235359414914,65.975621330333453,100.32853214143731,106.35390332042564,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,{"$f":"(G71-G125-G179)/G$283","v":35.973039871605692},36.837750527415281,28.092940991046067,48.967756505957759,49.657765441131495,62.951008063532306,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,{"$f":"(G72-G126-G180)/G$283","v":1.3085859999999998},15.409938039693003,17.105672324996931,7.021060677169852,9.2357154594801223,21.911382287747433,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset13","v":"Generation Assets"},null,{"$f":"(G73-G127-G181)/G$283","v":1.6712999999999999E-2},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset14","v":"Other Equipment"},null,{"$f":"(G74-G128-G182)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,{"$f":"(G75-G129-G183)/G$283","v":11.077642000000001},2.7779244517966011,3.7438974158889069,6.0964674720458953,6.5348227813455653,7.0781612802992742,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,{"$f":"(G76-G130-G184)/G$283","v":0.12688400000000002},0.13381143304527801,0.15882436026019825,0.15007416858428521,2.7260129969418961E-3,0.2483478407186071,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset17","v":"IT Systems"},null,{"$f":"(G77-G131-G185)/G$283","v":0.12249400000000001},5.2328129219417097,5.8501219784886196,5.896565028689583,4.6328769709480122,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,{"$f":"(G78-G132-G186)/G$283","v":0.54240200000000005},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,{"$f":"(G79-G133-G187)/G$283","v":29.651876999999999},11.310680464044626,13.939941912750189,21.828516414514237,41.31730579816513,43.081547328847321,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,{"$f":"(G80-G134-G188)/G$283","v":9.1056149999999985},3.4268326908378635,3.5441967871994802,4.4958272098806988,5.3509820695718648,5.8534808115282875,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset21","v":"Buildings"},null,{"$f":"(G81-G135-G189)/G$283","v":30.360265999999999},-7.2483193493975903E-2,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,{"$f":"(G82-G136-G190)/G$283","v":1.2133499999999999},-6.8727771686746984E-3,-6.3787332406143343E-2,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset23","v":"Land Improvements"},null,{"$f":"(G83-G137-G191)/G$283","v":6.6422990000000004},-0.34041653499999996,-4.9004285230375422E-2,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset24","v":"Metering"},null,{"$f":"(G84-G138-G192)/G$283","v":0.64377899999999999},3.5486023941507225,1.4746680914880005E-2,-0.15825183318708999,0,1.8619438323266515,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset25","v":"Communications"},null,{"$f":"(G85-G139-G193)/G$283","v":17.944948},2.0335239671391339,0.78598197239557321,0.13141478346309254,0.25630802905198774,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,{"$f":"(G86-G140-G194)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,{"$f":"(G87-G141-G195)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,{"$f":"(G88-G142-G196)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset29","v":0},null,{"$f":"(G89-G143-G197)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset30","v":0},null,{"$f":"(G90-G144-G198)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset31","v":0},null,{"$f":"(G91-G145-G199)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset32","v":0},null,{"$f":"(G92-G146-G200)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset33","v":0},null,{"$f":"(G93-G147-G201)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset34","v":0},null,{"$f":"(G94-G148-G202)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset35","v":0},null,{"$f":"(G95-G149-G203)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset36","v":0},null,{"$f":"(G96-G150-G204)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset37","v":0},null,{"$f":"(G97-G151-G205)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset38","v":0},null,{"$f":"(G98-G152-G206)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset39","v":0},null,{"$f":"(G99-G153-G207)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset40","v":0},null,{"$f":"(G100-G154-G208)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset41","v":0},null,{"$f":"(G101-G155-G209)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset42","v":0},null,{"$f":"(G102-G156-G210)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset43","v":0},null,{"$f":"(G103-G157-G211)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset44","v":0},null,{"$f":"(G104-G158-G212)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset45","v":0},null,{"$f":"(G105-G159-G213)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset46","v":0},null,{"$f":"(G106-G160-G214)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset47","v":0},null,{"$f":"(G107-G161-G215)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,{"$f":"(G108-G162-G216)/G$283","v":0},27.515031908265922,15.357357392039059,28.306790564191285,42.818414295871555,51.820889118361293,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset49","v":"In-house software"},null,{"$f":"(G109-G163-G217)/G$283","v":0},28.570888124193363,27.713400560172428,26.466580024491442,44.17639010091743,51.4269066009835,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,{"$f":"(G110-G164-G218)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,{"$f":"SUM(G223:G272)","v":626.02236315927371},{"$f":"SUM(H223:H272)","v":551.4729805911519},576.35978655539895,691.42671754727689,901.05100000229345,1025.7598821938147,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G273:Q273)","v":4372.0927300492094}]
[null,null,null,null,"Lagged Inflation Option"]
[null,null,null,null,null,null,"Partially-lagged Inflation"]
[null,null,null,null,"Partially-lagged Inflation",null,"All-lagged Inflation"]
[null,null,null,null,null,null,{"$f":"IF(E277=G276,\"Partially-lagged\",\"All-lagged\")","v":"Partially-lagged"}]
[]
[null,null,null,null,"Inflation and Rate of Return"]
[null,null,null,null,"Year",{"$f":"IF(LEN(G281)>4,CONCATENATE(LEFT(G281,4)-1&\"-\"&IF(G281>\"2009-10\",,\"0\")&RIGHT(G281,2)-1),G281-1)","v":"2018-19"},{"$f":"G$60","v":"2019-20"},{"$f":"H$60","v":"2020-21"},"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30"]
[null,null,null,null,{"$f":"IF($E$277=$G$276,\"Actual \",\"Lagged Actual \")&\"CPI Inflation Rate\"","v":"Actual CPI Inflation Rate"},1.7841213202497874E-2,1.8404907975460238E-2,8.6058519793459354E-3,3.4982935153583528E-2,7.8318219291014124E-2,4.0519877675840865E-2,2.4246877296105973E-2,0,0,0,0,0]
[null,null,null,null,"Actual CPI (one year lagged)",{"$f":"G283/(1+IF($E$277=$G$276,F282,G282))","v":0.98247151621384743},1,{"$f":"G283*(1+IF($E$277=$G$276,G282,H282))","v":1.0184049079754602},{"$f":"H283*(1+IF($E$277=$G$276,H282,I282))","v":1.0271691498685365},1.0631025416301489,1.1463628396143735,1.1928133216476775,1.2217353198948293,1.2217353198948293,1.2217353198948293,1.2217353198948293,1.2217353198948293]
[null,null,null,null,"Forecast Inflation Rate",2.5000000000000001E-2,2.5000000000000001E-2,2.2739900899011012E-2,{"$f":"H284","v":2.2739900899011012E-2},{"$f":"I284","v":2.2739900899011012E-2},2.2739900899011012E-2,2.2739900899011012E-2,{"$f":"L284","v":2.2739900899011012E-2},{"$f":"M284","v":2.2739900899011012E-2},{"$f":"N284","v":2.2739900899011012E-2},{"$f":"O284","v":2.2739900899011012E-2},{"$f":"P284","v":2.2739900899011012E-2}]
[null,null,null,null,"Forecast Inflation Cumulative Index",null,1,{"$f":"G285*(1+H284)","v":1.022739900899011},{"$f":"H285*(1+I284)","v":1.0459969048909188},1.0697827708488106,1.0941095250413819,1.118989467213487,1.1444351768049588,1.1704595193108456,{"$f":"N285*(1+O284)","v":1.1970756527862783},1.2242970344992572,1.2521374277347235]
[]
[null,null,null,null,"Nominal Vanilla WACC",6.0148041164888151E-2,5.9824761261038556E-2,4.7284068405475013E-2,4.5679461090448806E-2,4.5039434844612078E-2,4.5826540993991582E-2,4.6321083746175329E-2,0,0,0,0,0]
[null,null,null,null,"Real Vanilla WACC",{"$f":"(1+F287)/(1+F284)-1","v":3.4290771868183745E-2},3.3975376840037708E-2,2.3998445239976629E-2,2.2429515237719189E-2,2.1803719524386755E-2,2.2573324923264249E-2,2.3056871865892781E-2,-2.2234295228945489E-2,-2.2234295228945489E-2,-2.2234295228945489E-2,-2.2234295228945489E-2,-2.2234295228945489E-2]
[null,null,null,null,"Nominal vanilla WACC (fixed real time varying)",{"$f":"(1+F288)*(1+F282)-1","v":5.2743774042460112E-2},5.3005598499670459E-2,3.2810824286792162E-2,5.8197100668390123E-2,0.10182956730247161,6.4007870963732838E-2,4.786280630496309E-2,-2.2234295228945489E-2,-2.2234295228945489E-2,-2.2234295228945489E-2,-2.2234295228945489E-2,-2.2234295228945489E-2]
[]
[null,null,null,null,"Real Straight-line RAB Depreciation Option"]
[null,null,null,null,null,null,"Forecast Real SL Depreciation"]
[null,null,null,null,"Forecast Real SL Depreciation",null,"Actual Year-by-Year Tracking Real SL Depreciation",null,null,null,{"$f":"IF(AND(E293=G294,COUNT(G297:Q346)>0),\"Warning: Depreciation method selected means data entered in table below will not affect calculations\",\"\")","v":""}]
[null,null,null,null,null,null,"Actual Weighted Average Remaining Life Real SL Depreciation"]
[null,null,null,null,null,null,{"$f":"IF(E293=G292,\"Forecast\",\"Actual\")","v":"Forecast"}]
[]
[null,null,null,null,{"$f":"IF(AND(E293=G294,COUNT(H299:Q348)>0),\"Forecast Depreciation/Actual Year-by-Year Tracking Depreciation\",IF(E293=G294,\"Depreciation method selected means data is not required in table below\",IF(E293=G292,\"Forecast\"&\" Straight-line RAB Depreciation ($m Real \"&IF(LEN($U$7)>4,CONCATENATE(LEFT($U$7, 4)-1 &\"-\" &IF($U$7>\"2009-10\",,\"0\") &RIGHT($U$7,2)-1),$U$7-1)&\")\",\"Actual Year-by-Year Tracking\"&\" Straight-line RAB Depreciation ($m Real \"&IF(LEN($U$7)>4,CONCATENATE(LEFT($U$7, 4)-1 &\"-\" &IF($U$7>\"2009-10\",,\"0\") &RIGHT($U$7,2)-1),$U$7-1)&\")\")))","v":"Forecast Straight-line RAB Depreciation ($m Real 2019-20)"}]
[null,null,null,null,"Year",null,null,{"$f":"H$60","v":"2020-21"},"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30",null,"2020-21","2021-22","2022-23","2023-24","2024-25","◄ AER analysis: Additional real forecast depreciation due to 2024 Cyclone Kirrily and Cyclone Jasper cost pass through"]
[null,null,null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,41.40534902538333,41.731382974434602,42.062096728384596,42.400414065619401,42.732562324272465]
[null,null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,2.5517194006019914,2.6526350830825334,2.7549992825245906,2.8597169816519328,2.9625251962695658]
[null,null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,123.27862719204695,126.68655862179058,130.14340659610215,133.67973246076957,{"$f":"137.151574866422+W301","v":137.17608251916417},null,null,null,null,null,null,null,null,null,null,2.4507652742158825E-2]
[null,null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,22.821379203116198,23.245798955888855,23.676310717312514,24.116720561274253,24.549099711456655]
[null,null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,2.4714006361421705,2.5165283512709458,2.5623038176628716,2.6091317276467403,{"$f":"2.65510574980189+W303","v":2.6583802082850108},null,null,null,null,null,null,null,null,null,null,3.2744584831205792E-3]
[null,null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,46.857353456479352,47.85501909623504,48.867004964181092,49.902257837923166,50.918633297985259]
[null,null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,12.47420998671131,12.586611223901572,12.700625838661736,12.817261812856335,12.931770977659061]
[null,null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,14.203108370071938,14.859879045182899,15.526076832506153,16.207591461961211,16.87667895026507]
[null,null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,14.755896657225509,14.874007340918679,14.993813354063727,15.116373879194107,15.236699563164029]
[null,null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,61.715806217973821,62.870745429775972,64.04226233294078,65.240714089090645,{"$f":"66.4173125665391+W308","v":66.421697254806276},null,null,null,null,null,null,null,null,null,null,4.3846882671800813E-3]
[null,null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,4.7306933258498445,5.0250806003232462,5.3236934317155269,5.62917180016602,5.9290798952294139]
[null,null,null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,5.6480552433384981,5.7585803505382414,5.8706919058352165,5.9853810665015139,6.0979789171261585]
[null,null,null,null,{"$f":"Asset13","v":"Generation Assets"},null,null,0.79107247259967051,0.88971554701074695,0.98977451796939941,1.0921339881059349,1.1926269750760472]
[null,null,null,null,{"$f":"Asset14","v":"Other Equipment"},null,null,8.8488613889473058E-2,8.8488613889473058E-2,8.8488613889473058E-2,8.8488613889473058E-2,8.8488613889473058E-2]
[null,null,null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,8.4388849283257983,9.0410599814644392,4.4620410374347825,3.8515513878579868,3.565700847179504]
[null,null,null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset17","v":"IT Systems"},null,null,10.470311798675814,6.1230175153687867,4.5831205759239415,4.8041712706792206,5.4390108639001928]
[null,null,null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,2.3404734701623509E-2,1.643005715162182,2.7863763623008633,3.3068215694527958,4.3274954672615991]
[null,null,null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,15.949218730081888,18.089395416713796,20.980956762665077,17.74235849589186,15.474576542778527]
[null,null,null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,14.974350396236984,15.31002289251885,13.658960267407965,8.3285849237410652,8.6695814896640311]
[null,null,null,null,{"$f":"Asset21","v":"Buildings"},null,null,10.271834499096913,10.271834499096913,10.271834499096913,10.271834499096913,10.248717165265429]
[null,null,null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset23","v":"Land Improvements"},null,null,3.8157145999998168,3.8157145999998168,3.8157145999998168,3.8157145999998168,3.8157145999998168]
[null,null,null,null,{"$f":"Asset24","v":"Metering"},null,null,3.5910901793255801,3.5910901793255801,3.5910901793255801,3.5910901793255801,3.5910901793255801]
[null,null,null,null,{"$f":"Asset25","v":"Communications"},null,null,6.0620886537888703,6.0620886537888703,6.0620886537888703,6.0620886537888703,6.0620886537888703]
[null,null,null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,13.016097554997478,13.016097554997478,13.016097554997478,13.016097554997478,13.016097554997478]
[null,null,null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset29","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset30","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset31","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset33","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset33","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset34","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset35","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset36","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset37","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset38","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset39","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset40","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset41","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset42","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset43","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset44","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset45","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset46","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset47","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,0,0.28732575338409172,0.46157455174818274,0.57696418364448743,0.68236297782163802]
[null,null,null,null,{"$f":"Asset49","v":"In-house software"},null,null,0,5.8353058869493015,11.463865180504545,16.907364285671971,21.500246324557658]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,0.20051213983034596,0.20051213983034596,0.20051213983034596,0.20051213983034596,0.20051213983034596]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H299:H348)","v":440.6066680164912},{"$f":"SUM(I299:I348)","v":454.9275020228439},464.95578129877418,470.22024409062868,482.36549921101937,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H349:Q349)","v":2313.0756946397573}]
[null,null,null,null,"Actual Tax Depreciation Option"]
[null,null,null,null,null,null,"Year-by-Year Tracking Depreciation"]
[null,null,null,null,"Year-by-Year Tracking Depreciation",null,"Weighted Average Remaining Life Depreciation",null,null,null,{"$f":"IF(AND(E353=G353,COUNT(G358:Q407)>0),\"Warning: Depreciation method selected means data entered in table below will not affect calculations\",\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(E353=G352,\"Tracked\",\"WARL\")","v":"Tracked"}]
[]
[null,null,null,null,"Actual Year-by-Year Tracking Tax Depreciation ($m Nominal)"]
[null,null,null,null,"Year",null,null,{"$f":"H$60","v":"2020-21"},"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30"]
[null,null,null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,27.592411424475163,31.88490197604569,42.744884361654165,41.503341640867561,49.867688754740747]
[null,null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,1.7477504836906277,1.894784205032672,1.8806091937065541,1.8393446432223017,1.9719666716804047]
[null,null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,145.37692144554316,158.38736820386436,191.02659665591773,219.9469816459775,258.55109964915812]
[null,null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,20.693930630972339,21.390242101218018,22.202861443920504,24.747960462298462,26.370449879014778]
[null,null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,0.92186279846902297,0.92341378370890326,0.90574523811667063,0.90659075265980149,0.92621697843071871]
[null,null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,39.911735191593714,46.563769506058634,50.171948199967574,58.237678210719224,67.736983357630379]
[null,null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,8.2827384789440757,8.1472025547337541,7.262103131592804,8.1546600726509482,9.29731289309834]
[null,null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,14.750802668264235,17.014948683226848,18.5880639019583,20.635598767254049,23.137890935933466]
[null,null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,11.163637332174318,11.485282550182767,10.672233346420471,10.406578942289073,11.702484677350379]
[null,null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,57.839961334014944,65.947432724998393,69.88805169574249,75.853509845000914,91.945630360639584]
[null,null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,17.498937665650637,17.941677215212131,25.230613317078578,28.701676010762078,33.57361200785742]
[null,null,null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,9.5071441556594358,13.067323751751715,13.917133789983684,14.601184344615323,16.909358008421158]
[null,null,null,null,{"$f":"Asset13","v":"Generation Assets"},null,null,0.99258547103246997,0.99258547103246997,0.99258547103246997,0.99258547103246997,0.99258547103246997]
[null,null,null,null,{"$f":"Asset14","v":"Other Equipment"},null,null,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276]
[null,null,null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,6.4611708069437181,7.5063709163503907,8.8106742431028096,9.768810339226528,10.550461357409132]
[null,null,null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,3.1913134337177324E-2,3.4021111298264642E-2,2.3410143438149303E-2,5.9299999999999999E-4,3.6046846726033976E-2]
[null,null,null,null,{"$f":"Asset17","v":"IT Systems"},null,null,2.3102613279981759,4.9748225091095986,5.5463590191295546,5.3027331345393787,5.3068455672696899]
[null,null,null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,2.5200098943902005,2.5200098943902005,2.5200098943902005,2.5200098943902005,0.49150302321641526]
[null,null,null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,15.872033981310153,17.578530647550924,19.447001998291018,22.355295815076889,28.411793913778112]
[null,null,null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,7.0234958999610546,8.4194571924250674,9.3172685157892587,4.9019754234030213,4.4265110217511499]
[null,null,null,null,{"$f":"Asset21","v":"Buildings"},null,null,13.826775258069269,13.82308439606927,13.823268939169269,13.823444255114268,13.823610805262019]
[null,null,null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset23","v":"Land Improvements"},null,null,3.081443606847333,3.0641095133473328,3.0624594335223327,3.0634086421885827,3.0643103904215203]
[null,null,null,null,{"$f":"Asset24","v":"Metering"},null,null,3.9760530940617653,3.5040625377847854,3.4738290635430276,3.4506972373561764,3.7198507502400915]
[null,null,null,null,{"$f":"Asset25","v":"Communications"},null,null,21.975683783413846,22.01241477471789,19.123070819455069,0.37462517030367548,0.60310817969507269]
[null,null,null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,32.540243887493695,32.540243887493695,32.540243887493695,32.540243887493688,0]
[null,null,null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset29","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset30","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset31","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset32","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset33","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset34","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset35","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset36","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset37","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset38","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset39","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset40","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset41","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset42","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset43","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset44","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset45","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset46","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset47","v":0},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,0,0.70053608846198512,1.0949011818771863,1.8472267067317882,3.0743626817317882]
[null,null,null,null,{"$f":"Asset49","v":"In-house software"},null,null,0,7.2741831727240776,14.390770696063711,21.424942819137357,34.085485819137361]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,0,0,0,0,0]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H358:H407)","v":466.37156097378465},{"$f":"SUM(I358:I407)","v":520.0648365872637},589.12875480083119,628.37375435278545,701.04922722010008,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G408:Q408)","v":2904.9881339347648}]
[null,null,null,null,{"$f":"\"Forecast Final Year (\"&IF(LEN($U$7)>4,CONCATENATE(LEFT($U$7,4)+($V$7-1)&\"-\"&RIGHT($U$7,2)+($V$7-1)),$U$7+($V$7-1))&\") Asset Adjustments ($m Nominal)\"","v":"Forecast Final Year (2024-25) Asset Adjustments ($m Nominal)"}]
[null,null,null,null,null,null,"RAB","TAB","Remaining Asset Life of Adjustments to RAB (years)","Remaining Tax Asset Life of Adjustments to TAB (years)"]
[null,null,null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"}]
[null,null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"}]
[null,null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"}]
[null,null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"}]
[null,null,null,null,{"$f":"Asset5","v":"Distribution Equipment"}]
[null,null,null,null,{"$f":"Asset6","v":"Substation Bays"}]
[null,null,null,null,{"$f":"Asset7","v":"Substation Establishment"}]
[null,null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"}]
[null,null,null,null,{"$f":"Asset9","v":"Zone Transformers"}]
[null,null,null,null,{"$f":"Asset10","v":"Distribution Transformers"}]
[null,null,null,null,{"$f":"Asset11","v":"Low Voltage Services"}]
[null,null,null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"}]
[null,null,null,null,{"$f":"Asset13","v":"Generation Assets"}]
[null,null,null,null,{"$f":"Asset14","v":"Other Equipment"}]
[null,null,null,null,{"$f":"Asset15","v":"Control Centre - SCADA"}]
[null,null,null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"}]
[null,null,null,null,{"$f":"Asset17","v":"IT Systems"}]
[null,null,null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"}]
[null,null,null,null,{"$f":"Asset19","v":"Motor Vehicles"}]
[null,null,null,null,{"$f":"Asset20","v":"Plant & Equipment"}]
[null,null,null,null,{"$f":"Asset21","v":"Buildings"}]
[null,null,null,null,{"$f":"Asset22","v":"Land & Easements - combined"}]
[null,null,null,null,{"$f":"Asset23","v":"Land Improvements"}]
[null,null,null,null,{"$f":"Asset24","v":"Metering"}]
[null,null,null,null,{"$f":"Asset25","v":"Communications"}]
[null,null,null,null,{"$f":"Asset26","v":"ICT Legacy Assets"}]
[null,null,null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,53.6651388632622,53.6651388632622,4.3331662541036575,4.3331662541036575]
[null,null,null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,{"$f":"Asset47","v":0}]
[null,null,null,null,{"$f":"Asset48","v":"Buildings - capital works"}]
[null,null,null,null,{"$f":"Asset49","v":"In-house software"}]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[null,null,null,null,"Total",null,{"$f":"SUM(G412:G461)","v":53.6651388632622},{"$f":"SUM(H412:H461)","v":53.6651388632622}]
[]
[]
[null,null,null,null,"Ex-post Review Options: Adjustments for Excluded Capex in the Second Last Year (Year t-2) of Previous Regulatory Control Period ($m Nominal)"]
[]
[null,null,null,null,"Is Year t-2 Capex to be Revised?","Yes","Yes","No"]
[null,null,null,null,"Depreciation Method for RAB Roll Forward in Previous Regulatory Control Period","Actual Real SL Depreciation","Forecast Real SL Depreciation","Actual Real SL Depreciation"]
[null,null,null,null,"Depreciation Method for TAB Roll Forward in Previous Regulatory Control Period","WARL Depreciation","Year-by-Year Tracking Depreciation","WARL Depreciation"]
[]
[]
[null,null,null,null,"Ex-post Review Inputs: Adjustments for Excluded Capex in the Second Last Year (Year t-2) of Previous Regulatory Control Period ($m Nominal)"]
[null,null,null,null,null,null,{"$f":"IF(AND(F$467=G$467,ABS(SUM(G$475:G$524))>0=FALSE),\"Warning: inputs ARE required to be entered in this column below\",IF(AND(F$467=G$467=FALSE,ABS(SUM(G$475:G$524))>0=TRUE),\"Warning: inputs entered in this column below are NOT required\",\"\"))","v":""},{"$f":"IF(AND(AND($F$467=$G$467,$F$468=$H$468),ABS(SUM(H$475:H$524))>0=FALSE),\"Warning: inputs ARE required to be entered in this column below\",IF(AND(AND($F$467=$G$467,$F$468=$H$468)=FALSE,ABS(SUM(H$475:H$524))>0=TRUE),\"Warning: inputs entered in this column below are NOT required\",\"\"))","v":""},null,{"$f":"IF(AND(AND($F$467=$G$467,$F$469=$H$469)=TRUE,ABS(SUM(J$475:J$524))>0=FALSE),\"Warning: inputs ARE required to be entered in this column below\",IF(AND(AND($F$467=$G$467,$F$469=$H$469)=FALSE,ABS(SUM(J$475:J$524))>0),\"Warning: inputs entered in this column below are NOT required\",\"\"))","v":""},{"$f":"IF(AND(AND($F$467=$G$467,$F$469=$G$469)=TRUE,ABS(SUM(K$475:K$524))>0=FALSE),\"Warning: inputs ARE required to be entered in this column below\",IF(AND(AND($F$467=$G$467,$F$469=$G$469)=FALSE,ABS(SUM(K$475:K$524))>0),\"Warning: inputs entered in this column below are NOT required\",\"\"))","v":""},{"$f":"IF(AND(AND($F$467=$G$467,$F$469=$G$469),ABS(SUM(L$475:L$524))>0=FALSE),\"Warning: inputs ARE required to be entered in this column below\",IF(AND(AND($F$467=$G$467,$F$469=$G$469)=FALSE,ABS(SUM(L$475:L$524))>0),\"Warning: inputs entered in this column below are NOT required\",\"\"))","v":""}]
[null,null,null,null,null,null,{"$f":"\"Year t-2 (\"&IF(LEN($U$7)>4,\nCONCATENATE(LEFT($U$7,4)-2&\"-\"&RIGHT($U$7,2)-2),\n$U$7-2)&\") Excluded Capex (As Incurred)\"","v":"Year t-2 (2018-19) Excluded Capex (As Incurred)"},"Standard Life for Previous Regulatory Control Period (Year)",null,"Tax Standard Life for Previous Regulatory Control Period (Year)",{"$f":"\"Previously Determined Year t-1 (\"&IF(LEN($U$7)>4,\nCONCATENATE(LEFT($U$7,4)-1&\"-\"&RIGHT($U$7,2)-1),\n$U$7-1)&\") Tracked Tax Depreciation\"","v":"Previously Determined Year t-1 (2019-20) Tracked Tax Depreciation"},{"$f":"\"Revised Year t-1 (\"&IF(LEN($U$7)>4,\nCONCATENATE(LEFT($U$7,4)-1&\"-\"&RIGHT($U$7,2)-1),\n$U$7-1)&\") Tracked Tax Depreciation\"","v":"Revised Year t-1 (2019-20) Tracked Tax Depreciation"},{"$f":"\"Change to Year t-1 (\"&IF(LEN($U$7)>4,\nCONCATENATE(LEFT($U$7,4)-1&\"-\"&RIGHT($U$7,2)-1),\n$U$7-1)&\") Tax Depreciation\"","v":"Change to Year t-1 (2019-20) Tax Depreciation"}]
[null,null,null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,-0.15586944541022874,55,null,45.000000000000007,null,null,{"$f":"IF($F$467=$H$467,0,IF($F$469=$G$469,L475-K475,IF(OR(J475=\"n/a\",J475=\"\"),0,G475/J475)))","v":-3.463765453560638E-3}]
[null,null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,0,45.000000000000007,null,50,null,null,{"$f":"IF($F$467=$H$467,0,IF($F$469=$G$469,L476-K476,IF(OR(J476=\"n/a\",J476=\"\"),0,G476/J476)))","v":0}]
[null,null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,-31.018019636635501,50,null,45,null,null,-0.68928932525856668]
[null,null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,0,60,null,50.000000000000007,null,null,0]
[null,null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,0,35,null,45,null,null,0]
[null,null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,-3.4371403926927826,45,null,40,null,null,-8.5928509817319559E-2]
[null,null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,0,60,null,40,null,null,0]
[null,null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,0,45,null,40,null,null,0]
[null,null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,0,50,null,39.999999999999993,null,null,0]
[null,null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,-13.615489995478612,44.999999999999993,null,40,null,null,-0.34038724988696528]
[null,null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,-0.77546999409794992,35.000000000000007,null,40,null,null,-1.9386749852448749E-2]
[null,null,null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,0,35,null,10,null,null,0]
[null,null,null,null,{"$f":"Asset13","v":"Generation Assets"},null,0,30.000000000000004,null,15,null,null,0]
[null,null,null,null,{"$f":"Asset14","v":"Other Equipment"},null,0,40,null,40,null,null,0]
[null,null,null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,0,7.0000000000000009,null,10,null,null,0]
[null,null,null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,0,"N/A",null,"N/A",null,null,0]
[null,null,null,null,{"$f":"Asset17","v":"IT Systems"},null,0,5,null,4,null,null,0]
[null,null,null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,0,7.0000000000000009,null,10,null,null,0]
[null,null,null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,0,10,null,13.5,null,null,0]
[null,null,null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,0,10,null,5,null,null,0]
[null,null,null,null,{"$f":"Asset21","v":"Buildings"},null,0,40,null,40,null,null,0]
[null,null,null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,0,"N/A",null,"N/A",null,null,0]
[null,null,null,null,{"$f":"Asset23","v":"Land Improvements"},null,0,40,null,40.000000000000007,null,null,0]
[null,null,null,null,{"$f":"Asset24","v":"Metering"},null,0,24.999999999999996,null,25,null,null,0]
[null,null,null,null,{"$f":"Asset25","v":"Communications"},null,0,30.000000000000004,null,10,null,null,0]
[null,null,null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,0,"N/A",null,"N/A",null,null,0]
[null,null,null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,0,"N/A",null,"N/A",null,null,0]
[null,null,null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,0,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset29","v":0},null,0,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset30","v":0},null,0,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset31","v":0},null,0,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset32","v":0},null,0,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset33","v":0},null,0,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset34","v":0},null,0,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset35","v":0},null,0,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset36","v":0},null,0,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset37","v":0},null,0,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset38","v":0},null,0,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset39","v":0},null,0,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset40","v":0},null,0,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset41","v":0},null,0,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset42","v":0},null,0,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset43","v":0},null,0,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset44","v":0},null,0,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset45","v":0},null,0,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset46","v":0},null,0,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset47","v":0},null,0,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,0,40,null,40,null,null,0]
[null,null,null,null,{"$f":"Asset49","v":"In-house software"},null,0,5,null,4,null,null,0]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,0,"N/A",null,5,null,null,0]
[null,null,null,null,"Total",null,{"$f":"SUM(G475:G524)","v":-49.001989464315074},null,null,null,{"$f":"SUM(K475:K524)","v":0},{"$f":"SUM(L475:L524)","v":0}]

{"sheet":"Adjustment for previous period","index":8,"n_rows":531,"n_cols":17,"rows_kept":531,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Adjustment For Previous Period\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"Ergon Energy - Adjustment For Previous Period - DNSP RFM - version 3"}]
[]
[null,"Year",null,null,null,{"$f":"'RFM input'!F281","v":"2018-19"},{"$f":"'RFM input'!G60","v":"2019-20"},{"$f":"'RFM input'!H60","v":"2020-21"},{"$f":"'RFM input'!I60","v":"2021-22"},{"$f":"'RFM input'!J60","v":"2022-23"},{"$f":"'RFM input'!K60","v":"2023-24"},{"$f":"'RFM input'!L60","v":"2024-25"},{"$f":"'RFM input'!M60","v":"2025-26"},{"$f":"'RFM input'!N60","v":"2026-27"},{"$f":"'RFM input'!O60","v":"2027-28"},{"$f":"'RFM input'!P60","v":"2028-29"},{"$f":"'RFM input'!Q60","v":"2029-30"}]
[]
[null,"Actual CPI Inflation Rate",null,null,null,{"$f":"'RFM input'!F$282","v":1.7841213202497874E-2},{"$f":"'RFM input'!G$282","v":1.8404907975460238E-2},{"$f":"'RFM input'!H$282","v":8.6058519793459354E-3},{"$f":"'RFM input'!I$282","v":3.4982935153583528E-2},{"$f":"'RFM input'!J$282","v":7.8318219291014124E-2},{"$f":"'RFM input'!K$282","v":4.0519877675840865E-2},{"$f":"'RFM input'!L$282","v":2.4246877296105973E-2},{"$f":"'RFM input'!M$282","v":0},{"$f":"'RFM input'!N$282","v":0},{"$f":"'RFM input'!O$282","v":0},{"$f":"'RFM input'!P$282","v":0},{"$f":"'RFM input'!Q$282","v":0}]
[null,"Actual CPI (one year lagged)",null,null,null,{"$f":"'RFM input'!F$283","v":0.98247151621384743},{"$f":"'RFM input'!G$283","v":1},{"$f":"'RFM input'!H$283","v":1.0184049079754602},{"$f":"'RFM input'!I$283","v":1.0271691498685365},{"$f":"'RFM input'!J$283","v":1.0631025416301489},{"$f":"'RFM input'!K$283","v":1.1463628396143735},{"$f":"'RFM input'!L$283","v":1.1928133216476775},{"$f":"'RFM input'!M$283","v":1.2217353198948293},{"$f":"'RFM input'!N$283","v":1.2217353198948293},{"$f":"'RFM input'!O$283","v":1.2217353198948293},{"$f":"'RFM input'!P$283","v":1.2217353198948293},{"$f":"'RFM input'!Q$283","v":1.2217353198948293}]
[null,"Nominal Vanilla WACC (fixed real time varying)",null,null,null,{"$f":"'RFM input'!F289","v":5.2743774042460112E-2},{"$f":"'RFM input'!G289","v":5.3005598499670459E-2},{"$f":"vanilla1","v":3.2810824286792162E-2},{"$f":"vanilla2","v":5.8197100668390123E-2},{"$f":"vanilla3","v":0.10182956730247161},{"$f":"vanilla4","v":6.4007870963732838E-2},{"$f":"vanilla5","v":4.786280630496309E-2},{"$f":"vanilla6","v":-2.2234295228945489E-2},{"$f":"vanilla7","v":-2.2234295228945489E-2},{"$f":"vanilla8","v":-2.2234295228945489E-2},{"$f":"vanilla9","v":-2.2234295228945489E-2},{"$f":"vanilla10","v":-2.2234295228945489E-2}]
[]
[]
[null,"Nominal Adjustments for Difference Between Forecast and Actual Net Capex in Final Year (t-1)"]
[]
[null,"Nominal Forecast Net Capex (previous regulatory control period)",null,null,null,null,{"$f":"SUM(G14:G63)","v":550.4454537751252}]
[null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,null,{"$f":"'RFM input'!L7","v":22.288274934735632}]
[null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,null,{"$f":"'RFM input'!L8","v":5.6225165238911776}]
[null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,null,{"$f":"'RFM input'!L9","v":213.24606895734473}]
[null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,null,{"$f":"'RFM input'!L10","v":32.260519037527011}]
[null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,null,{"$f":"'RFM input'!L11","v":1.9818884580012011}]
[null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,null,{"$f":"'RFM input'!L12","v":55.709795518943466}]
[null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,null,{"$f":"'RFM input'!L13","v":8.3376479042403258}]
[null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,null,{"$f":"'RFM input'!L14","v":36.684337925144661}]
[null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,null,{"$f":"'RFM input'!L15","v":7.2969135689391047}]
[null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,null,{"$f":"'RFM input'!L16","v":66.553115301312047}]
[null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,null,{"$f":"'RFM input'!L17","v":13.291400839750342}]
[null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,null,{"$f":"'RFM input'!L18","v":4.8337336852289168}]
[null,null,{"$f":"Asset13","v":"Generation Assets"},null,null,null,{"$f":"'RFM input'!L19","v":3.6485325852569082}]
[null,null,{"$f":"Asset14","v":"Other Equipment"},null,null,null,{"$f":"'RFM input'!L20","v":0}]
[null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,null,{"$f":"'RFM input'!L21","v":5.2019691366195566}]
[null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,null,{"$f":"'RFM input'!L22","v":0.58744452224345178}]
[null,null,{"$f":"Asset17","v":"IT Systems"},null,null,null,{"$f":"'RFM input'!L23","v":2.4965815219798588}]
[null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,null,{"$f":"'RFM input'!L24","v":0}]
[null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,null,{"$f":"'RFM input'!L25","v":28.052792722350048}]
[null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,null,{"$f":"'RFM input'!L26","v":4.3694552195013276}]
[null,null,{"$f":"Asset21","v":"Buildings"},null,null,null,{"$f":"'RFM input'!L27","v":37.982465412115566}]
[null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,null,{"$f":"'RFM input'!L28","v":0}]
[null,null,{"$f":"Asset23","v":"Land Improvements"},null,null,null,{"$f":"'RFM input'!L29","v":0}]
[null,null,{"$f":"Asset24","v":"Metering"},null,null,null,{"$f":"'RFM input'!L30","v":0}]
[null,null,{"$f":"Asset25","v":"Communications"},null,null,null,{"$f":"'RFM input'!L31","v":0}]
[null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,null,{"$f":"'RFM input'!L32","v":0}]
[null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,null,{"$f":"'RFM input'!L33","v":0}]
[null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,null,{"$f":"'RFM input'!L34","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"'RFM input'!L35","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"'RFM input'!L36","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"'RFM input'!L37","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"'RFM input'!L38","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"'RFM input'!L39","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"'RFM input'!L40","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"'RFM input'!L41","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"'RFM input'!L42","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"'RFM input'!L43","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"'RFM input'!L44","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"'RFM input'!L45","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"'RFM input'!L46","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"'RFM input'!L47","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"'RFM input'!L48","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"'RFM input'!L49","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"'RFM input'!L50","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"'RFM input'!L51","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"'RFM input'!L52","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,{"$f":"'RFM input'!L53","v":0}]
[null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,null,{"$f":"'RFM input'!L54","v":0}]
[null,null,{"$f":"Asset49","v":"In-house software"},null,null,null,{"$f":"'RFM input'!L55","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!L56","v":0}]
[]
[null,"Nominal Actual Net Capex",null,null,null,null,{"$f":"SUM(G66:G115)","v":642.3994903533428}]
[null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,null,{"$f":"'RFM input'!G223*(1+previous_vanilla)^0.5","v":49.337571468471893}]
[null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,null,{"$f":"'RFM input'!G224*(1+previous_vanilla)^0.5","v":1.5881549135389841}]
[null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,null,{"$f":"'RFM input'!G225*(1+previous_vanilla)^0.5","v":294.67914727385192}]
[null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,null,{"$f":"'RFM input'!G226*(1+previous_vanilla)^0.5","v":15.357705431506771}]
[null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,null,{"$f":"'RFM input'!G227*(1+previous_vanilla)^0.5","v":0.43838299592111796}]
[null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,null,{"$f":"'RFM input'!G228*(1+previous_vanilla)^0.5","v":47.171077249921687}]
[null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,null,{"$f":"'RFM input'!G229*(1+previous_vanilla)^0.5","v":10.886808822978237}]
[null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,null,{"$f":"'RFM input'!G230*(1+previous_vanilla)^0.5","v":19.354204911328797}]
[null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,null,{"$f":"'RFM input'!G231*(1+previous_vanilla)^0.5","v":9.5398663010203961}]
[null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,null,{"$f":"'RFM input'!G232*(1+previous_vanilla)^0.5","v":45.530453708721687}]
[null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,null,{"$f":"'RFM input'!G233*(1+previous_vanilla)^0.5","v":36.914116555450477}]
[null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,null,{"$f":"'RFM input'!G234*(1+previous_vanilla)^0.5","v":1.3428194086249334}]
[null,null,{"$f":"Asset13","v":"Generation Assets"},null,null,null,{"$f":"'RFM input'!G235*(1+previous_vanilla)^0.5","v":1.7150222282943967E-2}]
[null,null,{"$f":"Asset14","v":"Other Equipment"},null,null,null,{"$f":"'RFM input'!G236*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,null,{"$f":"'RFM input'!G237*(1+previous_vanilla)^0.5","v":11.367439877393407}]
[null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,null,{"$f":"'RFM input'!G238*(1+previous_vanilla)^0.5","v":0.13020336290008155}]
[null,null,{"$f":"Asset17","v":"IT Systems"},null,null,null,{"$f":"'RFM input'!G239*(1+previous_vanilla)^0.5","v":0.12569851782007652}]
[null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,null,{"$f":"'RFM input'!G240*(1+previous_vanilla)^0.5","v":0.55659156744530458}]
[null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,null,{"$f":"'RFM input'!G241*(1+previous_vanilla)^0.5","v":30.427588204183195}]
[null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,null,{"$f":"'RFM input'!G242*(1+previous_vanilla)^0.5","v":9.3438234471913368}]
[null,null,{"$f":"Asset21","v":"Buildings"},null,null,null,{"$f":"'RFM input'!G243*(1+previous_vanilla)^0.5","v":31.154509092880161}]
[null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,null,{"$f":"'RFM input'!G244*(1+previous_vanilla)^0.5","v":1.2450919767253075}]
[null,null,{"$f":"Asset23","v":"Land Improvements"},null,null,null,{"$f":"'RFM input'!G245*(1+previous_vanilla)^0.5","v":6.8160655968274071}]
[null,null,{"$f":"Asset24","v":"Metering"},null,null,null,{"$f":"'RFM input'!G246*(1+previous_vanilla)^0.5","v":0.66062065165388528}]
[null,null,{"$f":"Asset25","v":"Communications"},null,null,null,{"$f":"'RFM input'!G247*(1+previous_vanilla)^0.5","v":18.414398794702976}]
[null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,null,{"$f":"'RFM input'!G248*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,null,{"$f":"'RFM input'!G249*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,null,{"$f":"'RFM input'!G250*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"'RFM input'!G251*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"'RFM input'!G252*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"'RFM input'!G253*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"'RFM input'!G254*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"'RFM input'!G255*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"'RFM input'!G256*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"'RFM input'!G257*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"'RFM input'!G258*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"'RFM input'!G259*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"'RFM input'!G260*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"'RFM input'!G261*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"'RFM input'!G262*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"'RFM input'!G263*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"'RFM input'!G264*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"'RFM input'!G265*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"'RFM input'!G266*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"'RFM input'!G267*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"'RFM input'!G268*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,{"$f":"'RFM input'!G269*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,null,{"$f":"'RFM input'!G270*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset49","v":"In-house software"},null,null,null,{"$f":"'RFM input'!G271*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!G272*(1+previous_vanilla)^0.5","v":0}]
[]
[null,"Nominal Difference Between Actual and Forecast Net Capex",null,null,null,null,{"$f":"SUM(G118:G167)","v":91.954036578217654}]
[null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,null,{"$f":"G66-G14","v":27.049296533736261}]
[null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,null,{"$f":"G67-G15","v":-4.0343616103521933}]
[null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,null,81.433078316507192]
[null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,null,-16.902813606020239]
[null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,null,-1.5435054620800832]
[null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,null,-8.5387182690217784]
[null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,null,2.5491609187379112]
[null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,null,-17.330133013815864]
[null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,null,2.2429527320812914]
[null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,null,-21.02266159259036]
[null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,null,23.622715715700135]
[null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,null,-3.4909142766039833]
[null,null,{"$f":"Asset13","v":"Generation Assets"},null,null,null,-3.6313823629739641]
[null,null,{"$f":"Asset14","v":"Other Equipment"},null,null,null,0]
[null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,null,6.1654707407738503]
[null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,null,-0.45724115934337023]
[null,null,{"$f":"Asset17","v":"IT Systems"},null,null,null,-2.3708830041597824]
[null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,null,0.55659156744530458]
[null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,null,2.3747954818331465]
[null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,null,4.9743682276900092]
[null,null,{"$f":"Asset21","v":"Buildings"},null,null,null,-6.8279563192354047]
[null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,null,1.2450919767253075]
[null,null,{"$f":"Asset23","v":"Land Improvements"},null,null,null,6.8160655968274071]
[null,null,{"$f":"Asset24","v":"Metering"},null,null,null,0.66062065165388528]
[null,null,{"$f":"Asset25","v":"Communications"},null,null,null,18.414398794702976]
[null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,null,0]
[null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,null,0]
[null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,null,0]
[null,null,{"$f":"Asset29","v":0},null,null,null,0]
[null,null,{"$f":"Asset30","v":0},null,null,null,0]
[null,null,{"$f":"Asset31","v":0},null,null,null,0]
[null,null,{"$f":"Asset32","v":0},null,null,null,0]
[null,null,{"$f":"Asset33","v":0},null,null,null,0]
[null,null,{"$f":"Asset34","v":0},null,null,null,0]
[null,null,{"$f":"Asset35","v":0},null,null,null,0]
[null,null,{"$f":"Asset36","v":0},null,null,null,0]
[null,null,{"$f":"Asset37","v":0},null,null,null,0]
[null,null,{"$f":"Asset38","v":0},null,null,null,0]
[null,null,{"$f":"Asset39","v":0},null,null,null,0]
[null,null,{"$f":"Asset40","v":0},null,null,null,0]
[null,null,{"$f":"Asset41","v":0},null,null,null,0]
[null,null,{"$f":"Asset42","v":0},null,null,null,0]
[null,null,{"$f":"Asset43","v":0},null,null,null,0]
[null,null,{"$f":"Asset44","v":0},null,null,null,0]
[null,null,{"$f":"Asset45","v":0},null,null,null,0]
[null,null,{"$f":"Asset46","v":0},null,null,null,0]
[null,null,{"$f":"Asset47","v":0},null,null,null,0]
[null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,null,0]
[null,null,{"$f":"Asset49","v":"In-house software"},null,null,null,0]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,0]
[]
[null,"Compounded Nominal Return on Difference - Net Capex",null,null,null,null,null,{"$f":"SUM(H170,H172,H174,H176,H178,H180,H182,H184,H186,H188,H190,H192,H194,H196,H198,H200,H202,H204,H206,H208,H210,H212,H214,H216,H218,H220,H222,H224,H226,H228,H230,H232,H234,H236,H238,H240,H242,H244,H246,H248,H250,H252,H254,H256,H258,H260,H262,H264,H266,H268)","v":3.0170877366291595},{"$f":"SUM(I170,I172,I174,I176,I178,I180,I182,I184,I186,I188,I190,I192,I194,I196,I198,I200,I202,I204,I206,I208,I210,I212,I214,I216,I218,I220,I222,I224,I226,I228,I230,I232,I234,I236,I238,I240,I242,I244,I246,I248,I250,I252,I254,I256,I258,I260,I262,I264,I266,I268)","v":5.5270440823413312},10.233685002576594,7.0877101839871219,5.6391749507443985,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,null,null,{"$f":"($G118+(SUM($G170:G170)))*H$8","v":0.88750971564975678},{"$f":"($G118+(SUM($G170:H170)))*I$8","v":1.6258411256488283},{"$f":"IF(COUNT($H170:I170)>='RFM input'!$V$7,0,($G118+(SUM($G170:I170)))*J$8)","v":3.0103515905153464},{"$f":"IF(COUNT($H170:J170)>='RFM input'!$V$7,0,($G118+(SUM($G170:J170)))*K$8)","v":2.0849283146887396},{"$f":"IF(COUNT($H170:K170)>='RFM input'!$V$7,0,($G118+(SUM($G170:K170)))*L$8)","v":1.6588256603455722},{"$f":"IF(COUNT($H170:L170)>='RFM input'!$V$7,0,($G118+(SUM($G170:L170)))*M$8)","v":0},{"$f":"IF(COUNT($H170:M170)>='RFM input'!$V$7,0,($G118+(SUM($G170:M170)))*N$8)","v":0},{"$f":"IF(COUNT($H170:N170)>='RFM input'!$V$7,0,($G118+(SUM($G170:N170)))*O$8)","v":0},{"$f":"IF(COUNT($H170:O170)>='RFM input'!$V$7,0,($G118+(SUM($G170:O170)))*P$8)","v":0},{"$f":"IF(COUNT($H170:P170)>='RFM input'!$V$7,0,($G118+(SUM($G170:P170)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H170:I170)='RFM input'!$V$7,SUM($G170:I170),0)","v":0},{"$f":"IF(COUNT($H170:J170)='RFM input'!$V$7,SUM($G170:J170),0)","v":0},{"$f":"IF(COUNT($H170:K170)='RFM input'!$V$7,SUM($G170:K170),0)","v":0},{"$f":"IF(COUNT($H170:L170)='RFM input'!$V$7,SUM($G170:L170),0)","v":9.2674564068482432},{"$f":"IF(COUNT($H170:M170)='RFM input'!$V$7,SUM($G170:M170),0)","v":0},{"$f":"IF(COUNT($H170:N170)='RFM input'!$V$7,SUM($G170:N170),0)","v":0},{"$f":"IF(COUNT($H170:O170)='RFM input'!$V$7,SUM($G170:O170),0)","v":0},{"$f":"IF(COUNT($H170:P170)='RFM input'!$V$7,SUM($G170:P170),0)","v":0},{"$f":"IF(COUNT($H170:Q170)='RFM input'!$V$7,SUM($G170:Q170),0)","v":0}]
[null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,null,null,{"$f":"($G119+(SUM($G172:G172)))*H$8","v":-0.13237072990664567},{"$f":"($G119+(SUM($G172:H172)))*I$8","v":-0.24249174146428043},{"$f":"IF(COUNT($H172:I172)>='RFM input'!$V$7,0,($G119+(SUM($G172:I172)))*J$8)","v":-0.44898938038150293},{"$f":"IF(COUNT($H172:J172)>='RFM input'!$V$7,0,($G119+(SUM($G172:J172)))*K$8)","v":-0.31096390039666244},{"$f":"IF(COUNT($H172:K172)>='RFM input'!$V$7,0,($G119+(SUM($G172:K172)))*L$8)","v":-0.247411334857399},{"$f":"IF(COUNT($H172:L172)>='RFM input'!$V$7,0,($G119+(SUM($G172:L172)))*M$8)","v":0},{"$f":"IF(COUNT($H172:M172)>='RFM input'!$V$7,0,($G119+(SUM($G172:M172)))*N$8)","v":0},{"$f":"IF(COUNT($H172:N172)>='RFM input'!$V$7,0,($G119+(SUM($G172:N172)))*O$8)","v":0},{"$f":"IF(COUNT($H172:O172)>='RFM input'!$V$7,0,($G119+(SUM($G172:O172)))*P$8)","v":0},{"$f":"IF(COUNT($H172:P172)>='RFM input'!$V$7,0,($G119+(SUM($G172:P172)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H172:I172)='RFM input'!$V$7,SUM($G172:I172),0)","v":0},{"$f":"IF(COUNT($H172:J172)='RFM input'!$V$7,SUM($G172:J172),0)","v":0},{"$f":"IF(COUNT($H172:K172)='RFM input'!$V$7,SUM($G172:K172),0)","v":0},{"$f":"IF(COUNT($H172:L172)='RFM input'!$V$7,SUM($G172:L172),0)","v":-1.3822270870064906},{"$f":"IF(COUNT($H172:M172)='RFM input'!$V$7,SUM($G172:M172),0)","v":0},{"$f":"IF(COUNT($H172:N172)='RFM input'!$V$7,SUM($G172:N172),0)","v":0},{"$f":"IF(COUNT($H172:O172)='RFM input'!$V$7,SUM($G172:O172),0)","v":0},{"$f":"IF(COUNT($H172:P172)='RFM input'!$V$7,SUM($G172:P172),0)","v":0},{"$f":"IF(COUNT($H172:Q172)='RFM input'!$V$7,SUM($G172:Q172),0)","v":0}]
[null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,null,null,{"$f":"($G120+(SUM($G174:G174)))*H$8","v":2.6718864237755025},{"$f":"($G120+(SUM($G174:H174)))*I$8","v":4.8946650997016334},{"$f":"IF(COUNT($H174:I174)>='RFM input'!$V$7,0,($G120+(SUM($G174:I174)))*J$8)","v":9.0627937966857441},{"$f":"IF(COUNT($H174:J174)>='RFM input'!$V$7,0,($G120+(SUM($G174:J174)))*K$8)","v":6.276766958526883},{"$f":"IF(COUNT($H174:K174)>='RFM input'!$V$7,0,($G120+(SUM($G174:K174)))*L$8)","v":4.9939664694745387},{"$f":"IF(COUNT($H174:L174)>='RFM input'!$V$7,0,($G120+(SUM($G174:L174)))*M$8)","v":0},{"$f":"IF(COUNT($H174:M174)>='RFM input'!$V$7,0,($G120+(SUM($G174:M174)))*N$8)","v":0},{"$f":"IF(COUNT($H174:N174)>='RFM input'!$V$7,0,($G120+(SUM($G174:N174)))*O$8)","v":0},{"$f":"IF(COUNT($H174:O174)>='RFM input'!$V$7,0,($G120+(SUM($G174:O174)))*P$8)","v":0},{"$f":"IF(COUNT($H174:P174)>='RFM input'!$V$7,0,($G120+(SUM($G174:P174)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H174:I174)='RFM input'!$V$7,SUM($G174:I174),0)","v":0},{"$f":"IF(COUNT($H174:J174)='RFM input'!$V$7,SUM($G174:J174),0)","v":0},{"$f":"IF(COUNT($H174:K174)='RFM input'!$V$7,SUM($G174:K174),0)","v":0},{"$f":"IF(COUNT($H174:L174)='RFM input'!$V$7,SUM($G174:L174),0)","v":27.900078748164301},{"$f":"IF(COUNT($H174:M174)='RFM input'!$V$7,SUM($G174:M174),0)","v":0},{"$f":"IF(COUNT($H174:N174)='RFM input'!$V$7,SUM($G174:N174),0)","v":0},{"$f":"IF(COUNT($H174:O174)='RFM input'!$V$7,SUM($G174:O174),0)","v":0},{"$f":"IF(COUNT($H174:P174)='RFM input'!$V$7,SUM($G174:P174),0)","v":0},{"$f":"IF(COUNT($H174:Q174)='RFM input'!$V$7,SUM($G174:Q174),0)","v":0}]
[null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,null,null,{"$f":"($G121+(SUM($G176:G176)))*H$8","v":-0.55459524717952979},{"$f":"($G121+(SUM($G176:H176)))*I$8","v":-1.0159705804389119},{"$f":"IF(COUNT($H176:I176)>='RFM input'!$V$7,0,($G121+(SUM($G176:I176)))*J$8)","v":-1.881136234341805},{"$f":"IF(COUNT($H176:J176)>='RFM input'!$V$7,0,($G121+(SUM($G176:J176)))*K$8)","v":-1.3028492124053732},{"$f":"IF(COUNT($H176:K176)>='RFM input'!$V$7,0,($G121+(SUM($G176:K176)))*L$8)","v":-1.0365822603458186},{"$f":"IF(COUNT($H176:L176)>='RFM input'!$V$7,0,($G121+(SUM($G176:L176)))*M$8)","v":0},{"$f":"IF(COUNT($H176:M176)>='RFM input'!$V$7,0,($G121+(SUM($G176:M176)))*N$8)","v":0},{"$f":"IF(COUNT($H176:N176)>='RFM input'!$V$7,0,($G121+(SUM($G176:N176)))*O$8)","v":0},{"$f":"IF(COUNT($H176:O176)>='RFM input'!$V$7,0,($G121+(SUM($G176:O176)))*P$8)","v":0},{"$f":"IF(COUNT($H176:P176)>='RFM input'!$V$7,0,($G121+(SUM($G176:P176)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H176:I176)='RFM input'!$V$7,SUM($G176:I176),0)","v":0},{"$f":"IF(COUNT($H176:J176)='RFM input'!$V$7,SUM($G176:J176),0)","v":0},{"$f":"IF(COUNT($H176:K176)='RFM input'!$V$7,SUM($G176:K176),0)","v":0},{"$f":"IF(COUNT($H176:L176)='RFM input'!$V$7,SUM($G176:L176),0)","v":-5.791133534711439},{"$f":"IF(COUNT($H176:M176)='RFM input'!$V$7,SUM($G176:M176),0)","v":0},{"$f":"IF(COUNT($H176:N176)='RFM input'!$V$7,SUM($G176:N176),0)","v":0},{"$f":"IF(COUNT($H176:O176)='RFM input'!$V$7,SUM($G176:O176),0)","v":0},{"$f":"IF(COUNT($H176:P176)='RFM input'!$V$7,SUM($G176:P176),0)","v":0},{"$f":"IF(COUNT($H176:Q176)='RFM input'!$V$7,SUM($G176:Q176),0)","v":0}]
[null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,null,null,{"$f":"($G122+(SUM($G178:G178)))*H$8","v":-5.0643686502013549E-2},{"$f":"($G122+(SUM($G178:H178)))*I$8","v":-9.2774858480460687E-2},{"$f":"IF(COUNT($H178:I178)>='RFM input'!$V$7,0,($G122+(SUM($G178:I178)))*J$8)","v":-0.17177874171133181},{"$f":"IF(COUNT($H178:J178)>='RFM input'!$V$7,0,($G122+(SUM($G178:J178)))*K$8)","v":-0.11897160570345464},{"$f":"IF(COUNT($H178:K178)>='RFM input'!$V$7,0,($G122+(SUM($G178:K178)))*L$8)","v":-9.4657044562642026E-2},{"$f":"IF(COUNT($H178:L178)>='RFM input'!$V$7,0,($G122+(SUM($G178:L178)))*M$8)","v":0},{"$f":"IF(COUNT($H178:M178)>='RFM input'!$V$7,0,($G122+(SUM($G178:M178)))*N$8)","v":0},{"$f":"IF(COUNT($H178:N178)>='RFM input'!$V$7,0,($G122+(SUM($G178:N178)))*O$8)","v":0},{"$f":"IF(COUNT($H178:O178)>='RFM input'!$V$7,0,($G122+(SUM($G178:O178)))*P$8)","v":0},{"$f":"IF(COUNT($H178:P178)>='RFM input'!$V$7,0,($G122+(SUM($G178:P178)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H178:I178)='RFM input'!$V$7,SUM($G178:I178),0)","v":0},{"$f":"IF(COUNT($H178:J178)='RFM input'!$V$7,SUM($G178:J178),0)","v":0},{"$f":"IF(COUNT($H178:K178)='RFM input'!$V$7,SUM($G178:K178),0)","v":0},{"$f":"IF(COUNT($H178:L178)='RFM input'!$V$7,SUM($G178:L178),0)","v":-0.52882593695990276},{"$f":"IF(COUNT($H178:M178)='RFM input'!$V$7,SUM($G178:M178),0)","v":0},{"$f":"IF(COUNT($H178:N178)='RFM input'!$V$7,SUM($G178:N178),0)","v":0},{"$f":"IF(COUNT($H178:O178)='RFM input'!$V$7,SUM($G178:O178),0)","v":0},{"$f":"IF(COUNT($H178:P178)='RFM input'!$V$7,SUM($G178:P178),0)","v":0},{"$f":"IF(COUNT($H178:Q178)='RFM input'!$V$7,SUM($G178:Q178),0)","v":0}]
[null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,null,null,{"$f":"($G123+(SUM($G180:G180)))*H$8","v":-0.28016238475929567},{"$f":"($G123+(SUM($G180:H180)))*I$8","v":-0.51323328519061528},{"$f":"IF(COUNT($H180:I180)>='RFM input'!$V$7,0,($G123+(SUM($G180:I180)))*J$8)","v":-0.95028512442285107},{"$f":"IF(COUNT($H180:J180)>='RFM input'!$V$7,0,($G123+(SUM($G180:J180)))*K$8)","v":-0.65815447244736514},{"$f":"IF(COUNT($H180:K180)>='RFM input'!$V$7,0,($G123+(SUM($G180:K180)))*L$8)","v":-0.52364559475508021},{"$f":"IF(COUNT($H180:L180)>='RFM input'!$V$7,0,($G123+(SUM($G180:L180)))*M$8)","v":0},{"$f":"IF(COUNT($H180:M180)>='RFM input'!$V$7,0,($G123+(SUM($G180:M180)))*N$8)","v":0},{"$f":"IF(COUNT($H180:N180)>='RFM input'!$V$7,0,($G123+(SUM($G180:N180)))*O$8)","v":0},{"$f":"IF(COUNT($H180:O180)>='RFM input'!$V$7,0,($G123+(SUM($G180:O180)))*P$8)","v":0},{"$f":"IF(COUNT($H180:P180)>='RFM input'!$V$7,0,($G123+(SUM($G180:P180)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H180:I180)='RFM input'!$V$7,SUM($G180:I180),0)","v":0},{"$f":"IF(COUNT($H180:J180)='RFM input'!$V$7,SUM($G180:J180),0)","v":0},{"$f":"IF(COUNT($H180:K180)='RFM input'!$V$7,SUM($G180:K180),0)","v":0},{"$f":"IF(COUNT($H180:L180)='RFM input'!$V$7,SUM($G180:L180),0)","v":-2.925480861575207},{"$f":"IF(COUNT($H180:M180)='RFM input'!$V$7,SUM($G180:M180),0)","v":0},{"$f":"IF(COUNT($H180:N180)='RFM input'!$V$7,SUM($G180:N180),0)","v":0},{"$f":"IF(COUNT($H180:O180)='RFM input'!$V$7,SUM($G180:O180),0)","v":0},{"$f":"IF(COUNT($H180:P180)='RFM input'!$V$7,SUM($G180:P180),0)","v":0},{"$f":"IF(COUNT($H180:Q180)='RFM input'!$V$7,SUM($G180:Q180),0)","v":0}]
[null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,null,null,{"$f":"($G124+(SUM($G182:G182)))*H$8","v":8.3640070983467277E-2},{"$f":"($G124+(SUM($G182:H182)))*I$8","v":0.15322138423865223},{"$f":"IF(COUNT($H182:I182)>='RFM input'!$V$7,0,($G124+(SUM($G182:I182)))*J$8)","v":0.28369945283535464},{"$f":"IF(COUNT($H182:J182)>='RFM input'!$V$7,0,($G124+(SUM($G182:J182)))*K$8)","v":0.19648635858407326},{"$f":"IF(COUNT($H182:K182)>='RFM input'!$V$7,0,($G124+(SUM($G182:K182)))*L$8)","v":0.15632988972850201},{"$f":"IF(COUNT($H182:L182)>='RFM input'!$V$7,0,($G124+(SUM($G182:L182)))*M$8)","v":0},{"$f":"IF(COUNT($H182:M182)>='RFM input'!$V$7,0,($G124+(SUM($G182:M182)))*N$8)","v":0},{"$f":"IF(COUNT($H182:N182)>='RFM input'!$V$7,0,($G124+(SUM($G182:N182)))*O$8)","v":0},{"$f":"IF(COUNT($H182:O182)>='RFM input'!$V$7,0,($G124+(SUM($G182:O182)))*P$8)","v":0},{"$f":"IF(COUNT($H182:P182)>='RFM input'!$V$7,0,($G124+(SUM($G182:P182)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H182:I182)='RFM input'!$V$7,SUM($G182:I182),0)","v":0},{"$f":"IF(COUNT($H182:J182)='RFM input'!$V$7,SUM($G182:J182),0)","v":0},{"$f":"IF(COUNT($H182:K182)='RFM input'!$V$7,SUM($G182:K182),0)","v":0},{"$f":"IF(COUNT($H182:L182)='RFM input'!$V$7,SUM($G182:L182),0)","v":0.87337715637004942},{"$f":"IF(COUNT($H182:M182)='RFM input'!$V$7,SUM($G182:M182),0)","v":0},{"$f":"IF(COUNT($H182:N182)='RFM input'!$V$7,SUM($G182:N182),0)","v":0},{"$f":"IF(COUNT($H182:O182)='RFM input'!$V$7,SUM($G182:O182),0)","v":0},{"$f":"IF(COUNT($H182:P182)='RFM input'!$V$7,SUM($G182:P182),0)","v":0},{"$f":"IF(COUNT($H182:Q182)='RFM input'!$V$7,SUM($G182:Q182),0)","v":0}]
[null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,null,null,{"$f":"($G125+(SUM($G184:G184)))*H$8","v":-0.56861594918304814},{"$f":"($G125+(SUM($G184:H184)))*I$8","v":-1.041655295237891},{"$f":"IF(COUNT($H184:I184)>='RFM input'!$V$7,0,($G125+(SUM($G184:I184)))*J$8)","v":-1.9286931701501444},{"$f":"IF(COUNT($H184:J184)>='RFM input'!$V$7,0,($G125+(SUM($G184:J184)))*K$8)","v":-1.3357864953257605},{"$f":"IF(COUNT($H184:K184)>='RFM input'!$V$7,0,($G125+(SUM($G184:K184)))*L$8)","v":-1.0627880582648501},{"$f":"IF(COUNT($H184:L184)>='RFM input'!$V$7,0,($G125+(SUM($G184:L184)))*M$8)","v":0},{"$f":"IF(COUNT($H184:M184)>='RFM input'!$V$7,0,($G125+(SUM($G184:M184)))*N$8)","v":0},{"$f":"IF(COUNT($H184:N184)>='RFM input'!$V$7,0,($G125+(SUM($G184:N184)))*O$8)","v":0},{"$f":"IF(COUNT($H184:O184)>='RFM input'!$V$7,0,($G125+(SUM($G184:O184)))*P$8)","v":0},{"$f":"IF(COUNT($H184:P184)>='RFM input'!$V$7,0,($G125+(SUM($G184:P184)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H184:I184)='RFM input'!$V$7,SUM($G184:I184),0)","v":0},{"$f":"IF(COUNT($H184:J184)='RFM input'!$V$7,SUM($G184:J184),0)","v":0},{"$f":"IF(COUNT($H184:K184)='RFM input'!$V$7,SUM($G184:K184),0)","v":0},{"$f":"IF(COUNT($H184:L184)='RFM input'!$V$7,SUM($G184:L184),0)","v":-5.9375389681616939},{"$f":"IF(COUNT($H184:M184)='RFM input'!$V$7,SUM($G184:M184),0)","v":0},{"$f":"IF(COUNT($H184:N184)='RFM input'!$V$7,SUM($G184:N184),0)","v":0},{"$f":"IF(COUNT($H184:O184)='RFM input'!$V$7,SUM($G184:O184),0)","v":0},{"$f":"IF(COUNT($H184:P184)='RFM input'!$V$7,SUM($G184:P184),0)","v":0},{"$f":"IF(COUNT($H184:Q184)='RFM input'!$V$7,SUM($G184:Q184),0)","v":0}]
[null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,null,null,{"$f":"($G126+(SUM($G186:G186)))*H$8","v":7.3593127975899675E-2},{"$f":"($G126+(SUM($G186:H186)))*I$8","v":0.13481625262069075},{"$f":"IF(COUNT($H186:I186)>='RFM input'!$V$7,0,($G126+(SUM($G186:I186)))*J$8)","v":0.24962114323566137},{"$f":"IF(COUNT($H186:J186)>='RFM input'!$V$7,0,($G126+(SUM($G186:J186)))*K$8)","v":0.17288418771971706},{"$f":"IF(COUNT($H186:K186)>='RFM input'!$V$7,0,($G126+(SUM($G186:K186)))*L$8)","v":0.13755136080075819},{"$f":"IF(COUNT($H186:L186)>='RFM input'!$V$7,0,($G126+(SUM($G186:L186)))*M$8)","v":0},{"$f":"IF(COUNT($H186:M186)>='RFM input'!$V$7,0,($G126+(SUM($G186:M186)))*N$8)","v":0},{"$f":"IF(COUNT($H186:N186)>='RFM input'!$V$7,0,($G126+(SUM($G186:N186)))*O$8)","v":0},{"$f":"IF(COUNT($H186:O186)>='RFM input'!$V$7,0,($G126+(SUM($G186:O186)))*P$8)","v":0},{"$f":"IF(COUNT($H186:P186)>='RFM input'!$V$7,0,($G126+(SUM($G186:P186)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H186:I186)='RFM input'!$V$7,SUM($G186:I186),0)","v":0},{"$f":"IF(COUNT($H186:J186)='RFM input'!$V$7,SUM($G186:J186),0)","v":0},{"$f":"IF(COUNT($H186:K186)='RFM input'!$V$7,SUM($G186:K186),0)","v":0},{"$f":"IF(COUNT($H186:L186)='RFM input'!$V$7,SUM($G186:L186),0)","v":0.76846607235272701},{"$f":"IF(COUNT($H186:M186)='RFM input'!$V$7,SUM($G186:M186),0)","v":0},{"$f":"IF(COUNT($H186:N186)='RFM input'!$V$7,SUM($G186:N186),0)","v":0},{"$f":"IF(COUNT($H186:O186)='RFM input'!$V$7,SUM($G186:O186),0)","v":0},{"$f":"IF(COUNT($H186:P186)='RFM input'!$V$7,SUM($G186:P186),0)","v":0},{"$f":"IF(COUNT($H186:Q186)='RFM input'!$V$7,SUM($G186:Q186),0)","v":0}]
[null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,null,null,{"$f":"($G127+(SUM($G188:G188)))*H$8","v":-0.68977085555517659},{"$f":"($G127+(SUM($G188:H188)))*I$8","v":-1.263600616940346},{"$f":"IF(COUNT($H188:I188)>='RFM input'!$V$7,0,($G127+(SUM($G188:I188)))*J$8)","v":-2.3396395053449761},{"$f":"IF(COUNT($H188:J188)>='RFM input'!$V$7,0,($G127+(SUM($G188:J188)))*K$8)","v":-1.6204023032482493},{"$f":"IF(COUNT($H188:K188)>='RFM input'!$V$7,0,($G127+(SUM($G188:K188)))*L$8)","v":-1.2892361342948861},{"$f":"IF(COUNT($H188:L188)>='RFM input'!$V$7,0,($G127+(SUM($G188:L188)))*M$8)","v":0},{"$f":"IF(COUNT($H188:M188)>='RFM input'!$V$7,0,($G127+(SUM($G188:M188)))*N$8)","v":0},{"$f":"IF(COUNT($H188:N188)>='RFM input'!$V$7,0,($G127+(SUM($G188:N188)))*O$8)","v":0},{"$f":"IF(COUNT($H188:O188)>='RFM input'!$V$7,0,($G127+(SUM($G188:O188)))*P$8)","v":0},{"$f":"IF(COUNT($H188:P188)>='RFM input'!$V$7,0,($G127+(SUM($G188:P188)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H188:I188)='RFM input'!$V$7,SUM($G188:I188),0)","v":0},{"$f":"IF(COUNT($H188:J188)='RFM input'!$V$7,SUM($G188:J188),0)","v":0},{"$f":"IF(COUNT($H188:K188)='RFM input'!$V$7,SUM($G188:K188),0)","v":0},{"$f":"IF(COUNT($H188:L188)='RFM input'!$V$7,SUM($G188:L188),0)","v":-7.2026494153836342},{"$f":"IF(COUNT($H188:M188)='RFM input'!$V$7,SUM($G188:M188),0)","v":0},{"$f":"IF(COUNT($H188:N188)='RFM input'!$V$7,SUM($G188:N188),0)","v":0},{"$f":"IF(COUNT($H188:O188)='RFM input'!$V$7,SUM($G188:O188),0)","v":0},{"$f":"IF(COUNT($H188:P188)='RFM input'!$V$7,SUM($G188:P188),0)","v":0},{"$f":"IF(COUNT($H188:Q188)='RFM input'!$V$7,SUM($G188:Q188),0)","v":0}]
[null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,null,null,{"$f":"($G128+(SUM($G190:G190)))*H$8","v":0.77508077452468083},{"$f":"($G128+(SUM($G190:H190)))*I$8","v":1.4198810184285089},{"$f":"IF(COUNT($H190:I190)>='RFM input'!$V$7,0,($G128+(SUM($G190:I190)))*J$8)","v":2.6290029294609214},{"$f":"IF(COUNT($H190:J190)>='RFM input'!$V$7,0,($G128+(SUM($G190:J190)))*K$8)","v":1.8208114508293598},{"$f":"IF(COUNT($H190:K190)>='RFM input'!$V$7,0,($G128+(SUM($G190:K190)))*L$8)","v":1.4486871016175493},{"$f":"IF(COUNT($H190:L190)>='RFM input'!$V$7,0,($G128+(SUM($G190:L190)))*M$8)","v":0},{"$f":"IF(COUNT($H190:M190)>='RFM input'!$V$7,0,($G128+(SUM($G190:M190)))*N$8)","v":0},{"$f":"IF(COUNT($H190:N190)>='RFM input'!$V$7,0,($G128+(SUM($G190:N190)))*O$8)","v":0},{"$f":"IF(COUNT($H190:O190)>='RFM input'!$V$7,0,($G128+(SUM($G190:O190)))*P$8)","v":0},{"$f":"IF(COUNT($H190:P190)>='RFM input'!$V$7,0,($G128+(SUM($G190:P190)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H190:I190)='RFM input'!$V$7,SUM($G190:I190),0)","v":0},{"$f":"IF(COUNT($H190:J190)='RFM input'!$V$7,SUM($G190:J190),0)","v":0},{"$f":"IF(COUNT($H190:K190)='RFM input'!$V$7,SUM($G190:K190),0)","v":0},{"$f":"IF(COUNT($H190:L190)='RFM input'!$V$7,SUM($G190:L190),0)","v":8.0934632748610191},{"$f":"IF(COUNT($H190:M190)='RFM input'!$V$7,SUM($G190:M190),0)","v":0},{"$f":"IF(COUNT($H190:N190)='RFM input'!$V$7,SUM($G190:N190),0)","v":0},{"$f":"IF(COUNT($H190:O190)='RFM input'!$V$7,SUM($G190:O190),0)","v":0},{"$f":"IF(COUNT($H190:P190)='RFM input'!$V$7,SUM($G190:P190),0)","v":0},{"$f":"IF(COUNT($H190:Q190)='RFM input'!$V$7,SUM($G190:Q190),0)","v":0}]
[null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,null,null,{"$f":"($G129+(SUM($G192:G192)))*H$8","v":-0.11453977492990747},{"$f":"($G129+(SUM($G192:H192)))*I$8","v":-0.20982697239237288},{"$f":"IF(COUNT($H192:I192)>='RFM input'!$V$7,0,($G129+(SUM($G192:I192)))*J$8)","v":-0.38850841580374229},{"$f":"IF(COUNT($H192:J192)>='RFM input'!$V$7,0,($G129+(SUM($G192:J192)))*K$8)","v":-0.26907561201694097},{"$f":"IF(COUNT($H192:K192)>='RFM input'!$V$7,0,($G129+(SUM($G192:K192)))*L$8)","v":-0.21408387360000283},{"$f":"IF(COUNT($H192:L192)>='RFM input'!$V$7,0,($G129+(SUM($G192:L192)))*M$8)","v":0},{"$f":"IF(COUNT($H192:M192)>='RFM input'!$V$7,0,($G129+(SUM($G192:M192)))*N$8)","v":0},{"$f":"IF(COUNT($H192:N192)>='RFM input'!$V$7,0,($G129+(SUM($G192:N192)))*O$8)","v":0},{"$f":"IF(COUNT($H192:O192)>='RFM input'!$V$7,0,($G129+(SUM($G192:O192)))*P$8)","v":0},{"$f":"IF(COUNT($H192:P192)>='RFM input'!$V$7,0,($G129+(SUM($G192:P192)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H192:I192)='RFM input'!$V$7,SUM($G192:I192),0)","v":0},{"$f":"IF(COUNT($H192:J192)='RFM input'!$V$7,SUM($G192:J192),0)","v":0},{"$f":"IF(COUNT($H192:K192)='RFM input'!$V$7,SUM($G192:K192),0)","v":0},{"$f":"IF(COUNT($H192:L192)='RFM input'!$V$7,SUM($G192:L192),0)","v":-1.1960346487429665},{"$f":"IF(COUNT($H192:M192)='RFM input'!$V$7,SUM($G192:M192),0)","v":0},{"$f":"IF(COUNT($H192:N192)='RFM input'!$V$7,SUM($G192:N192),0)","v":0},{"$f":"IF(COUNT($H192:O192)='RFM input'!$V$7,SUM($G192:O192),0)","v":0},{"$f":"IF(COUNT($H192:P192)='RFM input'!$V$7,SUM($G192:P192),0)","v":0},{"$f":"IF(COUNT($H192:Q192)='RFM input'!$V$7,SUM($G192:Q192),0)","v":0}]
[null,null,{"$f":"Asset13","v":"Generation Assets"},null,null,null,null,{"$f":"($G130+(SUM($G194:G194)))*H$8","v":-0.11914864862969485},{"$f":"($G130+(SUM($G194:H194)))*I$8","v":-0.21827003084221719},{"$f":"IF(COUNT($H194:I194)>='RFM input'!$V$7,0,($G130+(SUM($G194:I194)))*J$8)","v":-0.40414129286186184},{"$f":"IF(COUNT($H194:J194)>='RFM input'!$V$7,0,($G130+(SUM($G194:J194)))*K$8)","v":-0.27990272873022226},{"$f":"IF(COUNT($H194:K194)>='RFM input'!$V$7,0,($G130+(SUM($G194:K194)))*L$8)","v":-0.22269822206705248},{"$f":"IF(COUNT($H194:L194)>='RFM input'!$V$7,0,($G130+(SUM($G194:L194)))*M$8)","v":0},{"$f":"IF(COUNT($H194:M194)>='RFM input'!$V$7,0,($G130+(SUM($G194:M194)))*N$8)","v":0},{"$f":"IF(COUNT($H194:N194)>='RFM input'!$V$7,0,($G130+(SUM($G194:N194)))*O$8)","v":0},{"$f":"IF(COUNT($H194:O194)>='RFM input'!$V$7,0,($G130+(SUM($G194:O194)))*P$8)","v":0},{"$f":"IF(COUNT($H194:P194)>='RFM input'!$V$7,0,($G130+(SUM($G194:P194)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H194:I194)='RFM input'!$V$7,SUM($G194:I194),0)","v":0},{"$f":"IF(COUNT($H194:J194)='RFM input'!$V$7,SUM($G194:J194),0)","v":0},{"$f":"IF(COUNT($H194:K194)='RFM input'!$V$7,SUM($G194:K194),0)","v":0},{"$f":"IF(COUNT($H194:L194)='RFM input'!$V$7,SUM($G194:L194),0)","v":-1.2441609231310489},{"$f":"IF(COUNT($H194:M194)='RFM input'!$V$7,SUM($G194:M194),0)","v":0},{"$f":"IF(COUNT($H194:N194)='RFM input'!$V$7,SUM($G194:N194),0)","v":0},{"$f":"IF(COUNT($H194:O194)='RFM input'!$V$7,SUM($G194:O194),0)","v":0},{"$f":"IF(COUNT($H194:P194)='RFM input'!$V$7,SUM($G194:P194),0)","v":0},{"$f":"IF(COUNT($H194:Q194)='RFM input'!$V$7,SUM($G194:Q194),0)","v":0}]
[null,null,{"$f":"Asset14","v":"Other Equipment"},null,null,null,null,{"$f":"($G131+(SUM($G196:G196)))*H$8","v":0},{"$f":"($G131+(SUM($G196:H196)))*I$8","v":0},{"$f":"IF(COUNT($H196:I196)>='RFM input'!$V$7,0,($G131+(SUM($G196:I196)))*J$8)","v":0},{"$f":"IF(COUNT($H196:J196)>='RFM input'!$V$7,0,($G131+(SUM($G196:J196)))*K$8)","v":0},{"$f":"IF(COUNT($H196:K196)>='RFM input'!$V$7,0,($G131+(SUM($G196:K196)))*L$8)","v":0},{"$f":"IF(COUNT($H196:L196)>='RFM input'!$V$7,0,($G131+(SUM($G196:L196)))*M$8)","v":0},{"$f":"IF(COUNT($H196:M196)>='RFM input'!$V$7,0,($G131+(SUM($G196:M196)))*N$8)","v":0},{"$f":"IF(COUNT($H196:N196)>='RFM input'!$V$7,0,($G131+(SUM($G196:N196)))*O$8)","v":0},{"$f":"IF(COUNT($H196:O196)>='RFM input'!$V$7,0,($G131+(SUM($G196:O196)))*P$8)","v":0},{"$f":"IF(COUNT($H196:P196)>='RFM input'!$V$7,0,($G131+(SUM($G196:P196)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H196:I196)='RFM input'!$V$7,SUM($G196:I196),0)","v":0},{"$f":"IF(COUNT($H196:J196)='RFM input'!$V$7,SUM($G196:J196),0)","v":0},{"$f":"IF(COUNT($H196:K196)='RFM input'!$V$7,SUM($G196:K196),0)","v":0},{"$f":"IF(COUNT($H196:L196)='RFM input'!$V$7,SUM($G196:L196),0)","v":0},{"$f":"IF(COUNT($H196:M196)='RFM input'!$V$7,SUM($G196:M196),0)","v":0},{"$f":"IF(COUNT($H196:N196)='RFM input'!$V$7,SUM($G196:N196),0)","v":0},{"$f":"IF(COUNT($H196:O196)='RFM input'!$V$7,SUM($G196:O196),0)","v":0},{"$f":"IF(COUNT($H196:P196)='RFM input'!$V$7,SUM($G196:P196),0)","v":0},{"$f":"IF(COUNT($H196:Q196)='RFM input'!$V$7,SUM($G196:Q196),0)","v":0}]
[null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,null,null,{"$f":"($G132+(SUM($G198:G198)))*H$8","v":0.2022941771208891},{"$f":"($G132+(SUM($G198:H198)))*I$8","v":0.3705854559593631},{"$f":"IF(COUNT($H198:I198)>='RFM input'!$V$7,0,($G132+(SUM($G198:I198)))*J$8)","v":0.686163302902011},{"$f":"IF(COUNT($H198:J198)>='RFM input'!$V$7,0,($G132+(SUM($G198:J198)))*K$8)","v":0.47522731339027496},{"$f":"IF(COUNT($H198:K198)>='RFM input'!$V$7,0,($G132+(SUM($G198:K198)))*L$8)","v":0.37810377287075392},{"$f":"IF(COUNT($H198:L198)>='RFM input'!$V$7,0,($G132+(SUM($G198:L198)))*M$8)","v":0},{"$f":"IF(COUNT($H198:M198)>='RFM input'!$V$7,0,($G132+(SUM($G198:M198)))*N$8)","v":0},{"$f":"IF(COUNT($H198:N198)>='RFM input'!$V$7,0,($G132+(SUM($G198:N198)))*O$8)","v":0},{"$f":"IF(COUNT($H198:O198)>='RFM input'!$V$7,0,($G132+(SUM($G198:O198)))*P$8)","v":0},{"$f":"IF(COUNT($H198:P198)>='RFM input'!$V$7,0,($G132+(SUM($G198:P198)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H198:I198)='RFM input'!$V$7,SUM($G198:I198),0)","v":0},{"$f":"IF(COUNT($H198:J198)='RFM input'!$V$7,SUM($G198:J198),0)","v":0},{"$f":"IF(COUNT($H198:K198)='RFM input'!$V$7,SUM($G198:K198),0)","v":0},{"$f":"IF(COUNT($H198:L198)='RFM input'!$V$7,SUM($G198:L198),0)","v":2.1123740222432921},{"$f":"IF(COUNT($H198:M198)='RFM input'!$V$7,SUM($G198:M198),0)","v":0},{"$f":"IF(COUNT($H198:N198)='RFM input'!$V$7,SUM($G198:N198),0)","v":0},{"$f":"IF(COUNT($H198:O198)='RFM input'!$V$7,SUM($G198:O198),0)","v":0},{"$f":"IF(COUNT($H198:P198)='RFM input'!$V$7,SUM($G198:P198),0)","v":0},{"$f":"IF(COUNT($H198:Q198)='RFM input'!$V$7,SUM($G198:Q198),0)","v":0}]
[null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,null,null,{"$f":"($G133+(SUM($G200:G200)))*H$8","v":-1.5002459335904456E-2},{"$f":"($G133+(SUM($G200:H200)))*I$8","v":-2.7483209416282586E-2},{"$f":"IF(COUNT($H200:I200)>='RFM input'!$V$7,0,($G133+(SUM($G200:I200)))*J$8)","v":-5.0886966674407209E-2},{"$f":"IF(COUNT($H200:J200)>='RFM input'!$V$7,0,($G133+(SUM($G200:J200)))*K$8)","v":-3.5243616726487167E-2},{"$f":"IF(COUNT($H200:K200)>='RFM input'!$V$7,0,($G133+(SUM($G200:K200)))*L$8)","v":-2.804077980878172E-2},{"$f":"IF(COUNT($H200:L200)>='RFM input'!$V$7,0,($G133+(SUM($G200:L200)))*M$8)","v":0},{"$f":"IF(COUNT($H200:M200)>='RFM input'!$V$7,0,($G133+(SUM($G200:M200)))*N$8)","v":0},{"$f":"IF(COUNT($H200:N200)>='RFM input'!$V$7,0,($G133+(SUM($G200:N200)))*O$8)","v":0},{"$f":"IF(COUNT($H200:O200)>='RFM input'!$V$7,0,($G133+(SUM($G200:O200)))*P$8)","v":0},{"$f":"IF(COUNT($H200:P200)>='RFM input'!$V$7,0,($G133+(SUM($G200:P200)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H200:I200)='RFM input'!$V$7,SUM($G200:I200),0)","v":0},{"$f":"IF(COUNT($H200:J200)='RFM input'!$V$7,SUM($G200:J200),0)","v":0},{"$f":"IF(COUNT($H200:K200)='RFM input'!$V$7,SUM($G200:K200),0)","v":0},{"$f":"IF(COUNT($H200:L200)='RFM input'!$V$7,SUM($G200:L200),0)","v":-0.15665703196186315},{"$f":"IF(COUNT($H200:M200)='RFM input'!$V$7,SUM($G200:M200),0)","v":0},{"$f":"IF(COUNT($H200:N200)='RFM input'!$V$7,SUM($G200:N200),0)","v":0},{"$f":"IF(COUNT($H200:O200)='RFM input'!$V$7,SUM($G200:O200),0)","v":0},{"$f":"IF(COUNT($H200:P200)='RFM input'!$V$7,SUM($G200:P200),0)","v":0},{"$f":"IF(COUNT($H200:Q200)='RFM input'!$V$7,SUM($G200:Q200),0)","v":0}]
[null,null,{"$f":"Asset17","v":"IT Systems"},null,null,null,null,{"$f":"($G134+(SUM($G202:G202)))*H$8","v":-7.7790625654028556E-2},{"$f":"($G134+(SUM($G202:H202)))*I$8","v":-0.14250570573830659},{"$f":"IF(COUNT($H202:I202)>='RFM input'!$V$7,0,($G134+(SUM($G202:I202)))*J$8)","v":-0.26385867054237805},{"$f":"IF(COUNT($H202:J202)>='RFM input'!$V$7,0,($G134+(SUM($G202:J202)))*K$8)","v":-0.18274490429064955},{"$f":"IF(COUNT($H202:K202)>='RFM input'!$V$7,0,($G134+(SUM($G202:K202)))*L$8)","v":-0.14539681503629123},{"$f":"IF(COUNT($H202:L202)>='RFM input'!$V$7,0,($G134+(SUM($G202:L202)))*M$8)","v":0},{"$f":"IF(COUNT($H202:M202)>='RFM input'!$V$7,0,($G134+(SUM($G202:M202)))*N$8)","v":0},{"$f":"IF(COUNT($H202:N202)>='RFM input'!$V$7,0,($G134+(SUM($G202:N202)))*O$8)","v":0},{"$f":"IF(COUNT($H202:O202)>='RFM input'!$V$7,0,($G134+(SUM($G202:O202)))*P$8)","v":0},{"$f":"IF(COUNT($H202:P202)>='RFM input'!$V$7,0,($G134+(SUM($G202:P202)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H202:I202)='RFM input'!$V$7,SUM($G202:I202),0)","v":0},{"$f":"IF(COUNT($H202:J202)='RFM input'!$V$7,SUM($G202:J202),0)","v":0},{"$f":"IF(COUNT($H202:K202)='RFM input'!$V$7,SUM($G202:K202),0)","v":0},{"$f":"IF(COUNT($H202:L202)='RFM input'!$V$7,SUM($G202:L202),0)","v":-0.81229672126165386},{"$f":"IF(COUNT($H202:M202)='RFM input'!$V$7,SUM($G202:M202),0)","v":0},{"$f":"IF(COUNT($H202:N202)='RFM input'!$V$7,SUM($G202:N202),0)","v":0},{"$f":"IF(COUNT($H202:O202)='RFM input'!$V$7,SUM($G202:O202),0)","v":0},{"$f":"IF(COUNT($H202:P202)='RFM input'!$V$7,SUM($G202:P202),0)","v":0},{"$f":"IF(COUNT($H202:Q202)='RFM input'!$V$7,SUM($G202:Q202),0)","v":0}]
[null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,null,null,{"$f":"($G135+(SUM($G204:G204)))*H$8","v":1.8262228118958116E-2},{"$f":"($G135+(SUM($G204:H204)))*I$8","v":3.3454824210059554E-2},{"$f":"IF(COUNT($H204:I204)>='RFM input'!$V$7,0,($G135+(SUM($G204:I204)))*J$8)","v":6.1943803537982962E-2},{"$f":"IF(COUNT($H204:J204)>='RFM input'!$V$7,0,($G135+(SUM($G204:J204)))*K$8)","v":4.2901430624503273E-2},{"$f":"IF(COUNT($H204:K204)>='RFM input'!$V$7,0,($G135+(SUM($G204:K204)))*L$8)","v":3.4133544776615406E-2},{"$f":"IF(COUNT($H204:L204)>='RFM input'!$V$7,0,($G135+(SUM($G204:L204)))*M$8)","v":0},{"$f":"IF(COUNT($H204:M204)>='RFM input'!$V$7,0,($G135+(SUM($G204:M204)))*N$8)","v":0},{"$f":"IF(COUNT($H204:N204)>='RFM input'!$V$7,0,($G135+(SUM($G204:N204)))*O$8)","v":0},{"$f":"IF(COUNT($H204:O204)>='RFM input'!$V$7,0,($G135+(SUM($G204:O204)))*P$8)","v":0},{"$f":"IF(COUNT($H204:P204)>='RFM input'!$V$7,0,($G135+(SUM($G204:P204)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H204:I204)='RFM input'!$V$7,SUM($G204:I204),0)","v":0},{"$f":"IF(COUNT($H204:J204)='RFM input'!$V$7,SUM($G204:J204),0)","v":0},{"$f":"IF(COUNT($H204:K204)='RFM input'!$V$7,SUM($G204:K204),0)","v":0},{"$f":"IF(COUNT($H204:L204)='RFM input'!$V$7,SUM($G204:L204),0)","v":0.19069583126811931},{"$f":"IF(COUNT($H204:M204)='RFM input'!$V$7,SUM($G204:M204),0)","v":0},{"$f":"IF(COUNT($H204:N204)='RFM input'!$V$7,SUM($G204:N204),0)","v":0},{"$f":"IF(COUNT($H204:O204)='RFM input'!$V$7,SUM($G204:O204),0)","v":0},{"$f":"IF(COUNT($H204:P204)='RFM input'!$V$7,SUM($G204:P204),0)","v":0},{"$f":"IF(COUNT($H204:Q204)='RFM input'!$V$7,SUM($G204:Q204),0)","v":0}]
[null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,null,null,{"$f":"($G136+(SUM($G206:G206)))*H$8","v":7.7918997271495302E-2},{"$f":"($G136+(SUM($G206:H206)))*I$8","v":0.14274087145127087},{"$f":"IF(COUNT($H206:I206)>='RFM input'!$V$7,0,($G136+(SUM($G206:I206)))*J$8)","v":0.26429409529999337},{"$f":"IF(COUNT($H206:J206)>='RFM input'!$V$7,0,($G136+(SUM($G206:J206)))*K$8)","v":0.18304647351895131},{"$f":"IF(COUNT($H206:K206)>='RFM input'!$V$7,0,($G136+(SUM($G206:K206)))*L$8)","v":0.14563675171457088},{"$f":"IF(COUNT($H206:L206)>='RFM input'!$V$7,0,($G136+(SUM($G206:L206)))*M$8)","v":0},{"$f":"IF(COUNT($H206:M206)>='RFM input'!$V$7,0,($G136+(SUM($G206:M206)))*N$8)","v":0},{"$f":"IF(COUNT($H206:N206)>='RFM input'!$V$7,0,($G136+(SUM($G206:N206)))*O$8)","v":0},{"$f":"IF(COUNT($H206:O206)>='RFM input'!$V$7,0,($G136+(SUM($G206:O206)))*P$8)","v":0},{"$f":"IF(COUNT($H206:P206)>='RFM input'!$V$7,0,($G136+(SUM($G206:P206)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H206:I206)='RFM input'!$V$7,SUM($G206:I206),0)","v":0},{"$f":"IF(COUNT($H206:J206)='RFM input'!$V$7,SUM($G206:J206),0)","v":0},{"$f":"IF(COUNT($H206:K206)='RFM input'!$V$7,SUM($G206:K206),0)","v":0},{"$f":"IF(COUNT($H206:L206)='RFM input'!$V$7,SUM($G206:L206),0)","v":0.8136371892562817},{"$f":"IF(COUNT($H206:M206)='RFM input'!$V$7,SUM($G206:M206),0)","v":0},{"$f":"IF(COUNT($H206:N206)='RFM input'!$V$7,SUM($G206:N206),0)","v":0},{"$f":"IF(COUNT($H206:O206)='RFM input'!$V$7,SUM($G206:O206),0)","v":0},{"$f":"IF(COUNT($H206:P206)='RFM input'!$V$7,SUM($G206:P206),0)","v":0},{"$f":"IF(COUNT($H206:Q206)='RFM input'!$V$7,SUM($G206:Q206),0)","v":0}]
[null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,null,null,{"$f":"($G137+(SUM($G208:G208)))*H$8","v":0.16321312185653863},{"$f":"($G137+(SUM($G208:H208)))*I$8","v":0.29899233899160405},{"$f":"IF(COUNT($H208:I208)>='RFM input'!$V$7,0,($G137+(SUM($G208:I208)))*J$8)","v":0.55360394631184207},{"$f":"IF(COUNT($H208:J208)>='RFM input'!$V$7,0,($G137+(SUM($G208:J208)))*K$8)","v":0.3834185171013168},{"$f":"IF(COUNT($H208:K208)>='RFM input'!$V$7,0,($G137+(SUM($G208:K208)))*L$8)","v":0.30505819808690371},{"$f":"IF(COUNT($H208:L208)>='RFM input'!$V$7,0,($G137+(SUM($G208:L208)))*M$8)","v":0},{"$f":"IF(COUNT($H208:M208)>='RFM input'!$V$7,0,($G137+(SUM($G208:M208)))*N$8)","v":0},{"$f":"IF(COUNT($H208:N208)>='RFM input'!$V$7,0,($G137+(SUM($G208:N208)))*O$8)","v":0},{"$f":"IF(COUNT($H208:O208)>='RFM input'!$V$7,0,($G137+(SUM($G208:O208)))*P$8)","v":0},{"$f":"IF(COUNT($H208:P208)>='RFM input'!$V$7,0,($G137+(SUM($G208:P208)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H208:I208)='RFM input'!$V$7,SUM($G208:I208),0)","v":0},{"$f":"IF(COUNT($H208:J208)='RFM input'!$V$7,SUM($G208:J208),0)","v":0},{"$f":"IF(COUNT($H208:K208)='RFM input'!$V$7,SUM($G208:K208),0)","v":0},{"$f":"IF(COUNT($H208:L208)='RFM input'!$V$7,SUM($G208:L208),0)","v":1.7042861223482051},{"$f":"IF(COUNT($H208:M208)='RFM input'!$V$7,SUM($G208:M208),0)","v":0},{"$f":"IF(COUNT($H208:N208)='RFM input'!$V$7,SUM($G208:N208),0)","v":0},{"$f":"IF(COUNT($H208:O208)='RFM input'!$V$7,SUM($G208:O208),0)","v":0},{"$f":"IF(COUNT($H208:P208)='RFM input'!$V$7,SUM($G208:P208),0)","v":0},{"$f":"IF(COUNT($H208:Q208)='RFM input'!$V$7,SUM($G208:Q208),0)","v":0}]
[null,null,{"$f":"Asset21","v":"Buildings"},null,null,null,null,{"$f":"($G138+(SUM($G210:G210)))*H$8","v":-0.22403087502832503},{"$f":"($G138+(SUM($G210:H210)))*I$8","v":-0.41040520865676433},{"$f":"IF(COUNT($H210:I210)>='RFM input'!$V$7,0,($G138+(SUM($G210:I210)))*J$8)","v":-0.75989218943064529},{"$f":"IF(COUNT($H210:J210)>='RFM input'!$V$7,0,($G138+(SUM($G210:J210)))*K$8)","v":-0.52629093121430037},{"$f":"IF(COUNT($H210:K210)>='RFM input'!$V$7,0,($G138+(SUM($G210:K210)))*L$8)","v":-0.41873137572875363},{"$f":"IF(COUNT($H210:L210)>='RFM input'!$V$7,0,($G138+(SUM($G210:L210)))*M$8)","v":0},{"$f":"IF(COUNT($H210:M210)>='RFM input'!$V$7,0,($G138+(SUM($G210:M210)))*N$8)","v":0},{"$f":"IF(COUNT($H210:N210)>='RFM input'!$V$7,0,($G138+(SUM($G210:N210)))*O$8)","v":0},{"$f":"IF(COUNT($H210:O210)>='RFM input'!$V$7,0,($G138+(SUM($G210:O210)))*P$8)","v":0},{"$f":"IF(COUNT($H210:P210)>='RFM input'!$V$7,0,($G138+(SUM($G210:P210)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H210:I210)='RFM input'!$V$7,SUM($G210:I210),0)","v":0},{"$f":"IF(COUNT($H210:J210)='RFM input'!$V$7,SUM($G210:J210),0)","v":0},{"$f":"IF(COUNT($H210:K210)='RFM input'!$V$7,SUM($G210:K210),0)","v":0},{"$f":"IF(COUNT($H210:L210)='RFM input'!$V$7,SUM($G210:L210),0)","v":-2.3393505800587886},{"$f":"IF(COUNT($H210:M210)='RFM input'!$V$7,SUM($G210:M210),0)","v":0},{"$f":"IF(COUNT($H210:N210)='RFM input'!$V$7,SUM($G210:N210),0)","v":0},{"$f":"IF(COUNT($H210:O210)='RFM input'!$V$7,SUM($G210:O210),0)","v":0},{"$f":"IF(COUNT($H210:P210)='RFM input'!$V$7,SUM($G210:P210),0)","v":0},{"$f":"IF(COUNT($H210:Q210)='RFM input'!$V$7,SUM($G210:Q210),0)","v":0}]
[null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,null,null,{"$f":"($G139+(SUM($G212:G212)))*H$8","v":4.0852494069228779E-2},{"$f":"($G139+(SUM($G212:H212)))*I$8","v":7.4838239820789285E-2},{"$f":"IF(COUNT($H212:I212)>='RFM input'!$V$7,0,($G139+(SUM($G212:I212)))*J$8)","v":0.13856791461464305},{"$f":"IF(COUNT($H212:J212)>='RFM input'!$V$7,0,($G139+(SUM($G212:J212)))*K$8)","v":9.5970241349111987E-2},{"$f":"IF(COUNT($H212:K212)>='RFM input'!$V$7,0,($G139+(SUM($G212:K212)))*L$8)","v":7.6356533631340401E-2},{"$f":"IF(COUNT($H212:L212)>='RFM input'!$V$7,0,($G139+(SUM($G212:L212)))*M$8)","v":0},{"$f":"IF(COUNT($H212:M212)>='RFM input'!$V$7,0,($G139+(SUM($G212:M212)))*N$8)","v":0},{"$f":"IF(COUNT($H212:N212)>='RFM input'!$V$7,0,($G139+(SUM($G212:N212)))*O$8)","v":0},{"$f":"IF(COUNT($H212:O212)>='RFM input'!$V$7,0,($G139+(SUM($G212:O212)))*P$8)","v":0},{"$f":"IF(COUNT($H212:P212)>='RFM input'!$V$7,0,($G139+(SUM($G212:P212)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H212:I212)='RFM input'!$V$7,SUM($G212:I212),0)","v":0},{"$f":"IF(COUNT($H212:J212)='RFM input'!$V$7,SUM($G212:J212),0)","v":0},{"$f":"IF(COUNT($H212:K212)='RFM input'!$V$7,SUM($G212:K212),0)","v":0},{"$f":"IF(COUNT($H212:L212)='RFM input'!$V$7,SUM($G212:L212),0)","v":0.42658542348511352},{"$f":"IF(COUNT($H212:M212)='RFM input'!$V$7,SUM($G212:M212),0)","v":0},{"$f":"IF(COUNT($H212:N212)='RFM input'!$V$7,SUM($G212:N212),0)","v":0},{"$f":"IF(COUNT($H212:O212)='RFM input'!$V$7,SUM($G212:O212),0)","v":0},{"$f":"IF(COUNT($H212:P212)='RFM input'!$V$7,SUM($G212:P212),0)","v":0},{"$f":"IF(COUNT($H212:Q212)='RFM input'!$V$7,SUM($G212:Q212),0)","v":0}]
[null,null,{"$f":"Asset23","v":"Land Improvements"},null,null,null,null,{"$f":"($G140+(SUM($G214:G214)))*H$8","v":0.2236407306247532},{"$f":"($G140+(SUM($G214:H214)))*I$8","v":0.40969049781463629},{"$f":"IF(COUNT($H214:I214)>='RFM input'!$V$7,0,($G140+(SUM($G214:I214)))*J$8)","v":0.75856885538132357},{"$f":"IF(COUNT($H214:J214)>='RFM input'!$V$7,0,($G140+(SUM($G214:J214)))*K$8)","v":0.52537440816167247},{"$f":"IF(COUNT($H214:K214)>='RFM input'!$V$7,0,($G140+(SUM($G214:K214)))*L$8)","v":0.4180021650660723},{"$f":"IF(COUNT($H214:L214)>='RFM input'!$V$7,0,($G140+(SUM($G214:L214)))*M$8)","v":0},{"$f":"IF(COUNT($H214:M214)>='RFM input'!$V$7,0,($G140+(SUM($G214:M214)))*N$8)","v":0},{"$f":"IF(COUNT($H214:N214)>='RFM input'!$V$7,0,($G140+(SUM($G214:N214)))*O$8)","v":0},{"$f":"IF(COUNT($H214:O214)>='RFM input'!$V$7,0,($G140+(SUM($G214:O214)))*P$8)","v":0},{"$f":"IF(COUNT($H214:P214)>='RFM input'!$V$7,0,($G140+(SUM($G214:P214)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H214:I214)='RFM input'!$V$7,SUM($G214:I214),0)","v":0},{"$f":"IF(COUNT($H214:J214)='RFM input'!$V$7,SUM($G214:J214),0)","v":0},{"$f":"IF(COUNT($H214:K214)='RFM input'!$V$7,SUM($G214:K214),0)","v":0},{"$f":"IF(COUNT($H214:L214)='RFM input'!$V$7,SUM($G214:L214),0)","v":2.3352766570484578},{"$f":"IF(COUNT($H214:M214)='RFM input'!$V$7,SUM($G214:M214),0)","v":0},{"$f":"IF(COUNT($H214:N214)='RFM input'!$V$7,SUM($G214:N214),0)","v":0},{"$f":"IF(COUNT($H214:O214)='RFM input'!$V$7,SUM($G214:O214),0)","v":0},{"$f":"IF(COUNT($H214:P214)='RFM input'!$V$7,SUM($G214:P214),0)","v":0},{"$f":"IF(COUNT($H214:Q214)='RFM input'!$V$7,SUM($G214:Q214),0)","v":0}]
[null,null,{"$f":"Asset24","v":"Metering"},null,null,null,null,{"$f":"($G141+(SUM($G216:G216)))*H$8","v":2.1675508121641762E-2},{"$f":"($G141+(SUM($G216:H216)))*I$8","v":3.9707658296112336E-2},{"$f":"IF(COUNT($H216:I216)>='RFM input'!$V$7,0,($G141+(SUM($G216:I216)))*J$8)","v":7.3521336384967467E-2},{"$f":"IF(COUNT($H216:J216)>='RFM input'!$V$7,0,($G141+(SUM($G216:J216)))*K$8)","v":5.0919871434862131E-2},{"$f":"IF(COUNT($H216:K216)>='RFM input'!$V$7,0,($G141+(SUM($G216:K216)))*L$8)","v":4.0513234322042846E-2},{"$f":"IF(COUNT($H216:L216)>='RFM input'!$V$7,0,($G141+(SUM($G216:L216)))*M$8)","v":0},{"$f":"IF(COUNT($H216:M216)>='RFM input'!$V$7,0,($G141+(SUM($G216:M216)))*N$8)","v":0},{"$f":"IF(COUNT($H216:N216)>='RFM input'!$V$7,0,($G141+(SUM($G216:N216)))*O$8)","v":0},{"$f":"IF(COUNT($H216:O216)>='RFM input'!$V$7,0,($G141+(SUM($G216:O216)))*P$8)","v":0},{"$f":"IF(COUNT($H216:P216)>='RFM input'!$V$7,0,($G141+(SUM($G216:P216)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H216:I216)='RFM input'!$V$7,SUM($G216:I216),0)","v":0},{"$f":"IF(COUNT($H216:J216)='RFM input'!$V$7,SUM($G216:J216),0)","v":0},{"$f":"IF(COUNT($H216:K216)='RFM input'!$V$7,SUM($G216:K216),0)","v":0},{"$f":"IF(COUNT($H216:L216)='RFM input'!$V$7,SUM($G216:L216),0)","v":0.22633760855962654},{"$f":"IF(COUNT($H216:M216)='RFM input'!$V$7,SUM($G216:M216),0)","v":0},{"$f":"IF(COUNT($H216:N216)='RFM input'!$V$7,SUM($G216:N216),0)","v":0},{"$f":"IF(COUNT($H216:O216)='RFM input'!$V$7,SUM($G216:O216),0)","v":0},{"$f":"IF(COUNT($H216:P216)='RFM input'!$V$7,SUM($G216:P216),0)","v":0},{"$f":"IF(COUNT($H216:Q216)='RFM input'!$V$7,SUM($G216:Q216),0)","v":0}]
[null,null,{"$f":"Asset25","v":"Communications"},null,null,null,null,{"$f":"($G142+(SUM($G218:G218)))*H$8","v":0.60419160319991672},{"$f":"($G142+(SUM($G218:H218)))*I$8","v":1.1068268199576323},{"$f":"IF(COUNT($H218:I218)>='RFM input'!$V$7,0,($G142+(SUM($G218:I218)))*J$8)","v":2.0493625270764491},{"$f":"IF(COUNT($H218:J218)>='RFM input'!$V$7,0,($G142+(SUM($G218:J218)))*K$8)","v":1.4193604405631224},{"$f":"IF(COUNT($H218:K218)>='RFM input'!$V$7,0,($G142+(SUM($G218:K218)))*L$8)","v":1.1292817616307369},{"$f":"IF(COUNT($H218:L218)>='RFM input'!$V$7,0,($G142+(SUM($G218:L218)))*M$8)","v":0},{"$f":"IF(COUNT($H218:M218)>='RFM input'!$V$7,0,($G142+(SUM($G218:M218)))*N$8)","v":0},{"$f":"IF(COUNT($H218:N218)>='RFM input'!$V$7,0,($G142+(SUM($G218:N218)))*O$8)","v":0},{"$f":"IF(COUNT($H218:O218)>='RFM input'!$V$7,0,($G142+(SUM($G218:O218)))*P$8)","v":0},{"$f":"IF(COUNT($H218:P218)>='RFM input'!$V$7,0,($G142+(SUM($G218:P218)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H218:I218)='RFM input'!$V$7,SUM($G218:I218),0)","v":0},{"$f":"IF(COUNT($H218:J218)='RFM input'!$V$7,SUM($G218:J218),0)","v":0},{"$f":"IF(COUNT($H218:K218)='RFM input'!$V$7,SUM($G218:K218),0)","v":0},{"$f":"IF(COUNT($H218:L218)='RFM input'!$V$7,SUM($G218:L218),0)","v":6.3090231524278577},{"$f":"IF(COUNT($H218:M218)='RFM input'!$V$7,SUM($G218:M218),0)","v":0},{"$f":"IF(COUNT($H218:N218)='RFM input'!$V$7,SUM($G218:N218),0)","v":0},{"$f":"IF(COUNT($H218:O218)='RFM input'!$V$7,SUM($G218:O218),0)","v":0},{"$f":"IF(COUNT($H218:P218)='RFM input'!$V$7,SUM($G218:P218),0)","v":0},{"$f":"IF(COUNT($H218:Q218)='RFM input'!$V$7,SUM($G218:Q218),0)","v":0}]
[null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,null,null,{"$f":"($G143+(SUM($G220:G220)))*H$8","v":0},{"$f":"($G143+(SUM($G220:H220)))*I$8","v":0},{"$f":"IF(COUNT($H220:I220)>='RFM input'!$V$7,0,($G143+(SUM($G220:I220)))*J$8)","v":0},{"$f":"IF(COUNT($H220:J220)>='RFM input'!$V$7,0,($G143+(SUM($G220:J220)))*K$8)","v":0},{"$f":"IF(COUNT($H220:K220)>='RFM input'!$V$7,0,($G143+(SUM($G220:K220)))*L$8)","v":0},{"$f":"IF(COUNT($H220:L220)>='RFM input'!$V$7,0,($G143+(SUM($G220:L220)))*M$8)","v":0},{"$f":"IF(COUNT($H220:M220)>='RFM input'!$V$7,0,($G143+(SUM($G220:M220)))*N$8)","v":0},{"$f":"IF(COUNT($H220:N220)>='RFM input'!$V$7,0,($G143+(SUM($G220:N220)))*O$8)","v":0},{"$f":"IF(COUNT($H220:O220)>='RFM input'!$V$7,0,($G143+(SUM($G220:O220)))*P$8)","v":0},{"$f":"IF(COUNT($H220:P220)>='RFM input'!$V$7,0,($G143+(SUM($G220:P220)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H220:I220)='RFM input'!$V$7,SUM($G220:I220),0)","v":0},{"$f":"IF(COUNT($H220:J220)='RFM input'!$V$7,SUM($G220:J220),0)","v":0},{"$f":"IF(COUNT($H220:K220)='RFM input'!$V$7,SUM($G220:K220),0)","v":0},{"$f":"IF(COUNT($H220:L220)='RFM input'!$V$7,SUM($G220:L220),0)","v":0},{"$f":"IF(COUNT($H220:M220)='RFM input'!$V$7,SUM($G220:M220),0)","v":0},{"$f":"IF(COUNT($H220:N220)='RFM input'!$V$7,SUM($G220:N220),0)","v":0},{"$f":"IF(COUNT($H220:O220)='RFM input'!$V$7,SUM($G220:O220),0)","v":0},{"$f":"IF(COUNT($H220:P220)='RFM input'!$V$7,SUM($G220:P220),0)","v":0},{"$f":"IF(COUNT($H220:Q220)='RFM input'!$V$7,SUM($G220:Q220),0)","v":0}]
[null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,null,null,{"$f":"($G144+(SUM($G222:G222)))*H$8","v":0},{"$f":"($G144+(SUM($G222:H222)))*I$8","v":0},{"$f":"IF(COUNT($H222:I222)>='RFM input'!$V$7,0,($G144+(SUM($G222:I222)))*J$8)","v":0},{"$f":"IF(COUNT($H222:J222)>='RFM input'!$V$7,0,($G144+(SUM($G222:J222)))*K$8)","v":0},{"$f":"IF(COUNT($H222:K222)>='RFM input'!$V$7,0,($G144+(SUM($G222:K222)))*L$8)","v":0},{"$f":"IF(COUNT($H222:L222)>='RFM input'!$V$7,0,($G144+(SUM($G222:L222)))*M$8)","v":0},{"$f":"IF(COUNT($H222:M222)>='RFM input'!$V$7,0,($G144+(SUM($G222:M222)))*N$8)","v":0},{"$f":"IF(COUNT($H222:N222)>='RFM input'!$V$7,0,($G144+(SUM($G222:N222)))*O$8)","v":0},{"$f":"IF(COUNT($H222:O222)>='RFM input'!$V$7,0,($G144+(SUM($G222:O222)))*P$8)","v":0},{"$f":"IF(COUNT($H222:P222)>='RFM input'!$V$7,0,($G144+(SUM($G222:P222)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H222:I222)='RFM input'!$V$7,SUM($G222:I222),0)","v":0},{"$f":"IF(COUNT($H222:J222)='RFM input'!$V$7,SUM($G222:J222),0)","v":0},{"$f":"IF(COUNT($H222:K222)='RFM input'!$V$7,SUM($G222:K222),0)","v":0},{"$f":"IF(COUNT($H222:L222)='RFM input'!$V$7,SUM($G222:L222),0)","v":0},{"$f":"IF(COUNT($H222:M222)='RFM input'!$V$7,SUM($G222:M222),0)","v":0},{"$f":"IF(COUNT($H222:N222)='RFM input'!$V$7,SUM($G222:N222),0)","v":0},{"$f":"IF(COUNT($H222:O222)='RFM input'!$V$7,SUM($G222:O222),0)","v":0},{"$f":"IF(COUNT($H222:P222)='RFM input'!$V$7,SUM($G222:P222),0)","v":0},{"$f":"IF(COUNT($H222:Q222)='RFM input'!$V$7,SUM($G222:Q222),0)","v":0}]
[null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,null,null,{"$f":"($G145+(SUM($G224:G224)))*H$8","v":0},{"$f":"($G145+(SUM($G224:H224)))*I$8","v":0},{"$f":"IF(COUNT($H224:I224)>='RFM input'!$V$7,0,($G145+(SUM($G224:I224)))*J$8)","v":0},{"$f":"IF(COUNT($H224:J224)>='RFM input'!$V$7,0,($G145+(SUM($G224:J224)))*K$8)","v":0},{"$f":"IF(COUNT($H224:K224)>='RFM input'!$V$7,0,($G145+(SUM($G224:K224)))*L$8)","v":0},{"$f":"IF(COUNT($H224:L224)>='RFM input'!$V$7,0,($G145+(SUM($G224:L224)))*M$8)","v":0},{"$f":"IF(COUNT($H224:M224)>='RFM input'!$V$7,0,($G145+(SUM($G224:M224)))*N$8)","v":0},{"$f":"IF(COUNT($H224:N224)>='RFM input'!$V$7,0,($G145+(SUM($G224:N224)))*O$8)","v":0},{"$f":"IF(COUNT($H224:O224)>='RFM input'!$V$7,0,($G145+(SUM($G224:O224)))*P$8)","v":0},{"$f":"IF(COUNT($H224:P224)>='RFM input'!$V$7,0,($G145+(SUM($G224:P224)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H224:I224)='RFM input'!$V$7,SUM($G224:I224),0)","v":0},{"$f":"IF(COUNT($H224:J224)='RFM input'!$V$7,SUM($G224:J224),0)","v":0},{"$f":"IF(COUNT($H224:K224)='RFM input'!$V$7,SUM($G224:K224),0)","v":0},{"$f":"IF(COUNT($H224:L224)='RFM input'!$V$7,SUM($G224:L224),0)","v":0},{"$f":"IF(COUNT($H224:M224)='RFM input'!$V$7,SUM($G224:M224),0)","v":0},{"$f":"IF(COUNT($H224:N224)='RFM input'!$V$7,SUM($G224:N224),0)","v":0},{"$f":"IF(COUNT($H224:O224)='RFM input'!$V$7,SUM($G224:O224),0)","v":0},{"$f":"IF(COUNT($H224:P224)='RFM input'!$V$7,SUM($G224:P224),0)","v":0},{"$f":"IF(COUNT($H224:Q224)='RFM input'!$V$7,SUM($G224:Q224),0)","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"($G146+(SUM($G226:G226)))*H$8","v":0},{"$f":"($G146+(SUM($G226:H226)))*I$8","v":0},{"$f":"IF(COUNT($H226:I226)>='RFM input'!$V$7,0,($G146+(SUM($G226:I226)))*J$8)","v":0},{"$f":"IF(COUNT($H226:J226)>='RFM input'!$V$7,0,($G146+(SUM($G226:J226)))*K$8)","v":0},{"$f":"IF(COUNT($H226:K226)>='RFM input'!$V$7,0,($G146+(SUM($G226:K226)))*L$8)","v":0},{"$f":"IF(COUNT($H226:L226)>='RFM input'!$V$7,0,($G146+(SUM($G226:L226)))*M$8)","v":0},{"$f":"IF(COUNT($H226:M226)>='RFM input'!$V$7,0,($G146+(SUM($G226:M226)))*N$8)","v":0},{"$f":"IF(COUNT($H226:N226)>='RFM input'!$V$7,0,($G146+(SUM($G226:N226)))*O$8)","v":0},{"$f":"IF(COUNT($H226:O226)>='RFM input'!$V$7,0,($G146+(SUM($G226:O226)))*P$8)","v":0},{"$f":"IF(COUNT($H226:P226)>='RFM input'!$V$7,0,($G146+(SUM($G226:P226)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H226:I226)='RFM input'!$V$7,SUM($G226:I226),0)","v":0},{"$f":"IF(COUNT($H226:J226)='RFM input'!$V$7,SUM($G226:J226),0)","v":0},{"$f":"IF(COUNT($H226:K226)='RFM input'!$V$7,SUM($G226:K226),0)","v":0},{"$f":"IF(COUNT($H226:L226)='RFM input'!$V$7,SUM($G226:L226),0)","v":0},{"$f":"IF(COUNT($H226:M226)='RFM input'!$V$7,SUM($G226:M226),0)","v":0},{"$f":"IF(COUNT($H226:N226)='RFM input'!$V$7,SUM($G226:N226),0)","v":0},{"$f":"IF(COUNT($H226:O226)='RFM input'!$V$7,SUM($G226:O226),0)","v":0},{"$f":"IF(COUNT($H226:P226)='RFM input'!$V$7,SUM($G226:P226),0)","v":0},{"$f":"IF(COUNT($H226:Q226)='RFM input'!$V$7,SUM($G226:Q226),0)","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"($G147+(SUM($G228:G228)))*H$8","v":0},{"$f":"($G147+(SUM($G228:H228)))*I$8","v":0},{"$f":"IF(COUNT($H228:I228)>='RFM input'!$V$7,0,($G147+(SUM($G228:I228)))*J$8)","v":0},{"$f":"IF(COUNT($H228:J228)>='RFM input'!$V$7,0,($G147+(SUM($G228:J228)))*K$8)","v":0},{"$f":"IF(COUNT($H228:K228)>='RFM input'!$V$7,0,($G147+(SUM($G228:K228)))*L$8)","v":0},{"$f":"IF(COUNT($H228:L228)>='RFM input'!$V$7,0,($G147+(SUM($G228:L228)))*M$8)","v":0},{"$f":"IF(COUNT($H228:M228)>='RFM input'!$V$7,0,($G147+(SUM($G228:M228)))*N$8)","v":0},{"$f":"IF(COUNT($H228:N228)>='RFM input'!$V$7,0,($G147+(SUM($G228:N228)))*O$8)","v":0},{"$f":"IF(COUNT($H228:O228)>='RFM input'!$V$7,0,($G147+(SUM($G228:O228)))*P$8)","v":0},{"$f":"IF(COUNT($H228:P228)>='RFM input'!$V$7,0,($G147+(SUM($G228:P228)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H228:I228)='RFM input'!$V$7,SUM($G228:I228),0)","v":0},{"$f":"IF(COUNT($H228:J228)='RFM input'!$V$7,SUM($G228:J228),0)","v":0},{"$f":"IF(COUNT($H228:K228)='RFM input'!$V$7,SUM($G228:K228),0)","v":0},{"$f":"IF(COUNT($H228:L228)='RFM input'!$V$7,SUM($G228:L228),0)","v":0},{"$f":"IF(COUNT($H228:M228)='RFM input'!$V$7,SUM($G228:M228),0)","v":0},{"$f":"IF(COUNT($H228:N228)='RFM input'!$V$7,SUM($G228:N228),0)","v":0},{"$f":"IF(COUNT($H228:O228)='RFM input'!$V$7,SUM($G228:O228),0)","v":0},{"$f":"IF(COUNT($H228:P228)='RFM input'!$V$7,SUM($G228:P228),0)","v":0},{"$f":"IF(COUNT($H228:Q228)='RFM input'!$V$7,SUM($G228:Q228),0)","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"($G148+(SUM($G230:G230)))*H$8","v":0},{"$f":"($G148+(SUM($G230:H230)))*I$8","v":0},{"$f":"IF(COUNT($H230:I230)>='RFM input'!$V$7,0,($G148+(SUM($G230:I230)))*J$8)","v":0},{"$f":"IF(COUNT($H230:J230)>='RFM input'!$V$7,0,($G148+(SUM($G230:J230)))*K$8)","v":0},{"$f":"IF(COUNT($H230:K230)>='RFM input'!$V$7,0,($G148+(SUM($G230:K230)))*L$8)","v":0},{"$f":"IF(COUNT($H230:L230)>='RFM input'!$V$7,0,($G148+(SUM($G230:L230)))*M$8)","v":0},{"$f":"IF(COUNT($H230:M230)>='RFM input'!$V$7,0,($G148+(SUM($G230:M230)))*N$8)","v":0},{"$f":"IF(COUNT($H230:N230)>='RFM input'!$V$7,0,($G148+(SUM($G230:N230)))*O$8)","v":0},{"$f":"IF(COUNT($H230:O230)>='RFM input'!$V$7,0,($G148+(SUM($G230:O230)))*P$8)","v":0},{"$f":"IF(COUNT($H230:P230)>='RFM input'!$V$7,0,($G148+(SUM($G230:P230)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H230:I230)='RFM input'!$V$7,SUM($G230:I230),0)","v":0},{"$f":"IF(COUNT($H230:J230)='RFM input'!$V$7,SUM($G230:J230),0)","v":0},{"$f":"IF(COUNT($H230:K230)='RFM input'!$V$7,SUM($G230:K230),0)","v":0},{"$f":"IF(COUNT($H230:L230)='RFM input'!$V$7,SUM($G230:L230),0)","v":0},{"$f":"IF(COUNT($H230:M230)='RFM input'!$V$7,SUM($G230:M230),0)","v":0},{"$f":"IF(COUNT($H230:N230)='RFM input'!$V$7,SUM($G230:N230),0)","v":0},{"$f":"IF(COUNT($H230:O230)='RFM input'!$V$7,SUM($G230:O230),0)","v":0},{"$f":"IF(COUNT($H230:P230)='RFM input'!$V$7,SUM($G230:P230),0)","v":0},{"$f":"IF(COUNT($H230:Q230)='RFM input'!$V$7,SUM($G230:Q230),0)","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"($G149+(SUM($G232:G232)))*H$8","v":0},{"$f":"($G149+(SUM($G232:H232)))*I$8","v":0},{"$f":"IF(COUNT($H232:I232)>='RFM input'!$V$7,0,($G149+(SUM($G232:I232)))*J$8)","v":0},{"$f":"IF(COUNT($H232:J232)>='RFM input'!$V$7,0,($G149+(SUM($G232:J232)))*K$8)","v":0},{"$f":"IF(COUNT($H232:K232)>='RFM input'!$V$7,0,($G149+(SUM($G232:K232)))*L$8)","v":0},{"$f":"IF(COUNT($H232:L232)>='RFM input'!$V$7,0,($G149+(SUM($G232:L232)))*M$8)","v":0},{"$f":"IF(COUNT($H232:M232)>='RFM input'!$V$7,0,($G149+(SUM($G232:M232)))*N$8)","v":0},{"$f":"IF(COUNT($H232:N232)>='RFM input'!$V$7,0,($G149+(SUM($G232:N232)))*O$8)","v":0},{"$f":"IF(COUNT($H232:O232)>='RFM input'!$V$7,0,($G149+(SUM($G232:O232)))*P$8)","v":0},{"$f":"IF(COUNT($H232:P232)>='RFM input'!$V$7,0,($G149+(SUM($G232:P232)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H232:I232)='RFM input'!$V$7,SUM($G232:I232),0)","v":0},{"$f":"IF(COUNT($H232:J232)='RFM input'!$V$7,SUM($G232:J232),0)","v":0},{"$f":"IF(COUNT($H232:K232)='RFM input'!$V$7,SUM($G232:K232),0)","v":0},{"$f":"IF(COUNT($H232:L232)='RFM input'!$V$7,SUM($G232:L232),0)","v":0},{"$f":"IF(COUNT($H232:M232)='RFM input'!$V$7,SUM($G232:M232),0)","v":0},{"$f":"IF(COUNT($H232:N232)='RFM input'!$V$7,SUM($G232:N232),0)","v":0},{"$f":"IF(COUNT($H232:O232)='RFM input'!$V$7,SUM($G232:O232),0)","v":0},{"$f":"IF(COUNT($H232:P232)='RFM input'!$V$7,SUM($G232:P232),0)","v":0},{"$f":"IF(COUNT($H232:Q232)='RFM input'!$V$7,SUM($G232:Q232),0)","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"($G150+(SUM($G234:G234)))*H$8","v":0},{"$f":"($G150+(SUM($G234:H234)))*I$8","v":0},{"$f":"IF(COUNT($H234:I234)>='RFM input'!$V$7,0,($G150+(SUM($G234:I234)))*J$8)","v":0},{"$f":"IF(COUNT($H234:J234)>='RFM input'!$V$7,0,($G150+(SUM($G234:J234)))*K$8)","v":0},{"$f":"IF(COUNT($H234:K234)>='RFM input'!$V$7,0,($G150+(SUM($G234:K234)))*L$8)","v":0},{"$f":"IF(COUNT($H234:L234)>='RFM input'!$V$7,0,($G150+(SUM($G234:L234)))*M$8)","v":0},{"$f":"IF(COUNT($H234:M234)>='RFM input'!$V$7,0,($G150+(SUM($G234:M234)))*N$8)","v":0},{"$f":"IF(COUNT($H234:N234)>='RFM input'!$V$7,0,($G150+(SUM($G234:N234)))*O$8)","v":0},{"$f":"IF(COUNT($H234:O234)>='RFM input'!$V$7,0,($G150+(SUM($G234:O234)))*P$8)","v":0},{"$f":"IF(COUNT($H234:P234)>='RFM input'!$V$7,0,($G150+(SUM($G234:P234)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H234:I234)='RFM input'!$V$7,SUM($G234:I234),0)","v":0},{"$f":"IF(COUNT($H234:J234)='RFM input'!$V$7,SUM($G234:J234),0)","v":0},{"$f":"IF(COUNT($H234:K234)='RFM input'!$V$7,SUM($G234:K234),0)","v":0},{"$f":"IF(COUNT($H234:L234)='RFM input'!$V$7,SUM($G234:L234),0)","v":0},{"$f":"IF(COUNT($H234:M234)='RFM input'!$V$7,SUM($G234:M234),0)","v":0},{"$f":"IF(COUNT($H234:N234)='RFM input'!$V$7,SUM($G234:N234),0)","v":0},{"$f":"IF(COUNT($H234:O234)='RFM input'!$V$7,SUM($G234:O234),0)","v":0},{"$f":"IF(COUNT($H234:P234)='RFM input'!$V$7,SUM($G234:P234),0)","v":0},{"$f":"IF(COUNT($H234:Q234)='RFM input'!$V$7,SUM($G234:Q234),0)","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"($G151+(SUM($G236:G236)))*H$8","v":0},{"$f":"($G151+(SUM($G236:H236)))*I$8","v":0},{"$f":"IF(COUNT($H236:I236)>='RFM input'!$V$7,0,($G151+(SUM($G236:I236)))*J$8)","v":0},{"$f":"IF(COUNT($H236:J236)>='RFM input'!$V$7,0,($G151+(SUM($G236:J236)))*K$8)","v":0},{"$f":"IF(COUNT($H236:K236)>='RFM input'!$V$7,0,($G151+(SUM($G236:K236)))*L$8)","v":0},{"$f":"IF(COUNT($H236:L236)>='RFM input'!$V$7,0,($G151+(SUM($G236:L236)))*M$8)","v":0},{"$f":"IF(COUNT($H236:M236)>='RFM input'!$V$7,0,($G151+(SUM($G236:M236)))*N$8)","v":0},{"$f":"IF(COUNT($H236:N236)>='RFM input'!$V$7,0,($G151+(SUM($G236:N236)))*O$8)","v":0},{"$f":"IF(COUNT($H236:O236)>='RFM input'!$V$7,0,($G151+(SUM($G236:O236)))*P$8)","v":0},{"$f":"IF(COUNT($H236:P236)>='RFM input'!$V$7,0,($G151+(SUM($G236:P236)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H236:I236)='RFM input'!$V$7,SUM($G236:I236),0)","v":0},{"$f":"IF(COUNT($H236:J236)='RFM input'!$V$7,SUM($G236:J236),0)","v":0},{"$f":"IF(COUNT($H236:K236)='RFM input'!$V$7,SUM($G236:K236),0)","v":0},{"$f":"IF(COUNT($H236:L236)='RFM input'!$V$7,SUM($G236:L236),0)","v":0},{"$f":"IF(COUNT($H236:M236)='RFM input'!$V$7,SUM($G236:M236),0)","v":0},{"$f":"IF(COUNT($H236:N236)='RFM input'!$V$7,SUM($G236:N236),0)","v":0},{"$f":"IF(COUNT($H236:O236)='RFM input'!$V$7,SUM($G236:O236),0)","v":0},{"$f":"IF(COUNT($H236:P236)='RFM input'!$V$7,SUM($G236:P236),0)","v":0},{"$f":"IF(COUNT($H236:Q236)='RFM input'!$V$7,SUM($G236:Q236),0)","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"($G152+(SUM($G238:G238)))*H$8","v":0},{"$f":"($G152+(SUM($G238:H238)))*I$8","v":0},{"$f":"IF(COUNT($H238:I238)>='RFM input'!$V$7,0,($G152+(SUM($G238:I238)))*J$8)","v":0},{"$f":"IF(COUNT($H238:J238)>='RFM input'!$V$7,0,($G152+(SUM($G238:J238)))*K$8)","v":0},{"$f":"IF(COUNT($H238:K238)>='RFM input'!$V$7,0,($G152+(SUM($G238:K238)))*L$8)","v":0},{"$f":"IF(COUNT($H238:L238)>='RFM input'!$V$7,0,($G152+(SUM($G238:L238)))*M$8)","v":0},{"$f":"IF(COUNT($H238:M238)>='RFM input'!$V$7,0,($G152+(SUM($G238:M238)))*N$8)","v":0},{"$f":"IF(COUNT($H238:N238)>='RFM input'!$V$7,0,($G152+(SUM($G238:N238)))*O$8)","v":0},{"$f":"IF(COUNT($H238:O238)>='RFM input'!$V$7,0,($G152+(SUM($G238:O238)))*P$8)","v":0},{"$f":"IF(COUNT($H238:P238)>='RFM input'!$V$7,0,($G152+(SUM($G238:P238)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H238:I238)='RFM input'!$V$7,SUM($G238:I238),0)","v":0},{"$f":"IF(COUNT($H238:J238)='RFM input'!$V$7,SUM($G238:J238),0)","v":0},{"$f":"IF(COUNT($H238:K238)='RFM input'!$V$7,SUM($G238:K238),0)","v":0},{"$f":"IF(COUNT($H238:L238)='RFM input'!$V$7,SUM($G238:L238),0)","v":0},{"$f":"IF(COUNT($H238:M238)='RFM input'!$V$7,SUM($G238:M238),0)","v":0},{"$f":"IF(COUNT($H238:N238)='RFM input'!$V$7,SUM($G238:N238),0)","v":0},{"$f":"IF(COUNT($H238:O238)='RFM input'!$V$7,SUM($G238:O238),0)","v":0},{"$f":"IF(COUNT($H238:P238)='RFM input'!$V$7,SUM($G238:P238),0)","v":0},{"$f":"IF(COUNT($H238:Q238)='RFM input'!$V$7,SUM($G238:Q238),0)","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"($G153+(SUM($G240:G240)))*H$8","v":0},{"$f":"($G153+(SUM($G240:H240)))*I$8","v":0},{"$f":"IF(COUNT($H240:I240)>='RFM input'!$V$7,0,($G153+(SUM($G240:I240)))*J$8)","v":0},{"$f":"IF(COUNT($H240:J240)>='RFM input'!$V$7,0,($G153+(SUM($G240:J240)))*K$8)","v":0},{"$f":"IF(COUNT($H240:K240)>='RFM input'!$V$7,0,($G153+(SUM($G240:K240)))*L$8)","v":0},{"$f":"IF(COUNT($H240:L240)>='RFM input'!$V$7,0,($G153+(SUM($G240:L240)))*M$8)","v":0},{"$f":"IF(COUNT($H240:M240)>='RFM input'!$V$7,0,($G153+(SUM($G240:M240)))*N$8)","v":0},{"$f":"IF(COUNT($H240:N240)>='RFM input'!$V$7,0,($G153+(SUM($G240:N240)))*O$8)","v":0},{"$f":"IF(COUNT($H240:O240)>='RFM input'!$V$7,0,($G153+(SUM($G240:O240)))*P$8)","v":0},{"$f":"IF(COUNT($H240:P240)>='RFM input'!$V$7,0,($G153+(SUM($G240:P240)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H240:I240)='RFM input'!$V$7,SUM($G240:I240),0)","v":0},{"$f":"IF(COUNT($H240:J240)='RFM input'!$V$7,SUM($G240:J240),0)","v":0},{"$f":"IF(COUNT($H240:K240)='RFM input'!$V$7,SUM($G240:K240),0)","v":0},{"$f":"IF(COUNT($H240:L240)='RFM input'!$V$7,SUM($G240:L240),0)","v":0},{"$f":"IF(COUNT($H240:M240)='RFM input'!$V$7,SUM($G240:M240),0)","v":0},{"$f":"IF(COUNT($H240:N240)='RFM input'!$V$7,SUM($G240:N240),0)","v":0},{"$f":"IF(COUNT($H240:O240)='RFM input'!$V$7,SUM($G240:O240),0)","v":0},{"$f":"IF(COUNT($H240:P240)='RFM input'!$V$7,SUM($G240:P240),0)","v":0},{"$f":"IF(COUNT($H240:Q240)='RFM input'!$V$7,SUM($G240:Q240),0)","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"($G154+(SUM($G242:G242)))*H$8","v":0},{"$f":"($G154+(SUM($G242:H242)))*I$8","v":0},{"$f":"IF(COUNT($H242:I242)>='RFM input'!$V$7,0,($G154+(SUM($G242:I242)))*J$8)","v":0},{"$f":"IF(COUNT($H242:J242)>='RFM input'!$V$7,0,($G154+(SUM($G242:J242)))*K$8)","v":0},{"$f":"IF(COUNT($H242:K242)>='RFM input'!$V$7,0,($G154+(SUM($G242:K242)))*L$8)","v":0},{"$f":"IF(COUNT($H242:L242)>='RFM input'!$V$7,0,($G154+(SUM($G242:L242)))*M$8)","v":0},{"$f":"IF(COUNT($H242:M242)>='RFM input'!$V$7,0,($G154+(SUM($G242:M242)))*N$8)","v":0},{"$f":"IF(COUNT($H242:N242)>='RFM input'!$V$7,0,($G154+(SUM($G242:N242)))*O$8)","v":0},{"$f":"IF(COUNT($H242:O242)>='RFM input'!$V$7,0,($G154+(SUM($G242:O242)))*P$8)","v":0},{"$f":"IF(COUNT($H242:P242)>='RFM input'!$V$7,0,($G154+(SUM($G242:P242)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H242:I242)='RFM input'!$V$7,SUM($G242:I242),0)","v":0},{"$f":"IF(COUNT($H242:J242)='RFM input'!$V$7,SUM($G242:J242),0)","v":0},{"$f":"IF(COUNT($H242:K242)='RFM input'!$V$7,SUM($G242:K242),0)","v":0},{"$f":"IF(COUNT($H242:L242)='RFM input'!$V$7,SUM($G242:L242),0)","v":0},{"$f":"IF(COUNT($H242:M242)='RFM input'!$V$7,SUM($G242:M242),0)","v":0},{"$f":"IF(COUNT($H242:N242)='RFM input'!$V$7,SUM($G242:N242),0)","v":0},{"$f":"IF(COUNT($H242:O242)='RFM input'!$V$7,SUM($G242:O242),0)","v":0},{"$f":"IF(COUNT($H242:P242)='RFM input'!$V$7,SUM($G242:P242),0)","v":0},{"$f":"IF(COUNT($H242:Q242)='RFM input'!$V$7,SUM($G242:Q242),0)","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"($G155+(SUM($G244:G244)))*H$8","v":0},{"$f":"($G155+(SUM($G244:H244)))*I$8","v":0},{"$f":"IF(COUNT($H244:I244)>='RFM input'!$V$7,0,($G155+(SUM($G244:I244)))*J$8)","v":0},{"$f":"IF(COUNT($H244:J244)>='RFM input'!$V$7,0,($G155+(SUM($G244:J244)))*K$8)","v":0},{"$f":"IF(COUNT($H244:K244)>='RFM input'!$V$7,0,($G155+(SUM($G244:K244)))*L$8)","v":0},{"$f":"IF(COUNT($H244:L244)>='RFM input'!$V$7,0,($G155+(SUM($G244:L244)))*M$8)","v":0},{"$f":"IF(COUNT($H244:M244)>='RFM input'!$V$7,0,($G155+(SUM($G244:M244)))*N$8)","v":0},{"$f":"IF(COUNT($H244:N244)>='RFM input'!$V$7,0,($G155+(SUM($G244:N244)))*O$8)","v":0},{"$f":"IF(COUNT($H244:O244)>='RFM input'!$V$7,0,($G155+(SUM($G244:O244)))*P$8)","v":0},{"$f":"IF(COUNT($H244:P244)>='RFM input'!$V$7,0,($G155+(SUM($G244:P244)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H244:I244)='RFM input'!$V$7,SUM($G244:I244),0)","v":0},{"$f":"IF(COUNT($H244:J244)='RFM input'!$V$7,SUM($G244:J244),0)","v":0},{"$f":"IF(COUNT($H244:K244)='RFM input'!$V$7,SUM($G244:K244),0)","v":0},{"$f":"IF(COUNT($H244:L244)='RFM input'!$V$7,SUM($G244:L244),0)","v":0},{"$f":"IF(COUNT($H244:M244)='RFM input'!$V$7,SUM($G244:M244),0)","v":0},{"$f":"IF(COUNT($H244:N244)='RFM input'!$V$7,SUM($G244:N244),0)","v":0},{"$f":"IF(COUNT($H244:O244)='RFM input'!$V$7,SUM($G244:O244),0)","v":0},{"$f":"IF(COUNT($H244:P244)='RFM input'!$V$7,SUM($G244:P244),0)","v":0},{"$f":"IF(COUNT($H244:Q244)='RFM input'!$V$7,SUM($G244:Q244),0)","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"($G156+(SUM($G246:G246)))*H$8","v":0},{"$f":"($G156+(SUM($G246:H246)))*I$8","v":0},{"$f":"IF(COUNT($H246:I246)>='RFM input'!$V$7,0,($G156+(SUM($G246:I246)))*J$8)","v":0},{"$f":"IF(COUNT($H246:J246)>='RFM input'!$V$7,0,($G156+(SUM($G246:J246)))*K$8)","v":0},{"$f":"IF(COUNT($H246:K246)>='RFM input'!$V$7,0,($G156+(SUM($G246:K246)))*L$8)","v":0},{"$f":"IF(COUNT($H246:L246)>='RFM input'!$V$7,0,($G156+(SUM($G246:L246)))*M$8)","v":0},{"$f":"IF(COUNT($H246:M246)>='RFM input'!$V$7,0,($G156+(SUM($G246:M246)))*N$8)","v":0},{"$f":"IF(COUNT($H246:N246)>='RFM input'!$V$7,0,($G156+(SUM($G246:N246)))*O$8)","v":0},{"$f":"IF(COUNT($H246:O246)>='RFM input'!$V$7,0,($G156+(SUM($G246:O246)))*P$8)","v":0},{"$f":"IF(COUNT($H246:P246)>='RFM input'!$V$7,0,($G156+(SUM($G246:P246)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H246:I246)='RFM input'!$V$7,SUM($G246:I246),0)","v":0},{"$f":"IF(COUNT($H246:J246)='RFM input'!$V$7,SUM($G246:J246),0)","v":0},{"$f":"IF(COUNT($H246:K246)='RFM input'!$V$7,SUM($G246:K246),0)","v":0},{"$f":"IF(COUNT($H246:L246)='RFM input'!$V$7,SUM($G246:L246),0)","v":0},{"$f":"IF(COUNT($H246:M246)='RFM input'!$V$7,SUM($G246:M246),0)","v":0},{"$f":"IF(COUNT($H246:N246)='RFM input'!$V$7,SUM($G246:N246),0)","v":0},{"$f":"IF(COUNT($H246:O246)='RFM input'!$V$7,SUM($G246:O246),0)","v":0},{"$f":"IF(COUNT($H246:P246)='RFM input'!$V$7,SUM($G246:P246),0)","v":0},{"$f":"IF(COUNT($H246:Q246)='RFM input'!$V$7,SUM($G246:Q246),0)","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"($G157+(SUM($G248:G248)))*H$8","v":0},{"$f":"($G157+(SUM($G248:H248)))*I$8","v":0},{"$f":"IF(COUNT($H248:I248)>='RFM input'!$V$7,0,($G157+(SUM($G248:I248)))*J$8)","v":0},{"$f":"IF(COUNT($H248:J248)>='RFM input'!$V$7,0,($G157+(SUM($G248:J248)))*K$8)","v":0},{"$f":"IF(COUNT($H248:K248)>='RFM input'!$V$7,0,($G157+(SUM($G248:K248)))*L$8)","v":0},{"$f":"IF(COUNT($H248:L248)>='RFM input'!$V$7,0,($G157+(SUM($G248:L248)))*M$8)","v":0},{"$f":"IF(COUNT($H248:M248)>='RFM input'!$V$7,0,($G157+(SUM($G248:M248)))*N$8)","v":0},{"$f":"IF(COUNT($H248:N248)>='RFM input'!$V$7,0,($G157+(SUM($G248:N248)))*O$8)","v":0},{"$f":"IF(COUNT($H248:O248)>='RFM input'!$V$7,0,($G157+(SUM($G248:O248)))*P$8)","v":0},{"$f":"IF(COUNT($H248:P248)>='RFM input'!$V$7,0,($G157+(SUM($G248:P248)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H248:I248)='RFM input'!$V$7,SUM($G248:I248),0)","v":0},{"$f":"IF(COUNT($H248:J248)='RFM input'!$V$7,SUM($G248:J248),0)","v":0},{"$f":"IF(COUNT($H248:K248)='RFM input'!$V$7,SUM($G248:K248),0)","v":0},{"$f":"IF(COUNT($H248:L248)='RFM input'!$V$7,SUM($G248:L248),0)","v":0},{"$f":"IF(COUNT($H248:M248)='RFM input'!$V$7,SUM($G248:M248),0)","v":0},{"$f":"IF(COUNT($H248:N248)='RFM input'!$V$7,SUM($G248:N248),0)","v":0},{"$f":"IF(COUNT($H248:O248)='RFM input'!$V$7,SUM($G248:O248),0)","v":0},{"$f":"IF(COUNT($H248:P248)='RFM input'!$V$7,SUM($G248:P248),0)","v":0},{"$f":"IF(COUNT($H248:Q248)='RFM input'!$V$7,SUM($G248:Q248),0)","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"($G158+(SUM($G250:G250)))*H$8","v":0},{"$f":"($G158+(SUM($G250:H250)))*I$8","v":0},{"$f":"IF(COUNT($H250:I250)>='RFM input'!$V$7,0,($G158+(SUM($G250:I250)))*J$8)","v":0},{"$f":"IF(COUNT($H250:J250)>='RFM input'!$V$7,0,($G158+(SUM($G250:J250)))*K$8)","v":0},{"$f":"IF(COUNT($H250:K250)>='RFM input'!$V$7,0,($G158+(SUM($G250:K250)))*L$8)","v":0},{"$f":"IF(COUNT($H250:L250)>='RFM input'!$V$7,0,($G158+(SUM($G250:L250)))*M$8)","v":0},{"$f":"IF(COUNT($H250:M250)>='RFM input'!$V$7,0,($G158+(SUM($G250:M250)))*N$8)","v":0},{"$f":"IF(COUNT($H250:N250)>='RFM input'!$V$7,0,($G158+(SUM($G250:N250)))*O$8)","v":0},{"$f":"IF(COUNT($H250:O250)>='RFM input'!$V$7,0,($G158+(SUM($G250:O250)))*P$8)","v":0},{"$f":"IF(COUNT($H250:P250)>='RFM input'!$V$7,0,($G158+(SUM($G250:P250)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H250:I250)='RFM input'!$V$7,SUM($G250:I250),0)","v":0},{"$f":"IF(COUNT($H250:J250)='RFM input'!$V$7,SUM($G250:J250),0)","v":0},{"$f":"IF(COUNT($H250:K250)='RFM input'!$V$7,SUM($G250:K250),0)","v":0},{"$f":"IF(COUNT($H250:L250)='RFM input'!$V$7,SUM($G250:L250),0)","v":0},{"$f":"IF(COUNT($H250:M250)='RFM input'!$V$7,SUM($G250:M250),0)","v":0},{"$f":"IF(COUNT($H250:N250)='RFM input'!$V$7,SUM($G250:N250),0)","v":0},{"$f":"IF(COUNT($H250:O250)='RFM input'!$V$7,SUM($G250:O250),0)","v":0},{"$f":"IF(COUNT($H250:P250)='RFM input'!$V$7,SUM($G250:P250),0)","v":0},{"$f":"IF(COUNT($H250:Q250)='RFM input'!$V$7,SUM($G250:Q250),0)","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"($G159+(SUM($G252:G252)))*H$8","v":0},{"$f":"($G159+(SUM($G252:H252)))*I$8","v":0},{"$f":"IF(COUNT($H252:I252)>='RFM input'!$V$7,0,($G159+(SUM($G252:I252)))*J$8)","v":0},{"$f":"IF(COUNT($H252:J252)>='RFM input'!$V$7,0,($G159+(SUM($G252:J252)))*K$8)","v":0},{"$f":"IF(COUNT($H252:K252)>='RFM input'!$V$7,0,($G159+(SUM($G252:K252)))*L$8)","v":0},{"$f":"IF(COUNT($H252:L252)>='RFM input'!$V$7,0,($G159+(SUM($G252:L252)))*M$8)","v":0},{"$f":"IF(COUNT($H252:M252)>='RFM input'!$V$7,0,($G159+(SUM($G252:M252)))*N$8)","v":0},{"$f":"IF(COUNT($H252:N252)>='RFM input'!$V$7,0,($G159+(SUM($G252:N252)))*O$8)","v":0},{"$f":"IF(COUNT($H252:O252)>='RFM input'!$V$7,0,($G159+(SUM($G252:O252)))*P$8)","v":0},{"$f":"IF(COUNT($H252:P252)>='RFM input'!$V$7,0,($G159+(SUM($G252:P252)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H252:I252)='RFM input'!$V$7,SUM($G252:I252),0)","v":0},{"$f":"IF(COUNT($H252:J252)='RFM input'!$V$7,SUM($G252:J252),0)","v":0},{"$f":"IF(COUNT($H252:K252)='RFM input'!$V$7,SUM($G252:K252),0)","v":0},{"$f":"IF(COUNT($H252:L252)='RFM input'!$V$7,SUM($G252:L252),0)","v":0},{"$f":"IF(COUNT($H252:M252)='RFM input'!$V$7,SUM($G252:M252),0)","v":0},{"$f":"IF(COUNT($H252:N252)='RFM input'!$V$7,SUM($G252:N252),0)","v":0},{"$f":"IF(COUNT($H252:O252)='RFM input'!$V$7,SUM($G252:O252),0)","v":0},{"$f":"IF(COUNT($H252:P252)='RFM input'!$V$7,SUM($G252:P252),0)","v":0},{"$f":"IF(COUNT($H252:Q252)='RFM input'!$V$7,SUM($G252:Q252),0)","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"($G160+(SUM($G254:G254)))*H$8","v":0},{"$f":"($G160+(SUM($G254:H254)))*I$8","v":0},{"$f":"IF(COUNT($H254:I254)>='RFM input'!$V$7,0,($G160+(SUM($G254:I254)))*J$8)","v":0},{"$f":"IF(COUNT($H254:J254)>='RFM input'!$V$7,0,($G160+(SUM($G254:J254)))*K$8)","v":0},{"$f":"IF(COUNT($H254:K254)>='RFM input'!$V$7,0,($G160+(SUM($G254:K254)))*L$8)","v":0},{"$f":"IF(COUNT($H254:L254)>='RFM input'!$V$7,0,($G160+(SUM($G254:L254)))*M$8)","v":0},{"$f":"IF(COUNT($H254:M254)>='RFM input'!$V$7,0,($G160+(SUM($G254:M254)))*N$8)","v":0},{"$f":"IF(COUNT($H254:N254)>='RFM input'!$V$7,0,($G160+(SUM($G254:N254)))*O$8)","v":0},{"$f":"IF(COUNT($H254:O254)>='RFM input'!$V$7,0,($G160+(SUM($G254:O254)))*P$8)","v":0},{"$f":"IF(COUNT($H254:P254)>='RFM input'!$V$7,0,($G160+(SUM($G254:P254)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H254:I254)='RFM input'!$V$7,SUM($G254:I254),0)","v":0},{"$f":"IF(COUNT($H254:J254)='RFM input'!$V$7,SUM($G254:J254),0)","v":0},{"$f":"IF(COUNT($H254:K254)='RFM input'!$V$7,SUM($G254:K254),0)","v":0},{"$f":"IF(COUNT($H254:L254)='RFM input'!$V$7,SUM($G254:L254),0)","v":0},{"$f":"IF(COUNT($H254:M254)='RFM input'!$V$7,SUM($G254:M254),0)","v":0},{"$f":"IF(COUNT($H254:N254)='RFM input'!$V$7,SUM($G254:N254),0)","v":0},{"$f":"IF(COUNT($H254:O254)='RFM input'!$V$7,SUM($G254:O254),0)","v":0},{"$f":"IF(COUNT($H254:P254)='RFM input'!$V$7,SUM($G254:P254),0)","v":0},{"$f":"IF(COUNT($H254:Q254)='RFM input'!$V$7,SUM($G254:Q254),0)","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"($G161+(SUM($G256:G256)))*H$8","v":0},{"$f":"($G161+(SUM($G256:H256)))*I$8","v":0},{"$f":"IF(COUNT($H256:I256)>='RFM input'!$V$7,0,($G161+(SUM($G256:I256)))*J$8)","v":0},{"$f":"IF(COUNT($H256:J256)>='RFM input'!$V$7,0,($G161+(SUM($G256:J256)))*K$8)","v":0},{"$f":"IF(COUNT($H256:K256)>='RFM input'!$V$7,0,($G161+(SUM($G256:K256)))*L$8)","v":0},{"$f":"IF(COUNT($H256:L256)>='RFM input'!$V$7,0,($G161+(SUM($G256:L256)))*M$8)","v":0},{"$f":"IF(COUNT($H256:M256)>='RFM input'!$V$7,0,($G161+(SUM($G256:M256)))*N$8)","v":0},{"$f":"IF(COUNT($H256:N256)>='RFM input'!$V$7,0,($G161+(SUM($G256:N256)))*O$8)","v":0},{"$f":"IF(COUNT($H256:O256)>='RFM input'!$V$7,0,($G161+(SUM($G256:O256)))*P$8)","v":0},{"$f":"IF(COUNT($H256:P256)>='RFM input'!$V$7,0,($G161+(SUM($G256:P256)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H256:I256)='RFM input'!$V$7,SUM($G256:I256),0)","v":0},{"$f":"IF(COUNT($H256:J256)='RFM input'!$V$7,SUM($G256:J256),0)","v":0},{"$f":"IF(COUNT($H256:K256)='RFM input'!$V$7,SUM($G256:K256),0)","v":0},{"$f":"IF(COUNT($H256:L256)='RFM input'!$V$7,SUM($G256:L256),0)","v":0},{"$f":"IF(COUNT($H256:M256)='RFM input'!$V$7,SUM($G256:M256),0)","v":0},{"$f":"IF(COUNT($H256:N256)='RFM input'!$V$7,SUM($G256:N256),0)","v":0},{"$f":"IF(COUNT($H256:O256)='RFM input'!$V$7,SUM($G256:O256),0)","v":0},{"$f":"IF(COUNT($H256:P256)='RFM input'!$V$7,SUM($G256:P256),0)","v":0},{"$f":"IF(COUNT($H256:Q256)='RFM input'!$V$7,SUM($G256:Q256),0)","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"($G162+(SUM($G258:G258)))*H$8","v":0},{"$f":"($G162+(SUM($G258:H258)))*I$8","v":0},{"$f":"IF(COUNT($H258:I258)>='RFM input'!$V$7,0,($G162+(SUM($G258:I258)))*J$8)","v":0},{"$f":"IF(COUNT($H258:J258)>='RFM input'!$V$7,0,($G162+(SUM($G258:J258)))*K$8)","v":0},{"$f":"IF(COUNT($H258:K258)>='RFM input'!$V$7,0,($G162+(SUM($G258:K258)))*L$8)","v":0},{"$f":"IF(COUNT($H258:L258)>='RFM input'!$V$7,0,($G162+(SUM($G258:L258)))*M$8)","v":0},{"$f":"IF(COUNT($H258:M258)>='RFM input'!$V$7,0,($G162+(SUM($G258:M258)))*N$8)","v":0},{"$f":"IF(COUNT($H258:N258)>='RFM input'!$V$7,0,($G162+(SUM($G258:N258)))*O$8)","v":0},{"$f":"IF(COUNT($H258:O258)>='RFM input'!$V$7,0,($G162+(SUM($G258:O258)))*P$8)","v":0},{"$f":"IF(COUNT($H258:P258)>='RFM input'!$V$7,0,($G162+(SUM($G258:P258)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H258:I258)='RFM input'!$V$7,SUM($G258:I258),0)","v":0},{"$f":"IF(COUNT($H258:J258)='RFM input'!$V$7,SUM($G258:J258),0)","v":0},{"$f":"IF(COUNT($H258:K258)='RFM input'!$V$7,SUM($G258:K258),0)","v":0},{"$f":"IF(COUNT($H258:L258)='RFM input'!$V$7,SUM($G258:L258),0)","v":0},{"$f":"IF(COUNT($H258:M258)='RFM input'!$V$7,SUM($G258:M258),0)","v":0},{"$f":"IF(COUNT($H258:N258)='RFM input'!$V$7,SUM($G258:N258),0)","v":0},{"$f":"IF(COUNT($H258:O258)='RFM input'!$V$7,SUM($G258:O258),0)","v":0},{"$f":"IF(COUNT($H258:P258)='RFM input'!$V$7,SUM($G258:P258),0)","v":0},{"$f":"IF(COUNT($H258:Q258)='RFM input'!$V$7,SUM($G258:Q258),0)","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"($G163+(SUM($G260:G260)))*H$8","v":0},{"$f":"($G163+(SUM($G260:H260)))*I$8","v":0},{"$f":"IF(COUNT($H260:I260)>='RFM input'!$V$7,0,($G163+(SUM($G260:I260)))*J$8)","v":0},{"$f":"IF(COUNT($H260:J260)>='RFM input'!$V$7,0,($G163+(SUM($G260:J260)))*K$8)","v":0},{"$f":"IF(COUNT($H260:K260)>='RFM input'!$V$7,0,($G163+(SUM($G260:K260)))*L$8)","v":0},{"$f":"IF(COUNT($H260:L260)>='RFM input'!$V$7,0,($G163+(SUM($G260:L260)))*M$8)","v":0},{"$f":"IF(COUNT($H260:M260)>='RFM input'!$V$7,0,($G163+(SUM($G260:M260)))*N$8)","v":0},{"$f":"IF(COUNT($H260:N260)>='RFM input'!$V$7,0,($G163+(SUM($G260:N260)))*O$8)","v":0},{"$f":"IF(COUNT($H260:O260)>='RFM input'!$V$7,0,($G163+(SUM($G260:O260)))*P$8)","v":0},{"$f":"IF(COUNT($H260:P260)>='RFM input'!$V$7,0,($G163+(SUM($G260:P260)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H260:I260)='RFM input'!$V$7,SUM($G260:I260),0)","v":0},{"$f":"IF(COUNT($H260:J260)='RFM input'!$V$7,SUM($G260:J260),0)","v":0},{"$f":"IF(COUNT($H260:K260)='RFM input'!$V$7,SUM($G260:K260),0)","v":0},{"$f":"IF(COUNT($H260:L260)='RFM input'!$V$7,SUM($G260:L260),0)","v":0},{"$f":"IF(COUNT($H260:M260)='RFM input'!$V$7,SUM($G260:M260),0)","v":0},{"$f":"IF(COUNT($H260:N260)='RFM input'!$V$7,SUM($G260:N260),0)","v":0},{"$f":"IF(COUNT($H260:O260)='RFM input'!$V$7,SUM($G260:O260),0)","v":0},{"$f":"IF(COUNT($H260:P260)='RFM input'!$V$7,SUM($G260:P260),0)","v":0},{"$f":"IF(COUNT($H260:Q260)='RFM input'!$V$7,SUM($G260:Q260),0)","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"($G164+(SUM($G262:G262)))*H$8","v":0},{"$f":"($G164+(SUM($G262:H262)))*I$8","v":0},{"$f":"IF(COUNT($H262:I262)>='RFM input'!$V$7,0,($G164+(SUM($G262:I262)))*J$8)","v":0},{"$f":"IF(COUNT($H262:J262)>='RFM input'!$V$7,0,($G164+(SUM($G262:J262)))*K$8)","v":0},{"$f":"IF(COUNT($H262:K262)>='RFM input'!$V$7,0,($G164+(SUM($G262:K262)))*L$8)","v":0},{"$f":"IF(COUNT($H262:L262)>='RFM input'!$V$7,0,($G164+(SUM($G262:L262)))*M$8)","v":0},{"$f":"IF(COUNT($H262:M262)>='RFM input'!$V$7,0,($G164+(SUM($G262:M262)))*N$8)","v":0},{"$f":"IF(COUNT($H262:N262)>='RFM input'!$V$7,0,($G164+(SUM($G262:N262)))*O$8)","v":0},{"$f":"IF(COUNT($H262:O262)>='RFM input'!$V$7,0,($G164+(SUM($G262:O262)))*P$8)","v":0},{"$f":"IF(COUNT($H262:P262)>='RFM input'!$V$7,0,($G164+(SUM($G262:P262)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H262:I262)='RFM input'!$V$7,SUM($G262:I262),0)","v":0},{"$f":"IF(COUNT($H262:J262)='RFM input'!$V$7,SUM($G262:J262),0)","v":0},{"$f":"IF(COUNT($H262:K262)='RFM input'!$V$7,SUM($G262:K262),0)","v":0},{"$f":"IF(COUNT($H262:L262)='RFM input'!$V$7,SUM($G262:L262),0)","v":0},{"$f":"IF(COUNT($H262:M262)='RFM input'!$V$7,SUM($G262:M262),0)","v":0},{"$f":"IF(COUNT($H262:N262)='RFM input'!$V$7,SUM($G262:N262),0)","v":0},{"$f":"IF(COUNT($H262:O262)='RFM input'!$V$7,SUM($G262:O262),0)","v":0},{"$f":"IF(COUNT($H262:P262)='RFM input'!$V$7,SUM($G262:P262),0)","v":0},{"$f":"IF(COUNT($H262:Q262)='RFM input'!$V$7,SUM($G262:Q262),0)","v":0}]
[null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,null,null,{"$f":"($G165+(SUM($G264:G264)))*H$8","v":0},{"$f":"($G165+(SUM($G264:H264)))*I$8","v":0},{"$f":"IF(COUNT($H264:I264)>='RFM input'!$V$7,0,($G165+(SUM($G264:I264)))*J$8)","v":0},{"$f":"IF(COUNT($H264:J264)>='RFM input'!$V$7,0,($G165+(SUM($G264:J264)))*K$8)","v":0},{"$f":"IF(COUNT($H264:K264)>='RFM input'!$V$7,0,($G165+(SUM($G264:K264)))*L$8)","v":0},{"$f":"IF(COUNT($H264:L264)>='RFM input'!$V$7,0,($G165+(SUM($G264:L264)))*M$8)","v":0},{"$f":"IF(COUNT($H264:M264)>='RFM input'!$V$7,0,($G165+(SUM($G264:M264)))*N$8)","v":0},{"$f":"IF(COUNT($H264:N264)>='RFM input'!$V$7,0,($G165+(SUM($G264:N264)))*O$8)","v":0},{"$f":"IF(COUNT($H264:O264)>='RFM input'!$V$7,0,($G165+(SUM($G264:O264)))*P$8)","v":0},{"$f":"IF(COUNT($H264:P264)>='RFM input'!$V$7,0,($G165+(SUM($G264:P264)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H264:I264)='RFM input'!$V$7,SUM($G264:I264),0)","v":0},{"$f":"IF(COUNT($H264:J264)='RFM input'!$V$7,SUM($G264:J264),0)","v":0},{"$f":"IF(COUNT($H264:K264)='RFM input'!$V$7,SUM($G264:K264),0)","v":0},{"$f":"IF(COUNT($H264:L264)='RFM input'!$V$7,SUM($G264:L264),0)","v":0},{"$f":"IF(COUNT($H264:M264)='RFM input'!$V$7,SUM($G264:M264),0)","v":0},{"$f":"IF(COUNT($H264:N264)='RFM input'!$V$7,SUM($G264:N264),0)","v":0},{"$f":"IF(COUNT($H264:O264)='RFM input'!$V$7,SUM($G264:O264),0)","v":0},{"$f":"IF(COUNT($H264:P264)='RFM input'!$V$7,SUM($G264:P264),0)","v":0},{"$f":"IF(COUNT($H264:Q264)='RFM input'!$V$7,SUM($G264:Q264),0)","v":0}]
[null,null,{"$f":"Asset49","v":"In-house software"},null,null,null,null,{"$f":"($G166+(SUM($G266:G266)))*H$8","v":0},{"$f":"($G166+(SUM($G266:H266)))*I$8","v":0},{"$f":"IF(COUNT($H266:I266)>='RFM input'!$V$7,0,($G166+(SUM($G266:I266)))*J$8)","v":0},{"$f":"IF(COUNT($H266:J266)>='RFM input'!$V$7,0,($G166+(SUM($G266:J266)))*K$8)","v":0},{"$f":"IF(COUNT($H266:K266)>='RFM input'!$V$7,0,($G166+(SUM($G266:K266)))*L$8)","v":0},{"$f":"IF(COUNT($H266:L266)>='RFM input'!$V$7,0,($G166+(SUM($G266:L266)))*M$8)","v":0},{"$f":"IF(COUNT($H266:M266)>='RFM input'!$V$7,0,($G166+(SUM($G266:M266)))*N$8)","v":0},{"$f":"IF(COUNT($H266:N266)>='RFM input'!$V$7,0,($G166+(SUM($G266:N266)))*O$8)","v":0},{"$f":"IF(COUNT($H266:O266)>='RFM input'!$V$7,0,($G166+(SUM($G266:O266)))*P$8)","v":0},{"$f":"IF(COUNT($H266:P266)>='RFM input'!$V$7,0,($G166+(SUM($G266:P266)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H266:I266)='RFM input'!$V$7,SUM($G266:I266),0)","v":0},{"$f":"IF(COUNT($H266:J266)='RFM input'!$V$7,SUM($G266:J266),0)","v":0},{"$f":"IF(COUNT($H266:K266)='RFM input'!$V$7,SUM($G266:K266),0)","v":0},{"$f":"IF(COUNT($H266:L266)='RFM input'!$V$7,SUM($G266:L266),0)","v":0},{"$f":"IF(COUNT($H266:M266)='RFM input'!$V$7,SUM($G266:M266),0)","v":0},{"$f":"IF(COUNT($H266:N266)='RFM input'!$V$7,SUM($G266:N266),0)","v":0},{"$f":"IF(COUNT($H266:O266)='RFM input'!$V$7,SUM($G266:O266),0)","v":0},{"$f":"IF(COUNT($H266:P266)='RFM input'!$V$7,SUM($G266:P266),0)","v":0},{"$f":"IF(COUNT($H266:Q266)='RFM input'!$V$7,SUM($G266:Q266),0)","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"($G167+(SUM($G268:G268)))*H$8","v":0},{"$f":"($G167+(SUM($G268:H268)))*I$8","v":0},{"$f":"IF(COUNT($H268:I268)>='RFM input'!$V$7,0,($G167+(SUM($G268:I268)))*J$8)","v":0},{"$f":"IF(COUNT($H268:J268)>='RFM input'!$V$7,0,($G167+(SUM($G268:J268)))*K$8)","v":0},{"$f":"IF(COUNT($H268:K268)>='RFM input'!$V$7,0,($G167+(SUM($G268:K268)))*L$8)","v":0},{"$f":"IF(COUNT($H268:L268)>='RFM input'!$V$7,0,($G167+(SUM($G268:L268)))*M$8)","v":0},{"$f":"IF(COUNT($H268:M268)>='RFM input'!$V$7,0,($G167+(SUM($G268:M268)))*N$8)","v":0},{"$f":"IF(COUNT($H268:N268)>='RFM input'!$V$7,0,($G167+(SUM($G268:N268)))*O$8)","v":0},{"$f":"IF(COUNT($H268:O268)>='RFM input'!$V$7,0,($G167+(SUM($G268:O268)))*P$8)","v":0},{"$f":"IF(COUNT($H268:P268)>='RFM input'!$V$7,0,($G167+(SUM($G268:P268)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H268:I268)='RFM input'!$V$7,SUM($G268:I268),0)","v":0},{"$f":"IF(COUNT($H268:J268)='RFM input'!$V$7,SUM($G268:J268),0)","v":0},{"$f":"IF(COUNT($H268:K268)='RFM input'!$V$7,SUM($G268:K268),0)","v":0},{"$f":"IF(COUNT($H268:L268)='RFM input'!$V$7,SUM($G268:L268),0)","v":0},{"$f":"IF(COUNT($H268:M268)='RFM input'!$V$7,SUM($G268:M268),0)","v":0},{"$f":"IF(COUNT($H268:N268)='RFM input'!$V$7,SUM($G268:N268),0)","v":0},{"$f":"IF(COUNT($H268:O268)='RFM input'!$V$7,SUM($G268:O268),0)","v":0},{"$f":"IF(COUNT($H268:P268)='RFM input'!$V$7,SUM($G268:P268),0)","v":0},{"$f":"IF(COUNT($H268:Q268)='RFM input'!$V$7,SUM($G268:Q268),0)","v":0}]
[null,"Total Return at End of Regulatory Period",null,null,null,null,null,null,{"$f":"IF(COUNT($H169:I169)='RFM input'!$V$7, SUM($G169:I169), 0)","v":0},{"$f":"IF(COUNT($H169:J169)='RFM input'!$V$7, SUM($G169:J169), 0)","v":0},{"$f":"IF(COUNT($H169:K169)='RFM input'!$V$7, SUM($G169:K169), 0)","v":0},{"$f":"IF(COUNT($H169:L169)='RFM input'!$V$7, SUM($G169:L169), 0)","v":31.504701956278602},{"$f":"IF(COUNT($H169:M169)='RFM input'!$V$7, SUM($G169:M169), 0)","v":0},{"$f":"IF(COUNT($H169:N169)='RFM input'!$V$7, SUM($G169:N169), 0)","v":0},{"$f":"IF(COUNT($H169:O169)='RFM input'!$V$7, SUM($G169:O169), 0)","v":0},{"$f":"IF(COUNT($H169:P169)='RFM input'!$V$7, SUM($G169:P169), 0)","v":0},{"$f":"IF(COUNT($H169:Q169)='RFM input'!$V$7, SUM($G169:Q169), 0)","v":0}]
[]
[null,"Ex-post Review: Nominal Adjustments for Excluded Capex in Second Last Year (t-2)"]
[]
[null,"Nominal Adjustment for Year t-2 Capex Excluded from RAB (Indexed 1 Year)",null,null,null,{"$f":"SUM(F275:F324)","v":-50.277659616050819},{"$f":"SUM(G275:G324)","v":-51.203015314505748}]
[null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G475*(1+F$8)^0.5,0)","v":-0.15992719900862568},{"$f":"F275*(1+$G$6)","v":-0.16287064438915255}]
[null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G476*(1+F$8)^0.5,0)","v":0},{"$f":"F276*(1+$G$6)","v":0}]
[null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G477*(1+F$8)^0.5,0)","v":-31.82551260271649},-32.411258233441337]
[null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G478*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G479*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G480*(1+F$8)^0.5,0)","v":-3.5266195639308511},-3.5915266724694561]
[null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G481*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G482*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G483*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G484*(1+F$8)^0.5,0)","v":-13.969942424417999},-14.227057929161891]
[null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G485*(1+F$8)^0.5,0)","v":-0.79565782597685464},-0.8103018350439134]
[null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G486*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset13","v":"Generation Assets"},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G487*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset14","v":"Other Equipment"},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G488*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G489*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G490*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset17","v":"IT Systems"},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G491*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G492*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G493*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G494*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset21","v":"Buildings"},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G495*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G496*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset23","v":"Land Improvements"},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G497*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset24","v":"Metering"},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G498*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset25","v":"Communications"},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G499*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G500*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G501*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G502*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset29","v":0},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G503*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset30","v":0},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G504*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset31","v":0},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G505*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset32","v":0},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G506*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset33","v":0},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G507*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset34","v":0},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G508*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset35","v":0},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G509*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset36","v":0},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G510*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset37","v":0},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G511*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset38","v":0},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G512*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset39","v":0},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G513*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset40","v":0},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G514*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset41","v":0},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G515*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset42","v":0},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G516*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset43","v":0},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G517*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset44","v":0},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G518*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset45","v":0},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G519*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset46","v":0},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G520*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset47","v":0},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G521*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G522*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset49","v":"In-house software"},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G523*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"IF('RFM input'!$F$467='RFM input'!$G$467,'RFM input'!G524*(1+F$8)^0.5,0)","v":0},0]
[]
[null,"Nominal Adjustment to Year t-1 Straight-line Depreciation",null,null,null,null,{"$f":"SUM(G327:G376)","v":1.0697140541349259}]
[null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H475=0,'RFM input'!H475=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F275*($G$7/$F$7)/'RFM input'!H475)","v":2.9596453502366707E-3}]
[null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H476=0,'RFM input'!H476=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F276*($G$7/$F$7)/'RFM input'!H476)","v":0}]
[null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H477=0,'RFM input'!H477=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F277*($G$7/$F$7)/'RFM input'!H477)","v":0.64786636716680679}]
[null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H478=0,'RFM input'!H478=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F278*($G$7/$F$7)/'RFM input'!H478)","v":0}]
[null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H479=0,'RFM input'!H479=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F279*($G$7/$F$7)/'RFM input'!H479)","v":0}]
[null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H480=0,'RFM input'!H480=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F280*($G$7/$F$7)/'RFM input'!H480)","v":7.9767527454556481E-2}]
[null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H481=0,'RFM input'!H481=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F281*($G$7/$F$7)/'RFM input'!H481)","v":0}]
[null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H482=0,'RFM input'!H482=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F282*($G$7/$F$7)/'RFM input'!H482)","v":0}]
[null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H483=0,'RFM input'!H483=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F283*($G$7/$F$7)/'RFM input'!H483)","v":0}]
[null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H484=0,'RFM input'!H484=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F284*($G$7/$F$7)/'RFM input'!H484)","v":0.31598184768085918}]
[null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H485=0,'RFM input'!H485=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F285*($G$7/$F$7)/'RFM input'!H485)","v":2.3138666482466957E-2}]
[null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H486=0,'RFM input'!H486=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F286*($G$7/$F$7)/'RFM input'!H486)","v":0}]
[null,null,{"$f":"Asset13","v":"Generation Assets"},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H487=0,'RFM input'!H487=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F287*($G$7/$F$7)/'RFM input'!H487)","v":0}]
[null,null,{"$f":"Asset14","v":"Other Equipment"},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H488=0,'RFM input'!H488=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F288*($G$7/$F$7)/'RFM input'!H488)","v":0}]
[null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H489=0,'RFM input'!H489=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F289*($G$7/$F$7)/'RFM input'!H489)","v":0}]
[null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H490=0,'RFM input'!H490=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F290*($G$7/$F$7)/'RFM input'!H490)","v":0}]
[null,null,{"$f":"Asset17","v":"IT Systems"},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H491=0,'RFM input'!H491=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F291*($G$7/$F$7)/'RFM input'!H491)","v":0}]
[null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H492=0,'RFM input'!H492=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F292*($G$7/$F$7)/'RFM input'!H492)","v":0}]
[null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H493=0,'RFM input'!H493=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F293*($G$7/$F$7)/'RFM input'!H493)","v":0}]
[null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H494=0,'RFM input'!H494=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F294*($G$7/$F$7)/'RFM input'!H494)","v":0}]
[null,null,{"$f":"Asset21","v":"Buildings"},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H495=0,'RFM input'!H495=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F295*($G$7/$F$7)/'RFM input'!H495)","v":0}]
[null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H496=0,'RFM input'!H496=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F296*($G$7/$F$7)/'RFM input'!H496)","v":0}]
[null,null,{"$f":"Asset23","v":"Land Improvements"},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H497=0,'RFM input'!H497=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F297*($G$7/$F$7)/'RFM input'!H497)","v":0}]
[null,null,{"$f":"Asset24","v":"Metering"},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H498=0,'RFM input'!H498=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F298*($G$7/$F$7)/'RFM input'!H498)","v":0}]
[null,null,{"$f":"Asset25","v":"Communications"},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H499=0,'RFM input'!H499=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F299*($G$7/$F$7)/'RFM input'!H499)","v":0}]
[null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H500=0,'RFM input'!H500=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F300*($G$7/$F$7)/'RFM input'!H500)","v":0}]
[null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H501=0,'RFM input'!H501=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F301*($G$7/$F$7)/'RFM input'!H501)","v":0}]
[null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H502=0,'RFM input'!H502=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F302*($G$7/$F$7)/'RFM input'!H502)","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H503=0,'RFM input'!H503=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F303*($G$7/$F$7)/'RFM input'!H503)","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H504=0,'RFM input'!H504=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F304*($G$7/$F$7)/'RFM input'!H504)","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H505=0,'RFM input'!H505=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F305*($G$7/$F$7)/'RFM input'!H505)","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H506=0,'RFM input'!H506=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F306*($G$7/$F$7)/'RFM input'!H506)","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H507=0,'RFM input'!H507=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F307*($G$7/$F$7)/'RFM input'!H507)","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H508=0,'RFM input'!H508=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F308*($G$7/$F$7)/'RFM input'!H508)","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H509=0,'RFM input'!H509=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F309*($G$7/$F$7)/'RFM input'!H509)","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H510=0,'RFM input'!H510=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F310*($G$7/$F$7)/'RFM input'!H510)","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H511=0,'RFM input'!H511=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F311*($G$7/$F$7)/'RFM input'!H511)","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H512=0,'RFM input'!H512=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F312*($G$7/$F$7)/'RFM input'!H512)","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H513=0,'RFM input'!H513=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F313*($G$7/$F$7)/'RFM input'!H513)","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H514=0,'RFM input'!H514=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F314*($G$7/$F$7)/'RFM input'!H514)","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H515=0,'RFM input'!H515=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F315*($G$7/$F$7)/'RFM input'!H515)","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H516=0,'RFM input'!H516=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F316*($G$7/$F$7)/'RFM input'!H516)","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H517=0,'RFM input'!H517=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F317*($G$7/$F$7)/'RFM input'!H517)","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H518=0,'RFM input'!H518=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F318*($G$7/$F$7)/'RFM input'!H518)","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H519=0,'RFM input'!H519=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F319*($G$7/$F$7)/'RFM input'!H519)","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H520=0,'RFM input'!H520=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F320*($G$7/$F$7)/'RFM input'!H520)","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H521=0,'RFM input'!H521=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F321*($G$7/$F$7)/'RFM input'!H521)","v":0}]
[null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H522=0,'RFM input'!H522=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F322*($G$7/$F$7)/'RFM input'!H522)","v":0}]
[null,null,{"$f":"Asset49","v":"In-house software"},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H523=0,'RFM input'!H523=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F323*($G$7/$F$7)/'RFM input'!H523)","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"-1*\nIF(OR('RFM input'!H524=0,'RFM input'!H524=\"n/a\",'RFM input'!$F$468='RFM input'!$G$468),\n   0,\n  F324*($G$7/$F$7)/'RFM input'!H524)","v":0}]
[]
[null,"Nominal RAB Adjustment for Year t-2 Net capex and Year t-1 Straight-line Depreciation",null,null,null,null,{"$f":"SUM(G379:G428)","v":-50.133301260370828}]
[null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,null,{"$f":"G275+G327","v":-0.15991099903891587}]
[null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,null,0]
[null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,null,-31.763391866274532]
[null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,null,0]
[null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,null,0]
[null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,null,-3.5117591450148997]
[null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,null,0]
[null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,null,0]
[null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,null,0]
[null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,null,-13.911076081481031]
[null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,null,-0.78716316856144641]
[null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,null,0]
[null,null,{"$f":"Asset13","v":"Generation Assets"},null,null,null,0]
[null,null,{"$f":"Asset14","v":"Other Equipment"},null,null,null,0]
[null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,null,0]
[null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,null,0]
[null,null,{"$f":"Asset17","v":"IT Systems"},null,null,null,0]
[null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,null,0]
[null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,null,0]
[null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,null,0]
[null,null,{"$f":"Asset21","v":"Buildings"},null,null,null,0]
[null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,null,0]
[null,null,{"$f":"Asset23","v":"Land Improvements"},null,null,null,0]
[null,null,{"$f":"Asset24","v":"Metering"},null,null,null,0]
[null,null,{"$f":"Asset25","v":"Communications"},null,null,null,0]
[null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,null,0]
[null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,null,0]
[null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,null,0]
[null,null,{"$f":"Asset29","v":0},null,null,null,0]
[null,null,{"$f":"Asset30","v":0},null,null,null,0]
[null,null,{"$f":"Asset31","v":0},null,null,null,0]
[null,null,{"$f":"Asset32","v":0},null,null,null,0]
[null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"G307+G359","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,0]
[null,null,{"$f":"Asset35","v":0},null,null,null,0]
[null,null,{"$f":"Asset36","v":0},null,null,null,0]
[null,null,{"$f":"Asset37","v":0},null,null,null,0]
[null,null,{"$f":"Asset38","v":0},null,null,null,0]
[null,null,{"$f":"Asset39","v":0},null,null,null,0]
[null,null,{"$f":"Asset40","v":0},null,null,null,0]
[null,null,{"$f":"Asset41","v":0},null,null,null,0]
[null,null,{"$f":"Asset42","v":0},null,null,null,0]
[null,null,{"$f":"Asset43","v":0},null,null,null,0]
[null,null,{"$f":"Asset44","v":0},null,null,null,0]
[null,null,{"$f":"Asset45","v":0},null,null,null,0]
[null,null,{"$f":"Asset46","v":0},null,null,null,0]
[null,null,{"$f":"Asset47","v":0},null,null,null,0]
[null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,null,0]
[null,null,{"$f":"Asset49","v":"In-house software"},null,null,null,0]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,0]
[]
[null,"Compounded Nominal Return on Adjustment",null,null,null,null,null,{"$f":"SUM(H431,H433,H435,H437,H439,H441,H443,H445,H447,H449,H451,H453,H455,H457,H459,H461,H463,H465,H467,H469,H471,H473,H475,H477,H479,H481,H483,H485,H487,H489,H491,H493,H495,H497,H499,H501,H503,H505,H507,H509,H511,H513,H515,H517,H519,H521,H523,H525,H527,H529)","v":-1.644914938570843},{"$f":"SUM(I431,I433,I435,I437,I439,I441,I443,I445,I447,I449,I451,I453,I455,I457,I459,I461,I463,I465,I467,I469,I471,I473,I475,I477,I479,I481,I483,I485,I487,I489,I491,I493,I495,I497,I499,I501,I503,I505,I507,I509,I511,I513,I515,I517,I519,I521,I523,I525,I527,I529)","v":-3.0133420605594763},-5.5794006693931664,-3.8642165490774816,-3.0744757618674785,0,0,0,0,0]
[1,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,null,null,{"$f":"IF(COUNTA($G431:G431)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A431,1)+(SUM($F431:G431)))*H$8,0)","v":-5.2468116909912587E-3},{"$f":"IF(COUNTA($G431:H431)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A431,1)+(SUM($F431:H431)))*I$8,0)","v":-9.6117057372193272E-3},{"$f":"IF(COUNTA($G431:I431)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A431,1)+(SUM($F431:I431)))*J$8,0)","v":-1.7796704239509676E-2},{"$f":"IF(COUNTA($G431:J431)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A431,1)+(SUM($F431:J431)))*K$8,0)","v":-1.2325753806964065E-2},{"$f":"IF(COUNTA($G431:K431)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A431,1)+(SUM($F431:K431)))*L$8,0)","v":-9.8067048895858801E-3},{"$f":"IF(COUNTA($G431:L431)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A431,1)+(SUM($F431:L431)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G431:M431)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A431,1)+(SUM($F431:M431)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G431:N431)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A431,1)+(SUM($F431:N431)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G431:O431)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A431,1)+(SUM($F431:O431)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G431:P431)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A431,1)+(SUM($F431:P431)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H431:I431)='RFM input'!$V$7,SUM($G431:I431),0)","v":0},{"$f":"IF(COUNT($H431:J431)='RFM input'!$V$7,SUM($G431:J431),0)","v":0},{"$f":"IF(COUNT($H431:K431)='RFM input'!$V$7,SUM($G431:K431),0)","v":0},{"$f":"IF(COUNT($H431:L431)='RFM input'!$V$7,SUM($G431:L431),0)","v":-5.4787680364270216E-2},{"$f":"IF(COUNT($H431:M431)='RFM input'!$V$7,SUM($G431:M431),0)","v":0},{"$f":"IF(COUNT($H431:N431)='RFM input'!$V$7,SUM($G431:N431),0)","v":0},{"$f":"IF(COUNT($H431:O431)='RFM input'!$V$7,SUM($G431:O431),0)","v":0},{"$f":"IF(COUNT($H431:P431)='RFM input'!$V$7,SUM($G431:P431),0)","v":0},{"$f":"IF(COUNT($H431:Q431)='RFM input'!$V$7,SUM($G431:Q431),0)","v":0}]
[{"$f":"A431+1","v":2},null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,null,null,{"$f":"IF(COUNTA($G433:G433)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A433,1)+(SUM($F433:G433)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G433:H433)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A433,1)+(SUM($F433:H433)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G433:I433)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A433,1)+(SUM($F433:I433)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G433:J433)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A433,1)+(SUM($F433:J433)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G433:K433)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A433,1)+(SUM($F433:K433)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G433:L433)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A433,1)+(SUM($F433:L433)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G433:M433)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A433,1)+(SUM($F433:M433)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G433:N433)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A433,1)+(SUM($F433:N433)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G433:O433)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A433,1)+(SUM($F433:O433)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G433:P433)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A433,1)+(SUM($F433:P433)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H433:I433)='RFM input'!$V$7,SUM($G433:I433),0)","v":0},{"$f":"IF(COUNT($H433:J433)='RFM input'!$V$7,SUM($G433:J433),0)","v":0},{"$f":"IF(COUNT($H433:K433)='RFM input'!$V$7,SUM($G433:K433),0)","v":0},{"$f":"IF(COUNT($H433:L433)='RFM input'!$V$7,SUM($G433:L433),0)","v":0},{"$f":"IF(COUNT($H433:M433)='RFM input'!$V$7,SUM($G433:M433),0)","v":0},{"$f":"IF(COUNT($H433:N433)='RFM input'!$V$7,SUM($G433:N433),0)","v":0},{"$f":"IF(COUNT($H433:O433)='RFM input'!$V$7,SUM($G433:O433),0)","v":0},{"$f":"IF(COUNT($H433:P433)='RFM input'!$V$7,SUM($G433:P433),0)","v":0},{"$f":"IF(COUNT($H433:Q433)='RFM input'!$V$7,SUM($G433:Q433),0)","v":0}]
[{"$f":"A433+1","v":3},null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,null,null,{"$f":"IF(COUNTA($G435:G435)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A435,1)+(SUM($F435:G435)))*H$8,0)","v":-1.042183069276857},{"$f":"IF(COUNTA($G435:H435)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A435,1)+(SUM($F435:H435)))*I$8,0)","v":-1.9091893470087},{"$f":"IF(COUNTA($G435:I435)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A435,1)+(SUM($F435:I435)))*J$8,0)","v":-3.5349894259003904},{"$f":"IF(COUNTA($G435:J435)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A435,1)+(SUM($F435:J435)))*K$8,0)","v":-2.4482852997657001},{"$f":"IF(COUNTA($G435:K435)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A435,1)+(SUM($F435:K435)))*L$8,0)","v":-1.947922358042562},{"$f":"IF(COUNTA($G435:L435)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A435,1)+(SUM($F435:L435)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G435:M435)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A435,1)+(SUM($F435:M435)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G435:N435)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A435,1)+(SUM($F435:N435)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G435:O435)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A435,1)+(SUM($F435:O435)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G435:P435)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A435,1)+(SUM($F435:P435)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H435:I435)='RFM input'!$V$7,SUM($G435:I435),0)","v":0},{"$f":"IF(COUNT($H435:J435)='RFM input'!$V$7,SUM($G435:J435),0)","v":0},{"$f":"IF(COUNT($H435:K435)='RFM input'!$V$7,SUM($G435:K435),0)","v":0},{"$f":"IF(COUNT($H435:L435)='RFM input'!$V$7,SUM($G435:L435),0)","v":-10.882569499994212},{"$f":"IF(COUNT($H435:M435)='RFM input'!$V$7,SUM($G435:M435),0)","v":0},{"$f":"IF(COUNT($H435:N435)='RFM input'!$V$7,SUM($G435:N435),0)","v":0},{"$f":"IF(COUNT($H435:O435)='RFM input'!$V$7,SUM($G435:O435),0)","v":0},{"$f":"IF(COUNT($H435:P435)='RFM input'!$V$7,SUM($G435:P435),0)","v":0},{"$f":"IF(COUNT($H435:Q435)='RFM input'!$V$7,SUM($G435:Q435),0)","v":0}]
[{"$f":"A435+1","v":4},null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,null,null,{"$f":"IF(COUNTA($G437:G437)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A437,1)+(SUM($F437:G437)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G437:H437)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A437,1)+(SUM($F437:H437)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G437:I437)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A437,1)+(SUM($F437:I437)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G437:J437)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A437,1)+(SUM($F437:J437)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G437:K437)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A437,1)+(SUM($F437:K437)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G437:L437)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A437,1)+(SUM($F437:L437)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G437:M437)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A437,1)+(SUM($F437:M437)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G437:N437)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A437,1)+(SUM($F437:N437)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G437:O437)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A437,1)+(SUM($F437:O437)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G437:P437)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A437,1)+(SUM($F437:P437)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H437:I437)='RFM input'!$V$7,SUM($G437:I437),0)","v":0},{"$f":"IF(COUNT($H437:J437)='RFM input'!$V$7,SUM($G437:J437),0)","v":0},{"$f":"IF(COUNT($H437:K437)='RFM input'!$V$7,SUM($G437:K437),0)","v":0},{"$f":"IF(COUNT($H437:L437)='RFM input'!$V$7,SUM($G437:L437),0)","v":0},{"$f":"IF(COUNT($H437:M437)='RFM input'!$V$7,SUM($G437:M437),0)","v":0},{"$f":"IF(COUNT($H437:N437)='RFM input'!$V$7,SUM($G437:N437),0)","v":0},{"$f":"IF(COUNT($H437:O437)='RFM input'!$V$7,SUM($G437:O437),0)","v":0},{"$f":"IF(COUNT($H437:P437)='RFM input'!$V$7,SUM($G437:P437),0)","v":0},{"$f":"IF(COUNT($H437:Q437)='RFM input'!$V$7,SUM($G437:Q437),0)","v":0}]
[{"$f":"A437+1","v":5},null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,null,null,{"$f":"IF(COUNTA($G439:G439)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A439,1)+(SUM($F439:G439)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G439:H439)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A439,1)+(SUM($F439:H439)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G439:I439)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A439,1)+(SUM($F439:I439)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G439:J439)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A439,1)+(SUM($F439:J439)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G439:K439)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A439,1)+(SUM($F439:K439)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G439:L439)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A439,1)+(SUM($F439:L439)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G439:M439)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A439,1)+(SUM($F439:M439)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G439:N439)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A439,1)+(SUM($F439:N439)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G439:O439)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A439,1)+(SUM($F439:O439)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G439:P439)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A439,1)+(SUM($F439:P439)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H439:I439)='RFM input'!$V$7,SUM($G439:I439),0)","v":0},{"$f":"IF(COUNT($H439:J439)='RFM input'!$V$7,SUM($G439:J439),0)","v":0},{"$f":"IF(COUNT($H439:K439)='RFM input'!$V$7,SUM($G439:K439),0)","v":0},{"$f":"IF(COUNT($H439:L439)='RFM input'!$V$7,SUM($G439:L439),0)","v":0},{"$f":"IF(COUNT($H439:M439)='RFM input'!$V$7,SUM($G439:M439),0)","v":0},{"$f":"IF(COUNT($H439:N439)='RFM input'!$V$7,SUM($G439:N439),0)","v":0},{"$f":"IF(COUNT($H439:O439)='RFM input'!$V$7,SUM($G439:O439),0)","v":0},{"$f":"IF(COUNT($H439:P439)='RFM input'!$V$7,SUM($G439:P439),0)","v":0},{"$f":"IF(COUNT($H439:Q439)='RFM input'!$V$7,SUM($G439:Q439),0)","v":0}]
[{"$f":"A439+1","v":6},null,{"$f":"Asset6","v":"Substation Bays"},null,null,null,null,{"$f":"IF(COUNTA($G441:G441)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A441,1)+(SUM($F441:G441)))*H$8,0)","v":-0.11522371224461934},{"$f":"IF(COUNTA($G441:H441)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A441,1)+(SUM($F441:H441)))*I$8,0)","v":-0.21107988646645745},{"$f":"IF(COUNTA($G441:I441)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A441,1)+(SUM($F441:I441)))*J$8,0)","v":-0.39082826847335322},{"$f":"IF(COUNTA($G441:J441)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A441,1)+(SUM($F441:J441)))*K$8,0)","v":-0.27068231022854422},{"$f":"IF(COUNTA($G441:K441)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A441,1)+(SUM($F441:K441)))*L$8,0)","v":-0.2153622063863446},{"$f":"IF(COUNTA($G441:L441)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A441,1)+(SUM($F441:L441)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G441:M441)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A441,1)+(SUM($F441:M441)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G441:N441)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A441,1)+(SUM($F441:N441)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G441:O441)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A441,1)+(SUM($F441:O441)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G441:P441)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A441,1)+(SUM($F441:P441)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H441:I441)='RFM input'!$V$7,SUM($G441:I441),0)","v":0},{"$f":"IF(COUNT($H441:J441)='RFM input'!$V$7,SUM($G441:J441),0)","v":0},{"$f":"IF(COUNT($H441:K441)='RFM input'!$V$7,SUM($G441:K441),0)","v":0},{"$f":"IF(COUNT($H441:L441)='RFM input'!$V$7,SUM($G441:L441),0)","v":-1.2031763837993188},{"$f":"IF(COUNT($H441:M441)='RFM input'!$V$7,SUM($G441:M441),0)","v":0},{"$f":"IF(COUNT($H441:N441)='RFM input'!$V$7,SUM($G441:N441),0)","v":0},{"$f":"IF(COUNT($H441:O441)='RFM input'!$V$7,SUM($G441:O441),0)","v":0},{"$f":"IF(COUNT($H441:P441)='RFM input'!$V$7,SUM($G441:P441),0)","v":0},{"$f":"IF(COUNT($H441:Q441)='RFM input'!$V$7,SUM($G441:Q441),0)","v":0}]
[{"$f":"A441+1","v":7},null,{"$f":"Asset7","v":"Substation Establishment"},null,null,null,null,{"$f":"IF(COUNTA($G443:G443)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A443,1)+(SUM($F443:G443)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G443:H443)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A443,1)+(SUM($F443:H443)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G443:I443)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A443,1)+(SUM($F443:I443)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G443:J443)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A443,1)+(SUM($F443:J443)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G443:K443)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A443,1)+(SUM($F443:K443)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G443:L443)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A443,1)+(SUM($F443:L443)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G443:M443)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A443,1)+(SUM($F443:M443)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G443:N443)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A443,1)+(SUM($F443:N443)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G443:O443)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A443,1)+(SUM($F443:O443)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G443:P443)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A443,1)+(SUM($F443:P443)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H443:I443)='RFM input'!$V$7,SUM($G443:I443),0)","v":0},{"$f":"IF(COUNT($H443:J443)='RFM input'!$V$7,SUM($G443:J443),0)","v":0},{"$f":"IF(COUNT($H443:K443)='RFM input'!$V$7,SUM($G443:K443),0)","v":0},{"$f":"IF(COUNT($H443:L443)='RFM input'!$V$7,SUM($G443:L443),0)","v":0},{"$f":"IF(COUNT($H443:M443)='RFM input'!$V$7,SUM($G443:M443),0)","v":0},{"$f":"IF(COUNT($H443:N443)='RFM input'!$V$7,SUM($G443:N443),0)","v":0},{"$f":"IF(COUNT($H443:O443)='RFM input'!$V$7,SUM($G443:O443),0)","v":0},{"$f":"IF(COUNT($H443:P443)='RFM input'!$V$7,SUM($G443:P443),0)","v":0},{"$f":"IF(COUNT($H443:Q443)='RFM input'!$V$7,SUM($G443:Q443),0)","v":0}]
[{"$f":"A443+1","v":8},null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,null,null,{"$f":"IF(COUNTA($G445:G445)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A445,1)+(SUM($F445:G445)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G445:H445)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A445,1)+(SUM($F445:H445)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G445:I445)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A445,1)+(SUM($F445:I445)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G445:J445)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A445,1)+(SUM($F445:J445)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G445:K445)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A445,1)+(SUM($F445:K445)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G445:L445)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A445,1)+(SUM($F445:L445)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G445:M445)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A445,1)+(SUM($F445:M445)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G445:N445)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A445,1)+(SUM($F445:N445)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G445:O445)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A445,1)+(SUM($F445:O445)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G445:P445)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A445,1)+(SUM($F445:P445)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H445:I445)='RFM input'!$V$7,SUM($G445:I445),0)","v":0},{"$f":"IF(COUNT($H445:J445)='RFM input'!$V$7,SUM($G445:J445),0)","v":0},{"$f":"IF(COUNT($H445:K445)='RFM input'!$V$7,SUM($G445:K445),0)","v":0},{"$f":"IF(COUNT($H445:L445)='RFM input'!$V$7,SUM($G445:L445),0)","v":0},{"$f":"IF(COUNT($H445:M445)='RFM input'!$V$7,SUM($G445:M445),0)","v":0},{"$f":"IF(COUNT($H445:N445)='RFM input'!$V$7,SUM($G445:N445),0)","v":0},{"$f":"IF(COUNT($H445:O445)='RFM input'!$V$7,SUM($G445:O445),0)","v":0},{"$f":"IF(COUNT($H445:P445)='RFM input'!$V$7,SUM($G445:P445),0)","v":0},{"$f":"IF(COUNT($H445:Q445)='RFM input'!$V$7,SUM($G445:Q445),0)","v":0}]
[{"$f":"A445+1","v":9},null,{"$f":"Asset9","v":"Zone Transformers"},null,null,null,null,{"$f":"IF(COUNTA($G447:G447)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A447,1)+(SUM($F447:G447)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G447:H447)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A447,1)+(SUM($F447:H447)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G447:I447)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A447,1)+(SUM($F447:I447)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G447:J447)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A447,1)+(SUM($F447:J447)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G447:K447)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A447,1)+(SUM($F447:K447)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G447:L447)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A447,1)+(SUM($F447:L447)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G447:M447)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A447,1)+(SUM($F447:M447)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G447:N447)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A447,1)+(SUM($F447:N447)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G447:O447)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A447,1)+(SUM($F447:O447)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G447:P447)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A447,1)+(SUM($F447:P447)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H447:I447)='RFM input'!$V$7,SUM($G447:I447),0)","v":0},{"$f":"IF(COUNT($H447:J447)='RFM input'!$V$7,SUM($G447:J447),0)","v":0},{"$f":"IF(COUNT($H447:K447)='RFM input'!$V$7,SUM($G447:K447),0)","v":0},{"$f":"IF(COUNT($H447:L447)='RFM input'!$V$7,SUM($G447:L447),0)","v":0},{"$f":"IF(COUNT($H447:M447)='RFM input'!$V$7,SUM($G447:M447),0)","v":0},{"$f":"IF(COUNT($H447:N447)='RFM input'!$V$7,SUM($G447:N447),0)","v":0},{"$f":"IF(COUNT($H447:O447)='RFM input'!$V$7,SUM($G447:O447),0)","v":0},{"$f":"IF(COUNT($H447:P447)='RFM input'!$V$7,SUM($G447:P447),0)","v":0},{"$f":"IF(COUNT($H447:Q447)='RFM input'!$V$7,SUM($G447:Q447),0)","v":0}]
[{"$f":"A447+1","v":10},null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,null,null,{"$f":"IF(COUNTA($G449:G449)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A449,1)+(SUM($F449:G449)))*H$8,0)","v":-0.45643387294967136},{"$f":"IF(COUNTA($G449:H449)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A449,1)+(SUM($F449:H449)))*I$8,0)","v":-0.83614742317210078},{"$f":"IF(COUNTA($G449:I449)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A449,1)+(SUM($F449:I449)))*J$8,0)","v":-1.5481818521763238},{"$f":"IF(COUNTA($G449:J449)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A449,1)+(SUM($F449:J449)))*K$8,0)","v":-1.0722495638248999},{"$f":"IF(COUNTA($G449:K449)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A449,1)+(SUM($F449:K449)))*L$8,0)","v":-0.85311090949073276},{"$f":"IF(COUNTA($G449:L449)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A449,1)+(SUM($F449:L449)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G449:M449)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A449,1)+(SUM($F449:M449)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G449:N449)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A449,1)+(SUM($F449:N449)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G449:O449)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A449,1)+(SUM($F449:O449)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G449:P449)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A449,1)+(SUM($F449:P449)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H449:I449)='RFM input'!$V$7,SUM($G449:I449),0)","v":0},{"$f":"IF(COUNT($H449:J449)='RFM input'!$V$7,SUM($G449:J449),0)","v":0},{"$f":"IF(COUNT($H449:K449)='RFM input'!$V$7,SUM($G449:K449),0)","v":0},{"$f":"IF(COUNT($H449:L449)='RFM input'!$V$7,SUM($G449:L449),0)","v":-4.7661236216137288},{"$f":"IF(COUNT($H449:M449)='RFM input'!$V$7,SUM($G449:M449),0)","v":0},{"$f":"IF(COUNT($H449:N449)='RFM input'!$V$7,SUM($G449:N449),0)","v":0},{"$f":"IF(COUNT($H449:O449)='RFM input'!$V$7,SUM($G449:O449),0)","v":0},{"$f":"IF(COUNT($H449:P449)='RFM input'!$V$7,SUM($G449:P449),0)","v":0},{"$f":"IF(COUNT($H449:Q449)='RFM input'!$V$7,SUM($G449:Q449),0)","v":0}]
[{"$f":"A449+1","v":11},null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,null,null,{"$f":"IF(COUNTA($G451:G451)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A451,1)+(SUM($F451:G451)))*H$8,0)","v":-2.5827472408704179E-2},{"$f":"IF(COUNTA($G451:H451)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A451,1)+(SUM($F451:H451)))*I$8,0)","v":-4.7313698174998864E-2},{"$f":"IF(COUNTA($G451:I451)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A451,1)+(SUM($F451:I451)))*J$8,0)","v":-8.7604418603589362E-2},{"$f":"IF(COUNTA($G451:J451)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A451,1)+(SUM($F451:J451)))*K$8,0)","v":-6.0673621451373567E-2},{"$f":"IF(COUNTA($G451:K451)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A451,1)+(SUM($F451:K451)))*L$8,0)","v":-4.8273583058253806E-2},{"$f":"IF(COUNTA($G451:L451)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A451,1)+(SUM($F451:L451)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G451:M451)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A451,1)+(SUM($F451:M451)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G451:N451)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A451,1)+(SUM($F451:N451)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G451:O451)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A451,1)+(SUM($F451:O451)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G451:P451)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A451,1)+(SUM($F451:P451)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H451:I451)='RFM input'!$V$7,SUM($G451:I451),0)","v":0},{"$f":"IF(COUNT($H451:J451)='RFM input'!$V$7,SUM($G451:J451),0)","v":0},{"$f":"IF(COUNT($H451:K451)='RFM input'!$V$7,SUM($G451:K451),0)","v":0},{"$f":"IF(COUNT($H451:L451)='RFM input'!$V$7,SUM($G451:L451),0)","v":-0.26969279369691979},{"$f":"IF(COUNT($H451:M451)='RFM input'!$V$7,SUM($G451:M451),0)","v":0},{"$f":"IF(COUNT($H451:N451)='RFM input'!$V$7,SUM($G451:N451),0)","v":0},{"$f":"IF(COUNT($H451:O451)='RFM input'!$V$7,SUM($G451:O451),0)","v":0},{"$f":"IF(COUNT($H451:P451)='RFM input'!$V$7,SUM($G451:P451),0)","v":0},{"$f":"IF(COUNT($H451:Q451)='RFM input'!$V$7,SUM($G451:Q451),0)","v":0}]
[{"$f":"A451+1","v":12},null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,null,null,{"$f":"IF(COUNTA($G453:G453)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A453,1)+(SUM($F453:G453)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G453:H453)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A453,1)+(SUM($F453:H453)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G453:I453)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A453,1)+(SUM($F453:I453)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G453:J453)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A453,1)+(SUM($F453:J453)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G453:K453)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A453,1)+(SUM($F453:K453)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G453:L453)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A453,1)+(SUM($F453:L453)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G453:M453)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A453,1)+(SUM($F453:M453)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G453:N453)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A453,1)+(SUM($F453:N453)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G453:O453)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A453,1)+(SUM($F453:O453)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G453:P453)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A453,1)+(SUM($F453:P453)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H453:I453)='RFM input'!$V$7,SUM($G453:I453),0)","v":0},{"$f":"IF(COUNT($H453:J453)='RFM input'!$V$7,SUM($G453:J453),0)","v":0},{"$f":"IF(COUNT($H453:K453)='RFM input'!$V$7,SUM($G453:K453),0)","v":0},{"$f":"IF(COUNT($H453:L453)='RFM input'!$V$7,SUM($G453:L453),0)","v":0},{"$f":"IF(COUNT($H453:M453)='RFM input'!$V$7,SUM($G453:M453),0)","v":0},{"$f":"IF(COUNT($H453:N453)='RFM input'!$V$7,SUM($G453:N453),0)","v":0},{"$f":"IF(COUNT($H453:O453)='RFM input'!$V$7,SUM($G453:O453),0)","v":0},{"$f":"IF(COUNT($H453:P453)='RFM input'!$V$7,SUM($G453:P453),0)","v":0},{"$f":"IF(COUNT($H453:Q453)='RFM input'!$V$7,SUM($G453:Q453),0)","v":0}]
[{"$f":"A453+1","v":13},null,{"$f":"Asset13","v":"Generation Assets"},null,null,null,null,{"$f":"IF(COUNTA($G455:G455)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A455,1)+(SUM($F455:G455)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G455:H455)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A455,1)+(SUM($F455:H455)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G455:I455)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A455,1)+(SUM($F455:I455)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G455:J455)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A455,1)+(SUM($F455:J455)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G455:K455)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A455,1)+(SUM($F455:K455)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G455:L455)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A455,1)+(SUM($F455:L455)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G455:M455)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A455,1)+(SUM($F455:M455)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G455:N455)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A455,1)+(SUM($F455:N455)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G455:O455)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A455,1)+(SUM($F455:O455)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G455:P455)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A455,1)+(SUM($F455:P455)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H455:I455)='RFM input'!$V$7,SUM($G455:I455),0)","v":0},{"$f":"IF(COUNT($H455:J455)='RFM input'!$V$7,SUM($G455:J455),0)","v":0},{"$f":"IF(COUNT($H455:K455)='RFM input'!$V$7,SUM($G455:K455),0)","v":0},{"$f":"IF(COUNT($H455:L455)='RFM input'!$V$7,SUM($G455:L455),0)","v":0},{"$f":"IF(COUNT($H455:M455)='RFM input'!$V$7,SUM($G455:M455),0)","v":0},{"$f":"IF(COUNT($H455:N455)='RFM input'!$V$7,SUM($G455:N455),0)","v":0},{"$f":"IF(COUNT($H455:O455)='RFM input'!$V$7,SUM($G455:O455),0)","v":0},{"$f":"IF(COUNT($H455:P455)='RFM input'!$V$7,SUM($G455:P455),0)","v":0},{"$f":"IF(COUNT($H455:Q455)='RFM input'!$V$7,SUM($G455:Q455),0)","v":0}]
[{"$f":"A455+1","v":14},null,{"$f":"Asset14","v":"Other Equipment"},null,null,null,null,{"$f":"IF(COUNTA($G457:G457)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A457,1)+(SUM($F457:G457)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G457:H457)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A457,1)+(SUM($F457:H457)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G457:I457)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A457,1)+(SUM($F457:I457)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G457:J457)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A457,1)+(SUM($F457:J457)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G457:K457)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A457,1)+(SUM($F457:K457)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G457:L457)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A457,1)+(SUM($F457:L457)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G457:M457)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A457,1)+(SUM($F457:M457)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G457:N457)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A457,1)+(SUM($F457:N457)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G457:O457)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A457,1)+(SUM($F457:O457)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G457:P457)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A457,1)+(SUM($F457:P457)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H457:I457)='RFM input'!$V$7,SUM($G457:I457),0)","v":0},{"$f":"IF(COUNT($H457:J457)='RFM input'!$V$7,SUM($G457:J457),0)","v":0},{"$f":"IF(COUNT($H457:K457)='RFM input'!$V$7,SUM($G457:K457),0)","v":0},{"$f":"IF(COUNT($H457:L457)='RFM input'!$V$7,SUM($G457:L457),0)","v":0},{"$f":"IF(COUNT($H457:M457)='RFM input'!$V$7,SUM($G457:M457),0)","v":0},{"$f":"IF(COUNT($H457:N457)='RFM input'!$V$7,SUM($G457:N457),0)","v":0},{"$f":"IF(COUNT($H457:O457)='RFM input'!$V$7,SUM($G457:O457),0)","v":0},{"$f":"IF(COUNT($H457:P457)='RFM input'!$V$7,SUM($G457:P457),0)","v":0},{"$f":"IF(COUNT($H457:Q457)='RFM input'!$V$7,SUM($G457:Q457),0)","v":0}]
[{"$f":"A457+1","v":15},null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,null,null,{"$f":"IF(COUNTA($G459:G459)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A459,1)+(SUM($F459:G459)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G459:H459)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A459,1)+(SUM($F459:H459)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G459:I459)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A459,1)+(SUM($F459:I459)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G459:J459)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A459,1)+(SUM($F459:J459)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G459:K459)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A459,1)+(SUM($F459:K459)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G459:L459)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A459,1)+(SUM($F459:L459)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G459:M459)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A459,1)+(SUM($F459:M459)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G459:N459)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A459,1)+(SUM($F459:N459)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G459:O459)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A459,1)+(SUM($F459:O459)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G459:P459)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A459,1)+(SUM($F459:P459)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H459:I459)='RFM input'!$V$7,SUM($G459:I459),0)","v":0},{"$f":"IF(COUNT($H459:J459)='RFM input'!$V$7,SUM($G459:J459),0)","v":0},{"$f":"IF(COUNT($H459:K459)='RFM input'!$V$7,SUM($G459:K459),0)","v":0},{"$f":"IF(COUNT($H459:L459)='RFM input'!$V$7,SUM($G459:L459),0)","v":0},{"$f":"IF(COUNT($H459:M459)='RFM input'!$V$7,SUM($G459:M459),0)","v":0},{"$f":"IF(COUNT($H459:N459)='RFM input'!$V$7,SUM($G459:N459),0)","v":0},{"$f":"IF(COUNT($H459:O459)='RFM input'!$V$7,SUM($G459:O459),0)","v":0},{"$f":"IF(COUNT($H459:P459)='RFM input'!$V$7,SUM($G459:P459),0)","v":0},{"$f":"IF(COUNT($H459:Q459)='RFM input'!$V$7,SUM($G459:Q459),0)","v":0}]
[{"$f":"A459+1","v":16},null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,null,null,{"$f":"IF(COUNTA($G461:G461)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A461,1)+(SUM($F461:G461)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G461:H461)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A461,1)+(SUM($F461:H461)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G461:I461)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A461,1)+(SUM($F461:I461)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G461:J461)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A461,1)+(SUM($F461:J461)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G461:K461)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A461,1)+(SUM($F461:K461)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G461:L461)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A461,1)+(SUM($F461:L461)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G461:M461)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A461,1)+(SUM($F461:M461)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G461:N461)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A461,1)+(SUM($F461:N461)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G461:O461)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A461,1)+(SUM($F461:O461)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G461:P461)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A461,1)+(SUM($F461:P461)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H461:I461)='RFM input'!$V$7,SUM($G461:I461),0)","v":0},{"$f":"IF(COUNT($H461:J461)='RFM input'!$V$7,SUM($G461:J461),0)","v":0},{"$f":"IF(COUNT($H461:K461)='RFM input'!$V$7,SUM($G461:K461),0)","v":0},{"$f":"IF(COUNT($H461:L461)='RFM input'!$V$7,SUM($G461:L461),0)","v":0},{"$f":"IF(COUNT($H461:M461)='RFM input'!$V$7,SUM($G461:M461),0)","v":0},{"$f":"IF(COUNT($H461:N461)='RFM input'!$V$7,SUM($G461:N461),0)","v":0},{"$f":"IF(COUNT($H461:O461)='RFM input'!$V$7,SUM($G461:O461),0)","v":0},{"$f":"IF(COUNT($H461:P461)='RFM input'!$V$7,SUM($G461:P461),0)","v":0},{"$f":"IF(COUNT($H461:Q461)='RFM input'!$V$7,SUM($G461:Q461),0)","v":0}]
[{"$f":"A461+1","v":17},null,{"$f":"Asset17","v":"IT Systems"},null,null,null,null,{"$f":"IF(COUNTA($G463:G463)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A463,1)+(SUM($F463:G463)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G463:H463)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A463,1)+(SUM($F463:H463)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G463:I463)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A463,1)+(SUM($F463:I463)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G463:J463)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A463,1)+(SUM($F463:J463)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G463:K463)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A463,1)+(SUM($F463:K463)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G463:L463)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A463,1)+(SUM($F463:L463)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G463:M463)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A463,1)+(SUM($F463:M463)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G463:N463)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A463,1)+(SUM($F463:N463)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G463:O463)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A463,1)+(SUM($F463:O463)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G463:P463)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A463,1)+(SUM($F463:P463)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H463:I463)='RFM input'!$V$7,SUM($G463:I463),0)","v":0},{"$f":"IF(COUNT($H463:J463)='RFM input'!$V$7,SUM($G463:J463),0)","v":0},{"$f":"IF(COUNT($H463:K463)='RFM input'!$V$7,SUM($G463:K463),0)","v":0},{"$f":"IF(COUNT($H463:L463)='RFM input'!$V$7,SUM($G463:L463),0)","v":0},{"$f":"IF(COUNT($H463:M463)='RFM input'!$V$7,SUM($G463:M463),0)","v":0},{"$f":"IF(COUNT($H463:N463)='RFM input'!$V$7,SUM($G463:N463),0)","v":0},{"$f":"IF(COUNT($H463:O463)='RFM input'!$V$7,SUM($G463:O463),0)","v":0},{"$f":"IF(COUNT($H463:P463)='RFM input'!$V$7,SUM($G463:P463),0)","v":0},{"$f":"IF(COUNT($H463:Q463)='RFM input'!$V$7,SUM($G463:Q463),0)","v":0}]
[{"$f":"A463+1","v":18},null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,null,null,{"$f":"IF(COUNTA($G465:G465)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A465,1)+(SUM($F465:G465)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G465:H465)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A465,1)+(SUM($F465:H465)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G465:I465)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A465,1)+(SUM($F465:I465)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G465:J465)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A465,1)+(SUM($F465:J465)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G465:K465)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A465,1)+(SUM($F465:K465)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G465:L465)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A465,1)+(SUM($F465:L465)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G465:M465)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A465,1)+(SUM($F465:M465)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G465:N465)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A465,1)+(SUM($F465:N465)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G465:O465)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A465,1)+(SUM($F465:O465)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G465:P465)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A465,1)+(SUM($F465:P465)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H465:I465)='RFM input'!$V$7,SUM($G465:I465),0)","v":0},{"$f":"IF(COUNT($H465:J465)='RFM input'!$V$7,SUM($G465:J465),0)","v":0},{"$f":"IF(COUNT($H465:K465)='RFM input'!$V$7,SUM($G465:K465),0)","v":0},{"$f":"IF(COUNT($H465:L465)='RFM input'!$V$7,SUM($G465:L465),0)","v":0},{"$f":"IF(COUNT($H465:M465)='RFM input'!$V$7,SUM($G465:M465),0)","v":0},{"$f":"IF(COUNT($H465:N465)='RFM input'!$V$7,SUM($G465:N465),0)","v":0},{"$f":"IF(COUNT($H465:O465)='RFM input'!$V$7,SUM($G465:O465),0)","v":0},{"$f":"IF(COUNT($H465:P465)='RFM input'!$V$7,SUM($G465:P465),0)","v":0},{"$f":"IF(COUNT($H465:Q465)='RFM input'!$V$7,SUM($G465:Q465),0)","v":0}]
[{"$f":"A465+1","v":19},null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,null,null,{"$f":"IF(COUNTA($G467:G467)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A467,1)+(SUM($F467:G467)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G467:H467)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A467,1)+(SUM($F467:H467)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G467:I467)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A467,1)+(SUM($F467:I467)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G467:J467)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A467,1)+(SUM($F467:J467)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G467:K467)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A467,1)+(SUM($F467:K467)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G467:L467)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A467,1)+(SUM($F467:L467)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G467:M467)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A467,1)+(SUM($F467:M467)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G467:N467)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A467,1)+(SUM($F467:N467)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G467:O467)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A467,1)+(SUM($F467:O467)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G467:P467)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A467,1)+(SUM($F467:P467)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H467:I467)='RFM input'!$V$7,SUM($G467:I467),0)","v":0},{"$f":"IF(COUNT($H467:J467)='RFM input'!$V$7,SUM($G467:J467),0)","v":0},{"$f":"IF(COUNT($H467:K467)='RFM input'!$V$7,SUM($G467:K467),0)","v":0},{"$f":"IF(COUNT($H467:L467)='RFM input'!$V$7,SUM($G467:L467),0)","v":0},{"$f":"IF(COUNT($H467:M467)='RFM input'!$V$7,SUM($G467:M467),0)","v":0},{"$f":"IF(COUNT($H467:N467)='RFM input'!$V$7,SUM($G467:N467),0)","v":0},{"$f":"IF(COUNT($H467:O467)='RFM input'!$V$7,SUM($G467:O467),0)","v":0},{"$f":"IF(COUNT($H467:P467)='RFM input'!$V$7,SUM($G467:P467),0)","v":0},{"$f":"IF(COUNT($H467:Q467)='RFM input'!$V$7,SUM($G467:Q467),0)","v":0}]
[{"$f":"A467+1","v":20},null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,null,null,{"$f":"IF(COUNTA($G469:G469)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A469,1)+(SUM($F469:G469)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G469:H469)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A469,1)+(SUM($F469:H469)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G469:I469)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A469,1)+(SUM($F469:I469)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G469:J469)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A469,1)+(SUM($F469:J469)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G469:K469)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A469,1)+(SUM($F469:K469)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G469:L469)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A469,1)+(SUM($F469:L469)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G469:M469)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A469,1)+(SUM($F469:M469)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G469:N469)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A469,1)+(SUM($F469:N469)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G469:O469)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A469,1)+(SUM($F469:O469)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G469:P469)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A469,1)+(SUM($F469:P469)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H469:I469)='RFM input'!$V$7,SUM($G469:I469),0)","v":0},{"$f":"IF(COUNT($H469:J469)='RFM input'!$V$7,SUM($G469:J469),0)","v":0},{"$f":"IF(COUNT($H469:K469)='RFM input'!$V$7,SUM($G469:K469),0)","v":0},{"$f":"IF(COUNT($H469:L469)='RFM input'!$V$7,SUM($G469:L469),0)","v":0},{"$f":"IF(COUNT($H469:M469)='RFM input'!$V$7,SUM($G469:M469),0)","v":0},{"$f":"IF(COUNT($H469:N469)='RFM input'!$V$7,SUM($G469:N469),0)","v":0},{"$f":"IF(COUNT($H469:O469)='RFM input'!$V$7,SUM($G469:O469),0)","v":0},{"$f":"IF(COUNT($H469:P469)='RFM input'!$V$7,SUM($G469:P469),0)","v":0},{"$f":"IF(COUNT($H469:Q469)='RFM input'!$V$7,SUM($G469:Q469),0)","v":0}]
[{"$f":"A469+1","v":21},null,{"$f":"Asset21","v":"Buildings"},null,null,null,null,{"$f":"IF(COUNTA($G471:G471)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A471,1)+(SUM($F471:G471)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G471:H471)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A471,1)+(SUM($F471:H471)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G471:I471)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A471,1)+(SUM($F471:I471)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G471:J471)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A471,1)+(SUM($F471:J471)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G471:K471)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A471,1)+(SUM($F471:K471)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G471:L471)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A471,1)+(SUM($F471:L471)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G471:M471)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A471,1)+(SUM($F471:M471)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G471:N471)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A471,1)+(SUM($F471:N471)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G471:O471)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A471,1)+(SUM($F471:O471)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G471:P471)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A471,1)+(SUM($F471:P471)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H471:I471)='RFM input'!$V$7,SUM($G471:I471),0)","v":0},{"$f":"IF(COUNT($H471:J471)='RFM input'!$V$7,SUM($G471:J471),0)","v":0},{"$f":"IF(COUNT($H471:K471)='RFM input'!$V$7,SUM($G471:K471),0)","v":0},{"$f":"IF(COUNT($H471:L471)='RFM input'!$V$7,SUM($G471:L471),0)","v":0},{"$f":"IF(COUNT($H471:M471)='RFM input'!$V$7,SUM($G471:M471),0)","v":0},{"$f":"IF(COUNT($H471:N471)='RFM input'!$V$7,SUM($G471:N471),0)","v":0},{"$f":"IF(COUNT($H471:O471)='RFM input'!$V$7,SUM($G471:O471),0)","v":0},{"$f":"IF(COUNT($H471:P471)='RFM input'!$V$7,SUM($G471:P471),0)","v":0},{"$f":"IF(COUNT($H471:Q471)='RFM input'!$V$7,SUM($G471:Q471),0)","v":0}]
[{"$f":"A471+1","v":22},null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,null,null,{"$f":"IF(COUNTA($G473:G473)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A473,1)+(SUM($F473:G473)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G473:H473)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A473,1)+(SUM($F473:H473)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G473:I473)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A473,1)+(SUM($F473:I473)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G473:J473)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A473,1)+(SUM($F473:J473)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G473:K473)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A473,1)+(SUM($F473:K473)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G473:L473)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A473,1)+(SUM($F473:L473)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G473:M473)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A473,1)+(SUM($F473:M473)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G473:N473)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A473,1)+(SUM($F473:N473)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G473:O473)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A473,1)+(SUM($F473:O473)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G473:P473)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A473,1)+(SUM($F473:P473)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H473:I473)='RFM input'!$V$7,SUM($G473:I473),0)","v":0},{"$f":"IF(COUNT($H473:J473)='RFM input'!$V$7,SUM($G473:J473),0)","v":0},{"$f":"IF(COUNT($H473:K473)='RFM input'!$V$7,SUM($G473:K473),0)","v":0},{"$f":"IF(COUNT($H473:L473)='RFM input'!$V$7,SUM($G473:L473),0)","v":0},{"$f":"IF(COUNT($H473:M473)='RFM input'!$V$7,SUM($G473:M473),0)","v":0},{"$f":"IF(COUNT($H473:N473)='RFM input'!$V$7,SUM($G473:N473),0)","v":0},{"$f":"IF(COUNT($H473:O473)='RFM input'!$V$7,SUM($G473:O473),0)","v":0},{"$f":"IF(COUNT($H473:P473)='RFM input'!$V$7,SUM($G473:P473),0)","v":0},{"$f":"IF(COUNT($H473:Q473)='RFM input'!$V$7,SUM($G473:Q473),0)","v":0}]
[{"$f":"A473+1","v":23},null,{"$f":"Asset23","v":"Land Improvements"},null,null,null,null,{"$f":"IF(COUNTA($G475:G475)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A475,1)+(SUM($F475:G475)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G475:H475)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A475,1)+(SUM($F475:H475)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G475:I475)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A475,1)+(SUM($F475:I475)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G475:J475)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A475,1)+(SUM($F475:J475)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G475:K475)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A475,1)+(SUM($F475:K475)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G475:L475)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A475,1)+(SUM($F475:L475)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G475:M475)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A475,1)+(SUM($F475:M475)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G475:N475)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A475,1)+(SUM($F475:N475)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G475:O475)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A475,1)+(SUM($F475:O475)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G475:P475)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A475,1)+(SUM($F475:P475)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H475:I475)='RFM input'!$V$7,SUM($G475:I475),0)","v":0},{"$f":"IF(COUNT($H475:J475)='RFM input'!$V$7,SUM($G475:J475),0)","v":0},{"$f":"IF(COUNT($H475:K475)='RFM input'!$V$7,SUM($G475:K475),0)","v":0},{"$f":"IF(COUNT($H475:L475)='RFM input'!$V$7,SUM($G475:L475),0)","v":0},{"$f":"IF(COUNT($H475:M475)='RFM input'!$V$7,SUM($G475:M475),0)","v":0},{"$f":"IF(COUNT($H475:N475)='RFM input'!$V$7,SUM($G475:N475),0)","v":0},{"$f":"IF(COUNT($H475:O475)='RFM input'!$V$7,SUM($G475:O475),0)","v":0},{"$f":"IF(COUNT($H475:P475)='RFM input'!$V$7,SUM($G475:P475),0)","v":0},{"$f":"IF(COUNT($H475:Q475)='RFM input'!$V$7,SUM($G475:Q475),0)","v":0}]
[{"$f":"A475+1","v":24},null,{"$f":"Asset24","v":"Metering"},null,null,null,null,{"$f":"IF(COUNTA($G477:G477)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A477,1)+(SUM($F477:G477)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G477:H477)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A477,1)+(SUM($F477:H477)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G477:I477)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A477,1)+(SUM($F477:I477)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G477:J477)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A477,1)+(SUM($F477:J477)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G477:K477)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A477,1)+(SUM($F477:K477)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G477:L477)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A477,1)+(SUM($F477:L477)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G477:M477)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A477,1)+(SUM($F477:M477)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G477:N477)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A477,1)+(SUM($F477:N477)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G477:O477)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A477,1)+(SUM($F477:O477)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G477:P477)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A477,1)+(SUM($F477:P477)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H477:I477)='RFM input'!$V$7,SUM($G477:I477),0)","v":0},{"$f":"IF(COUNT($H477:J477)='RFM input'!$V$7,SUM($G477:J477),0)","v":0},{"$f":"IF(COUNT($H477:K477)='RFM input'!$V$7,SUM($G477:K477),0)","v":0},{"$f":"IF(COUNT($H477:L477)='RFM input'!$V$7,SUM($G477:L477),0)","v":0},{"$f":"IF(COUNT($H477:M477)='RFM input'!$V$7,SUM($G477:M477),0)","v":0},{"$f":"IF(COUNT($H477:N477)='RFM input'!$V$7,SUM($G477:N477),0)","v":0},{"$f":"IF(COUNT($H477:O477)='RFM input'!$V$7,SUM($G477:O477),0)","v":0},{"$f":"IF(COUNT($H477:P477)='RFM input'!$V$7,SUM($G477:P477),0)","v":0},{"$f":"IF(COUNT($H477:Q477)='RFM input'!$V$7,SUM($G477:Q477),0)","v":0}]
[{"$f":"A477+1","v":25},null,{"$f":"Asset25","v":"Communications"},null,null,null,null,{"$f":"IF(COUNTA($G479:G479)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A479,1)+(SUM($F479:G479)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G479:H479)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A479,1)+(SUM($F479:H479)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G479:I479)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A479,1)+(SUM($F479:I479)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G479:J479)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A479,1)+(SUM($F479:J479)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G479:K479)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A479,1)+(SUM($F479:K479)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G479:L479)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A479,1)+(SUM($F479:L479)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G479:M479)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A479,1)+(SUM($F479:M479)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G479:N479)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A479,1)+(SUM($F479:N479)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G479:O479)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A479,1)+(SUM($F479:O479)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G479:P479)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A479,1)+(SUM($F479:P479)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H479:I479)='RFM input'!$V$7,SUM($G479:I479),0)","v":0},{"$f":"IF(COUNT($H479:J479)='RFM input'!$V$7,SUM($G479:J479),0)","v":0},{"$f":"IF(COUNT($H479:K479)='RFM input'!$V$7,SUM($G479:K479),0)","v":0},{"$f":"IF(COUNT($H479:L479)='RFM input'!$V$7,SUM($G479:L479),0)","v":0},{"$f":"IF(COUNT($H479:M479)='RFM input'!$V$7,SUM($G479:M479),0)","v":0},{"$f":"IF(COUNT($H479:N479)='RFM input'!$V$7,SUM($G479:N479),0)","v":0},{"$f":"IF(COUNT($H479:O479)='RFM input'!$V$7,SUM($G479:O479),0)","v":0},{"$f":"IF(COUNT($H479:P479)='RFM input'!$V$7,SUM($G479:P479),0)","v":0},{"$f":"IF(COUNT($H479:Q479)='RFM input'!$V$7,SUM($G479:Q479),0)","v":0}]
[{"$f":"A479+1","v":26},null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,null,null,{"$f":"IF(COUNTA($G481:G481)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A481,1)+(SUM($F481:G481)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G481:H481)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A481,1)+(SUM($F481:H481)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G481:I481)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A481,1)+(SUM($F481:I481)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G481:J481)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A481,1)+(SUM($F481:J481)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G481:K481)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A481,1)+(SUM($F481:K481)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G481:L481)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A481,1)+(SUM($F481:L481)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G481:M481)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A481,1)+(SUM($F481:M481)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G481:N481)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A481,1)+(SUM($F481:N481)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G481:O481)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A481,1)+(SUM($F481:O481)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G481:P481)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A481,1)+(SUM($F481:P481)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H481:I481)='RFM input'!$V$7,SUM($G481:I481),0)","v":0},{"$f":"IF(COUNT($H481:J481)='RFM input'!$V$7,SUM($G481:J481),0)","v":0},{"$f":"IF(COUNT($H481:K481)='RFM input'!$V$7,SUM($G481:K481),0)","v":0},{"$f":"IF(COUNT($H481:L481)='RFM input'!$V$7,SUM($G481:L481),0)","v":0},{"$f":"IF(COUNT($H481:M481)='RFM input'!$V$7,SUM($G481:M481),0)","v":0},{"$f":"IF(COUNT($H481:N481)='RFM input'!$V$7,SUM($G481:N481),0)","v":0},{"$f":"IF(COUNT($H481:O481)='RFM input'!$V$7,SUM($G481:O481),0)","v":0},{"$f":"IF(COUNT($H481:P481)='RFM input'!$V$7,SUM($G481:P481),0)","v":0},{"$f":"IF(COUNT($H481:Q481)='RFM input'!$V$7,SUM($G481:Q481),0)","v":0}]
[{"$f":"A481+1","v":27},null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,null,null,{"$f":"IF(COUNTA($G483:G483)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A483,1)+(SUM($F483:G483)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G483:H483)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A483,1)+(SUM($F483:H483)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G483:I483)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A483,1)+(SUM($F483:I483)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G483:J483)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A483,1)+(SUM($F483:J483)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G483:K483)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A483,1)+(SUM($F483:K483)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G483:L483)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A483,1)+(SUM($F483:L483)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G483:M483)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A483,1)+(SUM($F483:M483)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G483:N483)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A483,1)+(SUM($F483:N483)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G483:O483)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A483,1)+(SUM($F483:O483)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G483:P483)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A483,1)+(SUM($F483:P483)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H483:I483)='RFM input'!$V$7,SUM($G483:I483),0)","v":0},{"$f":"IF(COUNT($H483:J483)='RFM input'!$V$7,SUM($G483:J483),0)","v":0},{"$f":"IF(COUNT($H483:K483)='RFM input'!$V$7,SUM($G483:K483),0)","v":0},{"$f":"IF(COUNT($H483:L483)='RFM input'!$V$7,SUM($G483:L483),0)","v":0},{"$f":"IF(COUNT($H483:M483)='RFM input'!$V$7,SUM($G483:M483),0)","v":0},{"$f":"IF(COUNT($H483:N483)='RFM input'!$V$7,SUM($G483:N483),0)","v":0},{"$f":"IF(COUNT($H483:O483)='RFM input'!$V$7,SUM($G483:O483),0)","v":0},{"$f":"IF(COUNT($H483:P483)='RFM input'!$V$7,SUM($G483:P483),0)","v":0},{"$f":"IF(COUNT($H483:Q483)='RFM input'!$V$7,SUM($G483:Q483),0)","v":0}]
[{"$f":"A483+1","v":28},null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,null,null,{"$f":"IF(COUNTA($G485:G485)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A485,1)+(SUM($F485:G485)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G485:H485)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A485,1)+(SUM($F485:H485)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G485:I485)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A485,1)+(SUM($F485:I485)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G485:J485)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A485,1)+(SUM($F485:J485)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G485:K485)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A485,1)+(SUM($F485:K485)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G485:L485)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A485,1)+(SUM($F485:L485)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G485:M485)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A485,1)+(SUM($F485:M485)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G485:N485)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A485,1)+(SUM($F485:N485)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G485:O485)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A485,1)+(SUM($F485:O485)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G485:P485)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A485,1)+(SUM($F485:P485)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H485:I485)='RFM input'!$V$7,SUM($G485:I485),0)","v":0},{"$f":"IF(COUNT($H485:J485)='RFM input'!$V$7,SUM($G485:J485),0)","v":0},{"$f":"IF(COUNT($H485:K485)='RFM input'!$V$7,SUM($G485:K485),0)","v":0},{"$f":"IF(COUNT($H485:L485)='RFM input'!$V$7,SUM($G485:L485),0)","v":0},{"$f":"IF(COUNT($H485:M485)='RFM input'!$V$7,SUM($G485:M485),0)","v":0},{"$f":"IF(COUNT($H485:N485)='RFM input'!$V$7,SUM($G485:N485),0)","v":0},{"$f":"IF(COUNT($H485:O485)='RFM input'!$V$7,SUM($G485:O485),0)","v":0},{"$f":"IF(COUNT($H485:P485)='RFM input'!$V$7,SUM($G485:P485),0)","v":0},{"$f":"IF(COUNT($H485:Q485)='RFM input'!$V$7,SUM($G485:Q485),0)","v":0}]
[{"$f":"A485+1","v":29},null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(COUNTA($G487:G487)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A487,1)+(SUM($F487:G487)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G487:H487)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A487,1)+(SUM($F487:H487)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G487:I487)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A487,1)+(SUM($F487:I487)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G487:J487)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A487,1)+(SUM($F487:J487)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G487:K487)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A487,1)+(SUM($F487:K487)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G487:L487)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A487,1)+(SUM($F487:L487)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G487:M487)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A487,1)+(SUM($F487:M487)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G487:N487)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A487,1)+(SUM($F487:N487)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G487:O487)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A487,1)+(SUM($F487:O487)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G487:P487)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A487,1)+(SUM($F487:P487)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H487:I487)='RFM input'!$V$7,SUM($G487:I487),0)","v":0},{"$f":"IF(COUNT($H487:J487)='RFM input'!$V$7,SUM($G487:J487),0)","v":0},{"$f":"IF(COUNT($H487:K487)='RFM input'!$V$7,SUM($G487:K487),0)","v":0},{"$f":"IF(COUNT($H487:L487)='RFM input'!$V$7,SUM($G487:L487),0)","v":0},{"$f":"IF(COUNT($H487:M487)='RFM input'!$V$7,SUM($G487:M487),0)","v":0},{"$f":"IF(COUNT($H487:N487)='RFM input'!$V$7,SUM($G487:N487),0)","v":0},{"$f":"IF(COUNT($H487:O487)='RFM input'!$V$7,SUM($G487:O487),0)","v":0},{"$f":"IF(COUNT($H487:P487)='RFM input'!$V$7,SUM($G487:P487),0)","v":0},{"$f":"IF(COUNT($H487:Q487)='RFM input'!$V$7,SUM($G487:Q487),0)","v":0}]
[{"$f":"A487+1","v":30},null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(COUNTA($G489:G489)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A489,1)+(SUM($F489:G489)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G489:H489)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A489,1)+(SUM($F489:H489)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G489:I489)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A489,1)+(SUM($F489:I489)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G489:J489)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A489,1)+(SUM($F489:J489)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G489:K489)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A489,1)+(SUM($F489:K489)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G489:L489)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A489,1)+(SUM($F489:L489)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G489:M489)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A489,1)+(SUM($F489:M489)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G489:N489)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A489,1)+(SUM($F489:N489)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G489:O489)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A489,1)+(SUM($F489:O489)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G489:P489)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A489,1)+(SUM($F489:P489)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H489:I489)='RFM input'!$V$7,SUM($G489:I489),0)","v":0},{"$f":"IF(COUNT($H489:J489)='RFM input'!$V$7,SUM($G489:J489),0)","v":0},{"$f":"IF(COUNT($H489:K489)='RFM input'!$V$7,SUM($G489:K489),0)","v":0},{"$f":"IF(COUNT($H489:L489)='RFM input'!$V$7,SUM($G489:L489),0)","v":0},{"$f":"IF(COUNT($H489:M489)='RFM input'!$V$7,SUM($G489:M489),0)","v":0},{"$f":"IF(COUNT($H489:N489)='RFM input'!$V$7,SUM($G489:N489),0)","v":0},{"$f":"IF(COUNT($H489:O489)='RFM input'!$V$7,SUM($G489:O489),0)","v":0},{"$f":"IF(COUNT($H489:P489)='RFM input'!$V$7,SUM($G489:P489),0)","v":0},{"$f":"IF(COUNT($H489:Q489)='RFM input'!$V$7,SUM($G489:Q489),0)","v":0}]
[{"$f":"A489+1","v":31},null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(COUNTA($G491:G491)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A491,1)+(SUM($F491:G491)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G491:H491)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A491,1)+(SUM($F491:H491)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G491:I491)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A491,1)+(SUM($F491:I491)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G491:J491)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A491,1)+(SUM($F491:J491)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G491:K491)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A491,1)+(SUM($F491:K491)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G491:L491)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A491,1)+(SUM($F491:L491)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G491:M491)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A491,1)+(SUM($F491:M491)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G491:N491)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A491,1)+(SUM($F491:N491)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G491:O491)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A491,1)+(SUM($F491:O491)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G491:P491)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A491,1)+(SUM($F491:P491)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H491:I491)='RFM input'!$V$7,SUM($G491:I491),0)","v":0},{"$f":"IF(COUNT($H491:J491)='RFM input'!$V$7,SUM($G491:J491),0)","v":0},{"$f":"IF(COUNT($H491:K491)='RFM input'!$V$7,SUM($G491:K491),0)","v":0},{"$f":"IF(COUNT($H491:L491)='RFM input'!$V$7,SUM($G491:L491),0)","v":0},{"$f":"IF(COUNT($H491:M491)='RFM input'!$V$7,SUM($G491:M491),0)","v":0},{"$f":"IF(COUNT($H491:N491)='RFM input'!$V$7,SUM($G491:N491),0)","v":0},{"$f":"IF(COUNT($H491:O491)='RFM input'!$V$7,SUM($G491:O491),0)","v":0},{"$f":"IF(COUNT($H491:P491)='RFM input'!$V$7,SUM($G491:P491),0)","v":0},{"$f":"IF(COUNT($H491:Q491)='RFM input'!$V$7,SUM($G491:Q491),0)","v":0}]
[{"$f":"A491+1","v":32},null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(COUNTA($G493:G493)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A493,1)+(SUM($F493:G493)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G493:H493)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A493,1)+(SUM($F493:H493)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G493:I493)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A493,1)+(SUM($F493:I493)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G493:J493)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A493,1)+(SUM($F493:J493)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G493:K493)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A493,1)+(SUM($F493:K493)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G493:L493)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A493,1)+(SUM($F493:L493)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G493:M493)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A493,1)+(SUM($F493:M493)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G493:N493)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A493,1)+(SUM($F493:N493)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G493:O493)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A493,1)+(SUM($F493:O493)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G493:P493)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A493,1)+(SUM($F493:P493)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H493:I493)='RFM input'!$V$7,SUM($G493:I493),0)","v":0},{"$f":"IF(COUNT($H493:J493)='RFM input'!$V$7,SUM($G493:J493),0)","v":0},{"$f":"IF(COUNT($H493:K493)='RFM input'!$V$7,SUM($G493:K493),0)","v":0},{"$f":"IF(COUNT($H493:L493)='RFM input'!$V$7,SUM($G493:L493),0)","v":0},{"$f":"IF(COUNT($H493:M493)='RFM input'!$V$7,SUM($G493:M493),0)","v":0},{"$f":"IF(COUNT($H493:N493)='RFM input'!$V$7,SUM($G493:N493),0)","v":0},{"$f":"IF(COUNT($H493:O493)='RFM input'!$V$7,SUM($G493:O493),0)","v":0},{"$f":"IF(COUNT($H493:P493)='RFM input'!$V$7,SUM($G493:P493),0)","v":0},{"$f":"IF(COUNT($H493:Q493)='RFM input'!$V$7,SUM($G493:Q493),0)","v":0}]
[{"$f":"A493+1","v":33},null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(COUNTA($G495:G495)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A495,1)+(SUM($F495:G495)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G495:H495)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A495,1)+(SUM($F495:H495)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G495:I495)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A495,1)+(SUM($F495:I495)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G495:J495)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A495,1)+(SUM($F495:J495)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G495:K495)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A495,1)+(SUM($F495:K495)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G495:L495)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A495,1)+(SUM($F495:L495)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G495:M495)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A495,1)+(SUM($F495:M495)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G495:N495)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A495,1)+(SUM($F495:N495)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G495:O495)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A495,1)+(SUM($F495:O495)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G495:P495)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A495,1)+(SUM($F495:P495)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H495:I495)='RFM input'!$V$7,SUM($G495:I495),0)","v":0},{"$f":"IF(COUNT($H495:J495)='RFM input'!$V$7,SUM($G495:J495),0)","v":0},{"$f":"IF(COUNT($H495:K495)='RFM input'!$V$7,SUM($G495:K495),0)","v":0},{"$f":"IF(COUNT($H495:L495)='RFM input'!$V$7,SUM($G495:L495),0)","v":0},{"$f":"IF(COUNT($H495:M495)='RFM input'!$V$7,SUM($G495:M495),0)","v":0},{"$f":"IF(COUNT($H495:N495)='RFM input'!$V$7,SUM($G495:N495),0)","v":0},{"$f":"IF(COUNT($H495:O495)='RFM input'!$V$7,SUM($G495:O495),0)","v":0},{"$f":"IF(COUNT($H495:P495)='RFM input'!$V$7,SUM($G495:P495),0)","v":0},{"$f":"IF(COUNT($H495:Q495)='RFM input'!$V$7,SUM($G495:Q495),0)","v":0}]
[{"$f":"A495+1","v":34},null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(COUNTA($G497:G497)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A497,1)+(SUM($F497:G497)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G497:H497)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A497,1)+(SUM($F497:H497)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G497:I497)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A497,1)+(SUM($F497:I497)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G497:J497)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A497,1)+(SUM($F497:J497)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G497:K497)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A497,1)+(SUM($F497:K497)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G497:L497)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A497,1)+(SUM($F497:L497)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G497:M497)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A497,1)+(SUM($F497:M497)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G497:N497)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A497,1)+(SUM($F497:N497)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G497:O497)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A497,1)+(SUM($F497:O497)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G497:P497)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A497,1)+(SUM($F497:P497)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H497:I497)='RFM input'!$V$7,SUM($G497:I497),0)","v":0},{"$f":"IF(COUNT($H497:J497)='RFM input'!$V$7,SUM($G497:J497),0)","v":0},{"$f":"IF(COUNT($H497:K497)='RFM input'!$V$7,SUM($G497:K497),0)","v":0},{"$f":"IF(COUNT($H497:L497)='RFM input'!$V$7,SUM($G497:L497),0)","v":0},{"$f":"IF(COUNT($H497:M497)='RFM input'!$V$7,SUM($G497:M497),0)","v":0},{"$f":"IF(COUNT($H497:N497)='RFM input'!$V$7,SUM($G497:N497),0)","v":0},{"$f":"IF(COUNT($H497:O497)='RFM input'!$V$7,SUM($G497:O497),0)","v":0},{"$f":"IF(COUNT($H497:P497)='RFM input'!$V$7,SUM($G497:P497),0)","v":0},{"$f":"IF(COUNT($H497:Q497)='RFM input'!$V$7,SUM($G497:Q497),0)","v":0}]
[{"$f":"A497+1","v":35},null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(COUNTA($G499:G499)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A499,1)+(SUM($F499:G499)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G499:H499)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A499,1)+(SUM($F499:H499)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G499:I499)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A499,1)+(SUM($F499:I499)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G499:J499)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A499,1)+(SUM($F499:J499)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G499:K499)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A499,1)+(SUM($F499:K499)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G499:L499)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A499,1)+(SUM($F499:L499)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G499:M499)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A499,1)+(SUM($F499:M499)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G499:N499)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A499,1)+(SUM($F499:N499)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G499:O499)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A499,1)+(SUM($F499:O499)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G499:P499)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A499,1)+(SUM($F499:P499)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H499:I499)='RFM input'!$V$7,SUM($G499:I499),0)","v":0},{"$f":"IF(COUNT($H499:J499)='RFM input'!$V$7,SUM($G499:J499),0)","v":0},{"$f":"IF(COUNT($H499:K499)='RFM input'!$V$7,SUM($G499:K499),0)","v":0},{"$f":"IF(COUNT($H499:L499)='RFM input'!$V$7,SUM($G499:L499),0)","v":0},{"$f":"IF(COUNT($H499:M499)='RFM input'!$V$7,SUM($G499:M499),0)","v":0},{"$f":"IF(COUNT($H499:N499)='RFM input'!$V$7,SUM($G499:N499),0)","v":0},{"$f":"IF(COUNT($H499:O499)='RFM input'!$V$7,SUM($G499:O499),0)","v":0},{"$f":"IF(COUNT($H499:P499)='RFM input'!$V$7,SUM($G499:P499),0)","v":0},{"$f":"IF(COUNT($H499:Q499)='RFM input'!$V$7,SUM($G499:Q499),0)","v":0}]
[{"$f":"A499+1","v":36},null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(COUNTA($G501:G501)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A501,1)+(SUM($F501:G501)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G501:H501)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A501,1)+(SUM($F501:H501)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G501:I501)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A501,1)+(SUM($F501:I501)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G501:J501)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A501,1)+(SUM($F501:J501)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G501:K501)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A501,1)+(SUM($F501:K501)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G501:L501)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A501,1)+(SUM($F501:L501)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G501:M501)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A501,1)+(SUM($F501:M501)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G501:N501)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A501,1)+(SUM($F501:N501)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G501:O501)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A501,1)+(SUM($F501:O501)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G501:P501)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A501,1)+(SUM($F501:P501)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H501:I501)='RFM input'!$V$7,SUM($G501:I501),0)","v":0},{"$f":"IF(COUNT($H501:J501)='RFM input'!$V$7,SUM($G501:J501),0)","v":0},{"$f":"IF(COUNT($H501:K501)='RFM input'!$V$7,SUM($G501:K501),0)","v":0},{"$f":"IF(COUNT($H501:L501)='RFM input'!$V$7,SUM($G501:L501),0)","v":0},{"$f":"IF(COUNT($H501:M501)='RFM input'!$V$7,SUM($G501:M501),0)","v":0},{"$f":"IF(COUNT($H501:N501)='RFM input'!$V$7,SUM($G501:N501),0)","v":0},{"$f":"IF(COUNT($H501:O501)='RFM input'!$V$7,SUM($G501:O501),0)","v":0},{"$f":"IF(COUNT($H501:P501)='RFM input'!$V$7,SUM($G501:P501),0)","v":0},{"$f":"IF(COUNT($H501:Q501)='RFM input'!$V$7,SUM($G501:Q501),0)","v":0}]
[{"$f":"A501+1","v":37},null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(COUNTA($G503:G503)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A503,1)+(SUM($F503:G503)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G503:H503)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A503,1)+(SUM($F503:H503)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G503:I503)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A503,1)+(SUM($F503:I503)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G503:J503)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A503,1)+(SUM($F503:J503)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G503:K503)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A503,1)+(SUM($F503:K503)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G503:L503)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A503,1)+(SUM($F503:L503)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G503:M503)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A503,1)+(SUM($F503:M503)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G503:N503)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A503,1)+(SUM($F503:N503)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G503:O503)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A503,1)+(SUM($F503:O503)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G503:P503)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A503,1)+(SUM($F503:P503)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H503:I503)='RFM input'!$V$7,SUM($G503:I503),0)","v":0},{"$f":"IF(COUNT($H503:J503)='RFM input'!$V$7,SUM($G503:J503),0)","v":0},{"$f":"IF(COUNT($H503:K503)='RFM input'!$V$7,SUM($G503:K503),0)","v":0},{"$f":"IF(COUNT($H503:L503)='RFM input'!$V$7,SUM($G503:L503),0)","v":0},{"$f":"IF(COUNT($H503:M503)='RFM input'!$V$7,SUM($G503:M503),0)","v":0},{"$f":"IF(COUNT($H503:N503)='RFM input'!$V$7,SUM($G503:N503),0)","v":0},{"$f":"IF(COUNT($H503:O503)='RFM input'!$V$7,SUM($G503:O503),0)","v":0},{"$f":"IF(COUNT($H503:P503)='RFM input'!$V$7,SUM($G503:P503),0)","v":0},{"$f":"IF(COUNT($H503:Q503)='RFM input'!$V$7,SUM($G503:Q503),0)","v":0}]
[{"$f":"A503+1","v":38},null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(COUNTA($G505:G505)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A505,1)+(SUM($F505:G505)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G505:H505)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A505,1)+(SUM($F505:H505)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G505:I505)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A505,1)+(SUM($F505:I505)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G505:J505)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A505,1)+(SUM($F505:J505)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G505:K505)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A505,1)+(SUM($F505:K505)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G505:L505)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A505,1)+(SUM($F505:L505)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G505:M505)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A505,1)+(SUM($F505:M505)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G505:N505)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A505,1)+(SUM($F505:N505)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G505:O505)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A505,1)+(SUM($F505:O505)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G505:P505)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A505,1)+(SUM($F505:P505)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H505:I505)='RFM input'!$V$7,SUM($G505:I505),0)","v":0},{"$f":"IF(COUNT($H505:J505)='RFM input'!$V$7,SUM($G505:J505),0)","v":0},{"$f":"IF(COUNT($H505:K505)='RFM input'!$V$7,SUM($G505:K505),0)","v":0},{"$f":"IF(COUNT($H505:L505)='RFM input'!$V$7,SUM($G505:L505),0)","v":0},{"$f":"IF(COUNT($H505:M505)='RFM input'!$V$7,SUM($G505:M505),0)","v":0},{"$f":"IF(COUNT($H505:N505)='RFM input'!$V$7,SUM($G505:N505),0)","v":0},{"$f":"IF(COUNT($H505:O505)='RFM input'!$V$7,SUM($G505:O505),0)","v":0},{"$f":"IF(COUNT($H505:P505)='RFM input'!$V$7,SUM($G505:P505),0)","v":0},{"$f":"IF(COUNT($H505:Q505)='RFM input'!$V$7,SUM($G505:Q505),0)","v":0}]
[{"$f":"A505+1","v":39},null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(COUNTA($G507:G507)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A507,1)+(SUM($F507:G507)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G507:H507)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A507,1)+(SUM($F507:H507)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G507:I507)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A507,1)+(SUM($F507:I507)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G507:J507)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A507,1)+(SUM($F507:J507)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G507:K507)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A507,1)+(SUM($F507:K507)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G507:L507)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A507,1)+(SUM($F507:L507)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G507:M507)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A507,1)+(SUM($F507:M507)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G507:N507)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A507,1)+(SUM($F507:N507)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G507:O507)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A507,1)+(SUM($F507:O507)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G507:P507)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A507,1)+(SUM($F507:P507)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H507:I507)='RFM input'!$V$7,SUM($G507:I507),0)","v":0},{"$f":"IF(COUNT($H507:J507)='RFM input'!$V$7,SUM($G507:J507),0)","v":0},{"$f":"IF(COUNT($H507:K507)='RFM input'!$V$7,SUM($G507:K507),0)","v":0},{"$f":"IF(COUNT($H507:L507)='RFM input'!$V$7,SUM($G507:L507),0)","v":0},{"$f":"IF(COUNT($H507:M507)='RFM input'!$V$7,SUM($G507:M507),0)","v":0},{"$f":"IF(COUNT($H507:N507)='RFM input'!$V$7,SUM($G507:N507),0)","v":0},{"$f":"IF(COUNT($H507:O507)='RFM input'!$V$7,SUM($G507:O507),0)","v":0},{"$f":"IF(COUNT($H507:P507)='RFM input'!$V$7,SUM($G507:P507),0)","v":0},{"$f":"IF(COUNT($H507:Q507)='RFM input'!$V$7,SUM($G507:Q507),0)","v":0}]
[{"$f":"A507+1","v":40},null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(COUNTA($G509:G509)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A509,1)+(SUM($F509:G509)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G509:H509)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A509,1)+(SUM($F509:H509)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G509:I509)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A509,1)+(SUM($F509:I509)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G509:J509)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A509,1)+(SUM($F509:J509)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G509:K509)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A509,1)+(SUM($F509:K509)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G509:L509)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A509,1)+(SUM($F509:L509)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G509:M509)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A509,1)+(SUM($F509:M509)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G509:N509)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A509,1)+(SUM($F509:N509)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G509:O509)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A509,1)+(SUM($F509:O509)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G509:P509)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A509,1)+(SUM($F509:P509)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H509:I509)='RFM input'!$V$7,SUM($G509:I509),0)","v":0},{"$f":"IF(COUNT($H509:J509)='RFM input'!$V$7,SUM($G509:J509),0)","v":0},{"$f":"IF(COUNT($H509:K509)='RFM input'!$V$7,SUM($G509:K509),0)","v":0},{"$f":"IF(COUNT($H509:L509)='RFM input'!$V$7,SUM($G509:L509),0)","v":0},{"$f":"IF(COUNT($H509:M509)='RFM input'!$V$7,SUM($G509:M509),0)","v":0},{"$f":"IF(COUNT($H509:N509)='RFM input'!$V$7,SUM($G509:N509),0)","v":0},{"$f":"IF(COUNT($H509:O509)='RFM input'!$V$7,SUM($G509:O509),0)","v":0},{"$f":"IF(COUNT($H509:P509)='RFM input'!$V$7,SUM($G509:P509),0)","v":0},{"$f":"IF(COUNT($H509:Q509)='RFM input'!$V$7,SUM($G509:Q509),0)","v":0}]
[{"$f":"A509+1","v":41},null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(COUNTA($G511:G511)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A511,1)+(SUM($F511:G511)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G511:H511)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A511,1)+(SUM($F511:H511)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G511:I511)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A511,1)+(SUM($F511:I511)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G511:J511)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A511,1)+(SUM($F511:J511)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G511:K511)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A511,1)+(SUM($F511:K511)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G511:L511)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A511,1)+(SUM($F511:L511)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G511:M511)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A511,1)+(SUM($F511:M511)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G511:N511)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A511,1)+(SUM($F511:N511)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G511:O511)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A511,1)+(SUM($F511:O511)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G511:P511)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A511,1)+(SUM($F511:P511)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H511:I511)='RFM input'!$V$7,SUM($G511:I511),0)","v":0},{"$f":"IF(COUNT($H511:J511)='RFM input'!$V$7,SUM($G511:J511),0)","v":0},{"$f":"IF(COUNT($H511:K511)='RFM input'!$V$7,SUM($G511:K511),0)","v":0},{"$f":"IF(COUNT($H511:L511)='RFM input'!$V$7,SUM($G511:L511),0)","v":0},{"$f":"IF(COUNT($H511:M511)='RFM input'!$V$7,SUM($G511:M511),0)","v":0},{"$f":"IF(COUNT($H511:N511)='RFM input'!$V$7,SUM($G511:N511),0)","v":0},{"$f":"IF(COUNT($H511:O511)='RFM input'!$V$7,SUM($G511:O511),0)","v":0},{"$f":"IF(COUNT($H511:P511)='RFM input'!$V$7,SUM($G511:P511),0)","v":0},{"$f":"IF(COUNT($H511:Q511)='RFM input'!$V$7,SUM($G511:Q511),0)","v":0}]
[{"$f":"A511+1","v":42},null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(COUNTA($G513:G513)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A513,1)+(SUM($F513:G513)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G513:H513)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A513,1)+(SUM($F513:H513)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G513:I513)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A513,1)+(SUM($F513:I513)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G513:J513)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A513,1)+(SUM($F513:J513)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G513:K513)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A513,1)+(SUM($F513:K513)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G513:L513)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A513,1)+(SUM($F513:L513)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G513:M513)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A513,1)+(SUM($F513:M513)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G513:N513)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A513,1)+(SUM($F513:N513)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G513:O513)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A513,1)+(SUM($F513:O513)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G513:P513)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A513,1)+(SUM($F513:P513)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H513:I513)='RFM input'!$V$7,SUM($G513:I513),0)","v":0},{"$f":"IF(COUNT($H513:J513)='RFM input'!$V$7,SUM($G513:J513),0)","v":0},{"$f":"IF(COUNT($H513:K513)='RFM input'!$V$7,SUM($G513:K513),0)","v":0},{"$f":"IF(COUNT($H513:L513)='RFM input'!$V$7,SUM($G513:L513),0)","v":0},{"$f":"IF(COUNT($H513:M513)='RFM input'!$V$7,SUM($G513:M513),0)","v":0},{"$f":"IF(COUNT($H513:N513)='RFM input'!$V$7,SUM($G513:N513),0)","v":0},{"$f":"IF(COUNT($H513:O513)='RFM input'!$V$7,SUM($G513:O513),0)","v":0},{"$f":"IF(COUNT($H513:P513)='RFM input'!$V$7,SUM($G513:P513),0)","v":0},{"$f":"IF(COUNT($H513:Q513)='RFM input'!$V$7,SUM($G513:Q513),0)","v":0}]
[{"$f":"A513+1","v":43},null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(COUNTA($G515:G515)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A515,1)+(SUM($F515:G515)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G515:H515)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A515,1)+(SUM($F515:H515)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G515:I515)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A515,1)+(SUM($F515:I515)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G515:J515)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A515,1)+(SUM($F515:J515)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G515:K515)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A515,1)+(SUM($F515:K515)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G515:L515)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A515,1)+(SUM($F515:L515)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G515:M515)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A515,1)+(SUM($F515:M515)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G515:N515)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A515,1)+(SUM($F515:N515)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G515:O515)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A515,1)+(SUM($F515:O515)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G515:P515)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A515,1)+(SUM($F515:P515)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H515:I515)='RFM input'!$V$7,SUM($G515:I515),0)","v":0},{"$f":"IF(COUNT($H515:J515)='RFM input'!$V$7,SUM($G515:J515),0)","v":0},{"$f":"IF(COUNT($H515:K515)='RFM input'!$V$7,SUM($G515:K515),0)","v":0},{"$f":"IF(COUNT($H515:L515)='RFM input'!$V$7,SUM($G515:L515),0)","v":0},{"$f":"IF(COUNT($H515:M515)='RFM input'!$V$7,SUM($G515:M515),0)","v":0},{"$f":"IF(COUNT($H515:N515)='RFM input'!$V$7,SUM($G515:N515),0)","v":0},{"$f":"IF(COUNT($H515:O515)='RFM input'!$V$7,SUM($G515:O515),0)","v":0},{"$f":"IF(COUNT($H515:P515)='RFM input'!$V$7,SUM($G515:P515),0)","v":0},{"$f":"IF(COUNT($H515:Q515)='RFM input'!$V$7,SUM($G515:Q515),0)","v":0}]
[{"$f":"A515+1","v":44},null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(COUNTA($G517:G517)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A517,1)+(SUM($F517:G517)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G517:H517)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A517,1)+(SUM($F517:H517)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G517:I517)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A517,1)+(SUM($F517:I517)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G517:J517)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A517,1)+(SUM($F517:J517)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G517:K517)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A517,1)+(SUM($F517:K517)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G517:L517)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A517,1)+(SUM($F517:L517)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G517:M517)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A517,1)+(SUM($F517:M517)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G517:N517)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A517,1)+(SUM($F517:N517)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G517:O517)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A517,1)+(SUM($F517:O517)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G517:P517)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A517,1)+(SUM($F517:P517)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H517:I517)='RFM input'!$V$7,SUM($G517:I517),0)","v":0},{"$f":"IF(COUNT($H517:J517)='RFM input'!$V$7,SUM($G517:J517),0)","v":0},{"$f":"IF(COUNT($H517:K517)='RFM input'!$V$7,SUM($G517:K517),0)","v":0},{"$f":"IF(COUNT($H517:L517)='RFM input'!$V$7,SUM($G517:L517),0)","v":0},{"$f":"IF(COUNT($H517:M517)='RFM input'!$V$7,SUM($G517:M517),0)","v":0},{"$f":"IF(COUNT($H517:N517)='RFM input'!$V$7,SUM($G517:N517),0)","v":0},{"$f":"IF(COUNT($H517:O517)='RFM input'!$V$7,SUM($G517:O517),0)","v":0},{"$f":"IF(COUNT($H517:P517)='RFM input'!$V$7,SUM($G517:P517),0)","v":0},{"$f":"IF(COUNT($H517:Q517)='RFM input'!$V$7,SUM($G517:Q517),0)","v":0}]
[{"$f":"A517+1","v":45},null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(COUNTA($G519:G519)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A519,1)+(SUM($F519:G519)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G519:H519)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A519,1)+(SUM($F519:H519)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G519:I519)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A519,1)+(SUM($F519:I519)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G519:J519)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A519,1)+(SUM($F519:J519)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G519:K519)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A519,1)+(SUM($F519:K519)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G519:L519)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A519,1)+(SUM($F519:L519)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G519:M519)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A519,1)+(SUM($F519:M519)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G519:N519)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A519,1)+(SUM($F519:N519)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G519:O519)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A519,1)+(SUM($F519:O519)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G519:P519)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A519,1)+(SUM($F519:P519)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H519:I519)='RFM input'!$V$7,SUM($G519:I519),0)","v":0},{"$f":"IF(COUNT($H519:J519)='RFM input'!$V$7,SUM($G519:J519),0)","v":0},{"$f":"IF(COUNT($H519:K519)='RFM input'!$V$7,SUM($G519:K519),0)","v":0},{"$f":"IF(COUNT($H519:L519)='RFM input'!$V$7,SUM($G519:L519),0)","v":0},{"$f":"IF(COUNT($H519:M519)='RFM input'!$V$7,SUM($G519:M519),0)","v":0},{"$f":"IF(COUNT($H519:N519)='RFM input'!$V$7,SUM($G519:N519),0)","v":0},{"$f":"IF(COUNT($H519:O519)='RFM input'!$V$7,SUM($G519:O519),0)","v":0},{"$f":"IF(COUNT($H519:P519)='RFM input'!$V$7,SUM($G519:P519),0)","v":0},{"$f":"IF(COUNT($H519:Q519)='RFM input'!$V$7,SUM($G519:Q519),0)","v":0}]
[{"$f":"A519+1","v":46},null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(COUNTA($G521:G521)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A521,1)+(SUM($F521:G521)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G521:H521)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A521,1)+(SUM($F521:H521)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G521:I521)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A521,1)+(SUM($F521:I521)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G521:J521)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A521,1)+(SUM($F521:J521)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G521:K521)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A521,1)+(SUM($F521:K521)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G521:L521)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A521,1)+(SUM($F521:L521)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G521:M521)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A521,1)+(SUM($F521:M521)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G521:N521)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A521,1)+(SUM($F521:N521)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G521:O521)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A521,1)+(SUM($F521:O521)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G521:P521)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A521,1)+(SUM($F521:P521)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H521:I521)='RFM input'!$V$7,SUM($G521:I521),0)","v":0},{"$f":"IF(COUNT($H521:J521)='RFM input'!$V$7,SUM($G521:J521),0)","v":0},{"$f":"IF(COUNT($H521:K521)='RFM input'!$V$7,SUM($G521:K521),0)","v":0},{"$f":"IF(COUNT($H521:L521)='RFM input'!$V$7,SUM($G521:L521),0)","v":0},{"$f":"IF(COUNT($H521:M521)='RFM input'!$V$7,SUM($G521:M521),0)","v":0},{"$f":"IF(COUNT($H521:N521)='RFM input'!$V$7,SUM($G521:N521),0)","v":0},{"$f":"IF(COUNT($H521:O521)='RFM input'!$V$7,SUM($G521:O521),0)","v":0},{"$f":"IF(COUNT($H521:P521)='RFM input'!$V$7,SUM($G521:P521),0)","v":0},{"$f":"IF(COUNT($H521:Q521)='RFM input'!$V$7,SUM($G521:Q521),0)","v":0}]
[{"$f":"A521+1","v":47},null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"IF(COUNTA($G523:G523)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A523,1)+(SUM($F523:G523)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G523:H523)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A523,1)+(SUM($F523:H523)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G523:I523)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A523,1)+(SUM($F523:I523)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G523:J523)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A523,1)+(SUM($F523:J523)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G523:K523)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A523,1)+(SUM($F523:K523)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G523:L523)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A523,1)+(SUM($F523:L523)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G523:M523)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A523,1)+(SUM($F523:M523)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G523:N523)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A523,1)+(SUM($F523:N523)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G523:O523)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A523,1)+(SUM($F523:O523)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G523:P523)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A523,1)+(SUM($F523:P523)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H523:I523)='RFM input'!$V$7,SUM($G523:I523),0)","v":0},{"$f":"IF(COUNT($H523:J523)='RFM input'!$V$7,SUM($G523:J523),0)","v":0},{"$f":"IF(COUNT($H523:K523)='RFM input'!$V$7,SUM($G523:K523),0)","v":0},{"$f":"IF(COUNT($H523:L523)='RFM input'!$V$7,SUM($G523:L523),0)","v":0},{"$f":"IF(COUNT($H523:M523)='RFM input'!$V$7,SUM($G523:M523),0)","v":0},{"$f":"IF(COUNT($H523:N523)='RFM input'!$V$7,SUM($G523:N523),0)","v":0},{"$f":"IF(COUNT($H523:O523)='RFM input'!$V$7,SUM($G523:O523),0)","v":0},{"$f":"IF(COUNT($H523:P523)='RFM input'!$V$7,SUM($G523:P523),0)","v":0},{"$f":"IF(COUNT($H523:Q523)='RFM input'!$V$7,SUM($G523:Q523),0)","v":0}]
[{"$f":"A523+1","v":48},null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,null,null,{"$f":"IF(COUNTA($G525:G525)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A525,1)+(SUM($F525:G525)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G525:H525)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A525,1)+(SUM($F525:H525)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G525:I525)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A525,1)+(SUM($F525:I525)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G525:J525)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A525,1)+(SUM($F525:J525)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G525:K525)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A525,1)+(SUM($F525:K525)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G525:L525)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A525,1)+(SUM($F525:L525)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G525:M525)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A525,1)+(SUM($F525:M525)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G525:N525)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A525,1)+(SUM($F525:N525)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G525:O525)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A525,1)+(SUM($F525:O525)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G525:P525)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A525,1)+(SUM($F525:P525)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H525:I525)='RFM input'!$V$7,SUM($G525:I525),0)","v":0},{"$f":"IF(COUNT($H525:J525)='RFM input'!$V$7,SUM($G525:J525),0)","v":0},{"$f":"IF(COUNT($H525:K525)='RFM input'!$V$7,SUM($G525:K525),0)","v":0},{"$f":"IF(COUNT($H525:L525)='RFM input'!$V$7,SUM($G525:L525),0)","v":0},{"$f":"IF(COUNT($H525:M525)='RFM input'!$V$7,SUM($G525:M525),0)","v":0},{"$f":"IF(COUNT($H525:N525)='RFM input'!$V$7,SUM($G525:N525),0)","v":0},{"$f":"IF(COUNT($H525:O525)='RFM input'!$V$7,SUM($G525:O525),0)","v":0},{"$f":"IF(COUNT($H525:P525)='RFM input'!$V$7,SUM($G525:P525),0)","v":0},{"$f":"IF(COUNT($H525:Q525)='RFM input'!$V$7,SUM($G525:Q525),0)","v":0}]
[{"$f":"A525+1","v":49},null,{"$f":"Asset49","v":"In-house software"},null,null,null,null,{"$f":"IF(COUNTA($G527:G527)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A527,1)+(SUM($F527:G527)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G527:H527)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A527,1)+(SUM($F527:H527)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G527:I527)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A527,1)+(SUM($F527:I527)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G527:J527)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A527,1)+(SUM($F527:J527)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G527:K527)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A527,1)+(SUM($F527:K527)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G527:L527)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A527,1)+(SUM($F527:L527)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G527:M527)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A527,1)+(SUM($F527:M527)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G527:N527)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A527,1)+(SUM($F527:N527)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G527:O527)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A527,1)+(SUM($F527:O527)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G527:P527)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A527,1)+(SUM($F527:P527)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H527:I527)='RFM input'!$V$7,SUM($G527:I527),0)","v":0},{"$f":"IF(COUNT($H527:J527)='RFM input'!$V$7,SUM($G527:J527),0)","v":0},{"$f":"IF(COUNT($H527:K527)='RFM input'!$V$7,SUM($G527:K527),0)","v":0},{"$f":"IF(COUNT($H527:L527)='RFM input'!$V$7,SUM($G527:L527),0)","v":0},{"$f":"IF(COUNT($H527:M527)='RFM input'!$V$7,SUM($G527:M527),0)","v":0},{"$f":"IF(COUNT($H527:N527)='RFM input'!$V$7,SUM($G527:N527),0)","v":0},{"$f":"IF(COUNT($H527:O527)='RFM input'!$V$7,SUM($G527:O527),0)","v":0},{"$f":"IF(COUNT($H527:P527)='RFM input'!$V$7,SUM($G527:P527),0)","v":0},{"$f":"IF(COUNT($H527:Q527)='RFM input'!$V$7,SUM($G527:Q527),0)","v":0}]
[{"$f":"A527+1","v":50},null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(COUNTA($G529:G529)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A529,1)+(SUM($F529:G529)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G529:H529)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A529,1)+(SUM($F529:H529)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G529:I529)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A529,1)+(SUM($F529:I529)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G529:J529)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A529,1)+(SUM($F529:J529)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G529:K529)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A529,1)+(SUM($F529:K529)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G529:L529)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A529,1)+(SUM($F529:L529)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G529:M529)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A529,1)+(SUM($F529:M529)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G529:N529)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A529,1)+(SUM($F529:N529)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G529:O529)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A529,1)+(SUM($F529:O529)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G529:P529)<'RFM input'!$V$7,(INDEX($G$379:$G$428,$A529,1)+(SUM($F529:P529)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H529:I529)='RFM input'!$V$7,SUM($G529:I529),0)","v":0},{"$f":"IF(COUNT($H529:J529)='RFM input'!$V$7,SUM($G529:J529),0)","v":0},{"$f":"IF(COUNT($H529:K529)='RFM input'!$V$7,SUM($G529:K529),0)","v":0},{"$f":"IF(COUNT($H529:L529)='RFM input'!$V$7,SUM($G529:L529),0)","v":0},{"$f":"IF(COUNT($H529:M529)='RFM input'!$V$7,SUM($G529:M529),0)","v":0},{"$f":"IF(COUNT($H529:N529)='RFM input'!$V$7,SUM($G529:N529),0)","v":0},{"$f":"IF(COUNT($H529:O529)='RFM input'!$V$7,SUM($G529:O529),0)","v":0},{"$f":"IF(COUNT($H529:P529)='RFM input'!$V$7,SUM($G529:P529),0)","v":0},{"$f":"IF(COUNT($H529:Q529)='RFM input'!$V$7,SUM($G529:Q529),0)","v":0}]
[null,"Total Return at End of Regulatory Period",null,null,null,null,null,null,{"$f":"IF(COUNT($H430:I430)='RFM input'!$V$7, SUM($G430:I430), 0)","v":0},{"$f":"IF(COUNT($H430:J430)='RFM input'!$V$7, SUM($G430:J430), 0)","v":0},{"$f":"IF(COUNT($H430:K430)='RFM input'!$V$7, SUM($G430:K430), 0)","v":0},{"$f":"IF(COUNT($H430:L430)='RFM input'!$V$7, SUM($G430:L430), 0)","v":-17.176349979468444},{"$f":"IF(COUNT($H430:M430)='RFM input'!$V$7, SUM($G430:M430), 0)","v":0},{"$f":"IF(COUNT($H430:N430)='RFM input'!$V$7, SUM($G430:N430), 0)","v":0},{"$f":"IF(COUNT($H430:O430)='RFM input'!$V$7, SUM($G430:O430), 0)","v":0},{"$f":"IF(COUNT($H430:P430)='RFM input'!$V$7, SUM($G430:P430), 0)","v":0},{"$f":"IF(COUNT($H430:Q430)='RFM input'!$V$7, SUM($G430:Q430), 0)","v":0}]

{"sheet":"RAB roll forward","index":9,"n_rows":1133,"n_cols":20,"rows_kept":1133,"cut":false,"hidden":false,"merged":[[428,4,438,4],[441,4,451,4],[376,4,386,4],[389,4,399,4],[402,4,412,4],[415,4,425,4],[324,4,334,4],[337,4,347,4],[350,4,360,4],[363,4,373,4],[272,4,282,4],[285,4,295,4],[298,4,308,4],[311,4,321,4],[64,4,74,4],[77,4,87,4],[90,4,100,4],[103,4,113,4],[168,4,178,4],[181,4,191,4],[116,4,126,4],[129,4,139,4],[142,4,152,4],[155,4,165,4],[194,4,204,4],[207,4,217,4],[246,4,256,4],[259,4,269,4],[220,4,230,4],[233,4,243,4],[454,4,464,4],[467,4,477,4],[480,4,490,4],[493,4,503,4],[506,4,516,4],[519,4,529,4],[532,4,542,4],[545,4,555,4],[558,4,568,4],[571,4,581,4],[584,4,594,4],[597,4,607,4],[610,4,620,4],[623,4,633,4],[636,4,646,4],[649,4,659,4],[662,4,672,4],[675,4,685,4],[688,4,698,4],[701,4,711,4]]}
[]
[null,null,{"$f":"'DMS input'!$C$16&\" - Asset Roll Forward\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"Ergon Energy - Asset Roll Forward - DNSP RFM - version 3"}]
[null,null,null,null,null,null,0,{"$f":"G3+1","v":1},2,3,4,5,6,7,8,9,10,11]
[null,null,"Year",null,null,null,{"$f":"'RFM input'!G60","v":"2019-20"},{"$f":"'RFM input'!H60","v":"2020-21"},{"$f":"'RFM input'!I60","v":"2021-22"},{"$f":"'RFM input'!J60","v":"2022-23"},{"$f":"'RFM input'!K60","v":"2023-24"},{"$f":"'RFM input'!L60","v":"2024-25"},{"$f":"'RFM input'!M60","v":"2025-26"},{"$f":"'RFM input'!N60","v":"2026-27"},{"$f":"'RFM input'!O60","v":"2027-28"},{"$f":"'RFM input'!P60","v":"2028-29"},{"$f":"'RFM input'!Q60","v":"2029-30"},{"$f":"IF(LEN(Q4)>4,CONCATENATE(LEFT(Q4, 4)+1 &\"-\" &IF(Q4>\"2007-08\",,\"0\") &RIGHT(Q4,2)+1),Q4+1)","v":"2030-31"}]
[]
[null,null,"Actual CPI Inflation Rate",null,null,null,{"$f":"'RFM input'!G282","v":1.8404907975460238E-2},{"$f":"'RFM input'!H282","v":8.6058519793459354E-3},{"$f":"'RFM input'!I282","v":3.4982935153583528E-2},{"$f":"'RFM input'!J282","v":7.8318219291014124E-2},{"$f":"'RFM input'!K282","v":4.0519877675840865E-2},{"$f":"'RFM input'!L282","v":2.4246877296105973E-2},{"$f":"'RFM input'!M282","v":0},{"$f":"'RFM input'!N282","v":0},{"$f":"'RFM input'!O282","v":0},{"$f":"'RFM input'!P282","v":0},{"$f":"'RFM input'!Q282","v":0}]
[null,null,"Actual CPI (one year lagged)",null,null,null,{"$f":"'RFM input'!G283","v":1},{"$f":"'RFM input'!H283","v":1.0184049079754602},{"$f":"'RFM input'!I283","v":1.0271691498685365},{"$f":"'RFM input'!J283","v":1.0631025416301489},{"$f":"'RFM input'!K283","v":1.1463628396143735},{"$f":"'RFM input'!L283","v":1.1928133216476775},{"$f":"'RFM input'!M283","v":1.2217353198948293},{"$f":"'RFM input'!N283","v":1.2217353198948293},{"$f":"'RFM input'!O283","v":1.2217353198948293},{"$f":"'RFM input'!P283","v":1.2217353198948293},{"$f":"'RFM input'!Q283","v":1.2217353198948293}]
[]
[null,null,{"$f":"\"Asset Values ($m Real \"&G4&\")\"","v":"Asset Values ($m Real 2019-20)"}]
[]
[null,null,"Real Actual Net Capex - As Incurred",null,null,null,null,{"$f":"SUM(H12:H61)","v":560.44710413709345},{"$f":"SUM(I12:I61)","v":592.89386365061534},725.77727934223992,929.440929203932,1050.0208488990279,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,null,{"$f":"'RFM input'!H223*(1+vanilla1)^0.5","v":37.854764144068298},{"$f":"'RFM input'!I223*(1+vanilla2)^0.5","v":53.505214588976656},{"$f":"'RFM input'!J223*(1+vanilla3)^0.5","v":87.965366749041152},{"$f":"'RFM input'!K223*(1+vanilla4)^0.5","v":60.447532901798503},{"$f":"'RFM input'!L223*(1+vanilla5)^0.5","v":99.294045641238924},{"$f":"'RFM input'!M223*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N223*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O223*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P223*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q223*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,null,{"$f":"'RFM input'!H224*(1+vanilla1)^0.5","v":0.33616973193916788},{"$f":"'RFM input'!I224*(1+vanilla2)^0.5","v":0.92288009444021102},{"$f":"'RFM input'!J224*(1+vanilla3)^0.5","v":0.66410605864404759},{"$f":"'RFM input'!K224*(1+vanilla4)^0.5","v":0.50524093996488584},{"$f":"'RFM input'!L224*(1+vanilla5)^0.5","v":1.0499699063823302},{"$f":"'RFM input'!M224*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N224*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O224*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P224*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q224*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,null,{"$f":"'RFM input'!H225*(1+vanilla1)^0.5","v":231.93137699305828},{"$f":"'RFM input'!I225*(1+vanilla2)^0.5","v":235.19125711284437},{"$f":"'RFM input'!J225*(1+vanilla3)^0.5","v":297.37370136096621},{"$f":"'RFM input'!K225*(1+vanilla4)^0.5","v":403.77031955212379},{"$f":"'RFM input'!L225*(1+vanilla5)^0.5","v":418.14878503075613},{"$f":"'RFM input'!M225*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N225*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O225*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P225*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q225*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,null,{"$f":"'RFM input'!H226*(1+vanilla1)^0.5","v":14.795996271497005},{"$f":"'RFM input'!I226*(1+vanilla2)^0.5","v":13.836522765729736},{"$f":"'RFM input'!J226*(1+vanilla3)^0.5","v":14.799895505301185},{"$f":"'RFM input'!K226*(1+vanilla4)^0.5","v":19.669893483475956},{"$f":"'RFM input'!L226*(1+vanilla5)^0.5","v":22.92840467917982},{"$f":"'RFM input'!M226*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N226*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O226*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P226*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q226*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,null,{"$f":"'RFM input'!H227*(1+vanilla1)^0.5","v":0.13464293890414059},{"$f":"'RFM input'!I227*(1+vanilla2)^0.5","v":0.14916870265385435},{"$f":"'RFM input'!J227*(1+vanilla3)^0.5","v":5.6009216436209359E-4},{"$f":"'RFM input'!K227*(1+vanilla4)^0.5","v":4.6664093454614223E-3},{"$f":"'RFM input'!L227*(1+vanilla5)^0.5","v":0.15297329352552233},{"$f":"'RFM input'!M227*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N227*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O227*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P227*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q227*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,null,{"$f":"'RFM input'!H228*(1+vanilla1)^0.5","v":45.614660271259737},{"$f":"'RFM input'!I228*(1+vanilla2)^0.5","v":61.426486734640655},{"$f":"'RFM input'!J228*(1+vanilla3)^0.5","v":71.638828365500402},{"$f":"'RFM input'!K228*(1+vanilla4)^0.5","v":99.577540203886883},{"$f":"'RFM input'!L228*(1+vanilla5)^0.5","v":99.329749174219742},{"$f":"'RFM input'!M228*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N228*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O228*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P228*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q228*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,null,{"$f":"'RFM input'!H229*(1+vanilla1)^0.5","v":9.4962782770082033},{"$f":"'RFM input'!I229*(1+vanilla2)^0.5","v":7.7152362211995289},{"$f":"'RFM input'!J229*(1+vanilla3)^0.5","v":1.8546498186855789},{"$f":"'RFM input'!K229*(1+vanilla4)^0.5","v":6.0509139223095518},{"$f":"'RFM input'!L229*(1+vanilla5)^0.5","v":7.0877988154974458},{"$f":"'RFM input'!M229*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N229*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O229*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P229*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q229*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,null,{"$f":"'RFM input'!H230*(1+vanilla1)^0.5","v":15.280104964258301},{"$f":"'RFM input'!I230*(1+vanilla2)^0.5","v":21.959503079077955},{"$f":"'RFM input'!J230*(1+vanilla3)^0.5","v":23.359602323957009},{"$f":"'RFM input'!K230*(1+vanilla4)^0.5","v":24.780809362502225},{"$f":"'RFM input'!L230*(1+vanilla5)^0.5","v":33.255861981469423},{"$f":"'RFM input'!M230*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N230*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O230*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P230*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q230*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,null,{"$f":"'RFM input'!H231*(1+vanilla1)^0.5","v":1.6046736482116961},{"$f":"'RFM input'!I231*(1+vanilla2)^0.5","v":6.8334600884998995},{"$f":"'RFM input'!J231*(1+vanilla3)^0.5","v":2.2519325514071302},{"$f":"'RFM input'!K231*(1+vanilla4)^0.5","v":0.73404616580033155},{"$f":"'RFM input'!L231*(1+vanilla5)^0.5","v":7.8463938669691808},{"$f":"'RFM input'!M231*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N231*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O231*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P231*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q231*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,null,{"$f":"'RFM input'!H232*(1+vanilla1)^0.5","v":64.801131965583508},{"$f":"'RFM input'!I232*(1+vanilla2)^0.5","v":71.826569035137396},{"$f":"'RFM input'!J232*(1+vanilla3)^0.5","v":69.253336234825454},{"$f":"'RFM input'!K232*(1+vanilla4)^0.5","v":103.48964058523514},{"$f":"'RFM input'!L232*(1+vanilla5)^0.5","v":108.86935411180173},{"$f":"'RFM input'!M232*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N232*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O232*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P232*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q232*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,null,{"$f":"'RFM input'!H233*(1+vanilla1)^0.5","v":37.437211491093365},{"$f":"'RFM input'!I233*(1+vanilla2)^0.5","v":28.898845328948145},{"$f":"'RFM input'!J233*(1+vanilla3)^0.5","v":51.400508818141276},{"$f":"'RFM input'!K233*(1+vanilla4)^0.5","v":51.222361058007472},{"$f":"'RFM input'!L233*(1+vanilla5)^0.5","v":64.439906525248873},{"$f":"'RFM input'!M233*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N233*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O233*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P233*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q233*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,null,{"$f":"'RFM input'!H234*(1+vanilla1)^0.5","v":15.660704065718917},{"$f":"'RFM input'!I234*(1+vanilla2)^0.5","v":17.596384049833443},{"$f":"'RFM input'!J234*(1+vanilla3)^0.5","v":7.3698718708026991},{"$f":"'RFM input'!K234*(1+vanilla4)^0.5","v":9.5267104287110023},{"$f":"'RFM input'!L234*(1+vanilla5)^0.5","v":22.429623764506402},{"$f":"'RFM input'!M234*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N234*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O234*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P234*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q234*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset13","v":"Generation Assets"},null,null,null,{"$f":"'RFM input'!H235*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I235*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J235*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K235*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L235*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M235*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N235*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O235*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P235*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q235*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset14","v":"Other Equipment"},null,null,null,{"$f":"'RFM input'!H236*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I236*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J236*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K236*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L236*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M236*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N236*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O236*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P236*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q236*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,null,{"$f":"'RFM input'!H237*(1+vanilla1)^0.5","v":2.8231296352037583},{"$f":"'RFM input'!I237*(1+vanilla2)^0.5","v":3.8512988862115374},{"$f":"'RFM input'!J237*(1+vanilla3)^0.5","v":6.3993442300808852},{"$f":"'RFM input'!K237*(1+vanilla4)^0.5","v":6.740719180225522},{"$f":"'RFM input'!L237*(1+vanilla5)^0.5","v":7.2455718391799744},{"$f":"'RFM input'!M237*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N237*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O237*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P237*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q237*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,null,{"$f":"'RFM input'!H238*(1+vanilla1)^0.5","v":0.13598894740095971},{"$f":"'RFM input'!I238*(1+vanilla2)^0.5","v":0.16338056677980087},{"$f":"'RFM input'!J238*(1+vanilla3)^0.5","v":0.15752995799906103},{"$f":"'RFM input'!K238*(1+vanilla4)^0.5","v":2.8119030475447257E-3},{"$f":"'RFM input'!L238*(1+vanilla5)^0.5","v":0.25422168975440629},{"$f":"'RFM input'!M238*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N238*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O238*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P238*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q238*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset17","v":"IT Systems"},null,null,null,{"$f":"'RFM input'!H239*(1+vanilla1)^0.5","v":5.3179665220400603},{"$f":"'RFM input'!I239*(1+vanilla2)^0.5","v":6.0179448732586236},{"$f":"'RFM input'!J239*(1+vanilla3)^0.5","v":6.1895104938496983},{"$f":"'RFM input'!K239*(1+vanilla4)^0.5","v":4.7788476753862534},{"$f":"'RFM input'!L239*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M239*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N239*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O239*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P239*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q239*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,null,{"$f":"'RFM input'!H240*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I240*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J240*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K240*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L240*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M240*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N240*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O240*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P240*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q240*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,null,{"$f":"'RFM input'!H241*(1+vanilla1)^0.5","v":11.494739243795173},{"$f":"'RFM input'!I241*(1+vanilla2)^0.5","v":14.339838088133501},{"$f":"'RFM input'!J241*(1+vanilla3)^0.5","v":22.912972341599328},{"$f":"'RFM input'!K241*(1+vanilla4)^0.5","v":42.619113782851208},{"$f":"'RFM input'!L241*(1+vanilla5)^0.5","v":44.100499233184642},{"$f":"'RFM input'!M241*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N241*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O241*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P241*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q241*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,null,{"$f":"'RFM input'!H242*(1+vanilla1)^0.5","v":3.4825975624112355},{"$f":"'RFM input'!I242*(1+vanilla2)^0.5","v":3.6458694303767478},{"$f":"'RFM input'!J242*(1+vanilla3)^0.5","v":4.7191830427885053},{"$f":"'RFM input'!K242*(1+vanilla4)^0.5","v":5.5195785220634512},{"$f":"'RFM input'!L242*(1+vanilla5)^0.5","v":5.9919255933366458},{"$f":"'RFM input'!M242*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N242*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O242*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P242*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q242*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset21","v":"Buildings"},null,null,null,{"$f":"'RFM input'!H243*(1+vanilla1)^0.5","v":-7.3662712992323853E-2},{"$f":"'RFM input'!I243*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J243*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K243*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L243*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M243*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N243*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O243*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P243*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q243*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,null,{"$f":"'RFM input'!H244*(1+vanilla1)^0.5","v":-6.9846179180606399E-3},{"$f":"'RFM input'!I244*(1+vanilla2)^0.5","v":-6.5617204469224852E-2},{"$f":"'RFM input'!J244*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K244*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L244*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M244*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N244*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O244*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P244*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q244*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset23","v":"Land Improvements"},null,null,null,{"$f":"'RFM input'!H245*(1+vanilla1)^0.5","v":-0.34595613557824878},{"$f":"'RFM input'!I245*(1+vanilla2)^0.5","v":-5.041007489317853E-2},{"$f":"'RFM input'!J245*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K245*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L245*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M245*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N245*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O245*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P245*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q245*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset24","v":"Metering"},null,null,null,{"$f":"'RFM input'!H246*(1+vanilla1)^0.5","v":3.6063488249303335},{"$f":"'RFM input'!I246*(1+vanilla2)^0.5","v":1.5169720073462491E-2},{"$f":"'RFM input'!J246*(1+vanilla3)^0.5","v":-0.1661138946855851},{"$f":"'RFM input'!K246*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L246*(1+vanilla5)^0.5","v":1.9059819723506519},{"$f":"'RFM input'!M246*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N246*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O246*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P246*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q246*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset25","v":"Communications"},null,null,null,{"$f":"'RFM input'!H247*(1+vanilla1)^0.5","v":2.0666155164208009},{"$f":"'RFM input'!I247*(1+vanilla2)^0.5","v":0.80852949710180855},{"$f":"'RFM input'!J247*(1+vanilla3)^0.5","v":0.13794356160480786},{"$f":"'RFM input'!K247*(1+vanilla4)^0.5","v":0.26438367271541963},{"$f":"'RFM input'!L247*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M247*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N247*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O247*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P247*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q247*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,null,{"$f":"'RFM input'!H248*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I248*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J248*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K248*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L248*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M248*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N248*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O248*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P248*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q248*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,null,{"$f":"'RFM input'!H249*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I249*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J249*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K249*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L249*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M249*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N249*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O249*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P249*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q249*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,null,{"$f":"'RFM input'!H250*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I250*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J250*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K250*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L250*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M250*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N250*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O250*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P250*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q250*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"'RFM input'!H251*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I251*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J251*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K251*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L251*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M251*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N251*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O251*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P251*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q251*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"'RFM input'!H252*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I252*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J252*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K252*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L252*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M252*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N252*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O252*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P252*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q252*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"'RFM input'!H253*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I253*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J253*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K253*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L253*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M253*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N253*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O253*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P253*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q253*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"'RFM input'!H254*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I254*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J254*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K254*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L254*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M254*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N254*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O254*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P254*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q254*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"'RFM input'!H255*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I255*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J255*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K255*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L255*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M255*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N255*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O255*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P255*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q255*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"'RFM input'!H256*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I256*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J256*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K256*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L256*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M256*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N256*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O256*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P256*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q256*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"'RFM input'!H257*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I257*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J257*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K257*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L257*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M257*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N257*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O257*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P257*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q257*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"'RFM input'!H258*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I258*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J258*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K258*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L258*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M258*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N258*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O258*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P258*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q258*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"'RFM input'!H259*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I259*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J259*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K259*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L259*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M259*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N259*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O259*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P259*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q259*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"'RFM input'!H260*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I260*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J260*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K260*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L260*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M260*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N260*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O260*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P260*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q260*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"'RFM input'!H261*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I261*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J261*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K261*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L261*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M261*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N261*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O261*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P261*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q261*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"'RFM input'!H262*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I262*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J262*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K262*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L262*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M262*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N262*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O262*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P262*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q262*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"'RFM input'!H263*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I263*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J263*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K263*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L263*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M263*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N263*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O263*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P263*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q263*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"'RFM input'!H264*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I264*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J264*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K264*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L264*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M264*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N264*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O264*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P264*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q264*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"'RFM input'!H265*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I265*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J265*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K265*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L265*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M265*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N265*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O265*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P265*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q265*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"'RFM input'!H266*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I266*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J266*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K266*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L266*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M266*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N266*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O266*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P266*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q266*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"'RFM input'!H267*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I267*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J267*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K267*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L267*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M267*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N267*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O267*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P267*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q267*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"'RFM input'!H268*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I268*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J268*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K268*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L268*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M268*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N268*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O268*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P268*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q268*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,{"$f":"'RFM input'!H269*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I269*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J269*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K269*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L269*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M269*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N269*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O269*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P269*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q269*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,null,{"$f":"'RFM input'!H270*(1+vanilla1)^0.5","v":27.962784208751454},{"$f":"'RFM input'!I270*(1+vanilla2)^0.5","v":15.797915073233831},{"$f":"'RFM input'!J270*(1+vanilla3)^0.5","v":29.713091671475066},{"$f":"'RFM input'!K270*(1+vanilla4)^0.5","v":44.167518564534632},{"$f":"'RFM input'!L270*(1+vanilla5)^0.5","v":53.046541327381433},{"$f":"'RFM input'!M270*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N270*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O270*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P270*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q270*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset49","v":"In-house software"},null,null,null,{"$f":"'RFM input'!H271*(1+vanilla1)^0.5","v":29.035822380027511},{"$f":"'RFM input'!I271*(1+vanilla2)^0.5","v":28.508416992826429},{"$f":"'RFM input'!J271*(1+vanilla3)^0.5","v":27.781458188091566},{"$f":"'RFM input'!K271*(1+vanilla4)^0.5","v":45.568280889946934},{"$f":"'RFM input'!L271*(1+vanilla5)^0.5","v":52.643240453044605},{"$f":"'RFM input'!M271*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N271*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O271*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P271*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q271*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!H272*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I272*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J272*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K272*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L272*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M272*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N272*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O272*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P272*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q272*(1+vanilla10)^0.5","v":0}]
[]
[null,null,{"$f":"\"Real \"&'RFM input'!$G$295& \" Straight-line Depreciation\"","v":"Real Forecast Straight-line Depreciation"},null,null,null,null,{"$f":"H76+H89+H102+H115+H128+H141+H154+H167+H180+H193+H206+H219+H232+H245+H258+H271+H284+H297+H310+H323+H336+H349+H362+H375+H388+H401+H414+H427+H440+H453+H466+H479+H492+H505+H518+H531+H544+H557+H570+H583+H596+H609+H622+H635+H648+H661+H674+H687+H700+H713","v":-440.6066680164912},{"$f":"I76+I89+I102+I115+I128+I141+I154+I167+I180+I193+I206+I219+I232+I245+I258+I271+I284+I297+I310+I323+I336+I349+I362+I375+I388+I401+I414+I427+I440+I453+I466+I479+I492+I505+I518+I531+I544+I557+I570+I583+I596+I609+I622+I635+I648+I661+I674+I687+I700+I713","v":-454.9275020228439},-464.95578129877418,-470.22024409062868,-482.36549921101937,0,{"$f":"N76+N89+N102+N115+N128+N141+N154+N167+N180+N193+N206+N219+N232+N245+N258+N271+N284+N297+N310+N323+N336+N349+N362+N375+N388+N401+N414+N427+N440+N453+N466+N479+N492+N505+N518+N531+N544+N557+N570+N583+N596+N609+N622+N635+N648+N661+N674+N687+N700+N713","v":0},0,0,0]
[null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A1remlife,A1value-SUM($G64:G64),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":"n/a"},{"$f":"IF(I$3>A1remlife,A1value-SUM($G64:H64),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":"n/a"},{"$f":"IF(J$3>A1remlife,A1value-SUM($G64:I64),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":"n/a"},{"$f":"IF(K$3>A1remlife,A1value-SUM($G64:J64),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":"n/a"},{"$f":"IF(L$3>A1remlife,A1value-SUM($G64:K64),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":"n/a"},{"$f":"IF(M$3>A1remlife,A1value-SUM($G64:L64),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":"n/a"},{"$f":"IF(N$3>A1remlife,A1value-SUM($G64:M64),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":"n/a"},{"$f":"IF(O$3>A1remlife,A1value-SUM($G64:N64),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":"n/a"},{"$f":"IF(P$3>A1remlife,A1value-SUM($G64:O64),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":"n/a"},{"$f":"IF(Q$3>A1remlife,A1value-SUM($G64:P64),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(I$3>(A1stdlife+$F66),('RFM input'!$H$223*(1+vanilla1)^0.5)-SUM($H66:H66),('RFM input'!$H$223*(1+vanilla1)^0.5)/A1stdlife))","v":0.68826843898306},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>(A1stdlife+$F66),('RFM input'!$H$223*(1+vanilla1)^0.5)-SUM($H66:I66),('RFM input'!$H$223*(1+vanilla1)^0.5)/A1stdlife))","v":0.68826843898306},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$F66),('RFM input'!$H$223*(1+vanilla1)^0.5)-SUM($H66:J66),('RFM input'!$H$223*(1+vanilla1)^0.5)/A1stdlife))","v":0.68826843898306},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F66),('RFM input'!$H$223*(1+vanilla1)^0.5)-SUM($H66:K66),('RFM input'!$H$223*(1+vanilla1)^0.5)/A1stdlife))","v":0.68826843898306},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F66),('RFM input'!$H$223*(1+vanilla1)^0.5)-SUM($H66:L66),('RFM input'!$H$223*(1+vanilla1)^0.5)/A1stdlife))","v":0.68826843898306},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F66),('RFM input'!$H$223*(1+vanilla1)^0.5)-SUM($H66:M66),('RFM input'!$H$223*(1+vanilla1)^0.5)/A1stdlife))","v":0.68826843898306},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F66),('RFM input'!$H$223*(1+vanilla1)^0.5)-SUM($H66:N66),('RFM input'!$H$223*(1+vanilla1)^0.5)/A1stdlife))","v":0.68826843898306},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F66),('RFM input'!$H$223*(1+vanilla1)^0.5)-SUM($H66:O66),('RFM input'!$H$223*(1+vanilla1)^0.5)/A1stdlife))","v":0.68826843898306},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F66),('RFM input'!$H$223*(1+vanilla1)^0.5)-SUM($H66:P66),('RFM input'!$H$223*(1+vanilla1)^0.5)/A1stdlife))","v":0.68826843898306}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>(A1stdlife+$F67),('RFM input'!$I$223*(1+vanilla2)^0.5)-SUM($I67:I67),('RFM input'!$I$223*(1+vanilla2)^0.5)/A1stdlife))","v":0.97282208343593923},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$F67),('RFM input'!$I$223*(1+vanilla2)^0.5)-SUM($I67:J67),('RFM input'!$I$223*(1+vanilla2)^0.5)/A1stdlife))","v":0.97282208343593923},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F67),('RFM input'!$I$223*(1+vanilla2)^0.5)-SUM($I67:K67),('RFM input'!$I$223*(1+vanilla2)^0.5)/A1stdlife))","v":0.97282208343593923},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F67),('RFM input'!$I$223*(1+vanilla2)^0.5)-SUM($I67:L67),('RFM input'!$I$223*(1+vanilla2)^0.5)/A1stdlife))","v":0.97282208343593923},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F67),('RFM input'!$I$223*(1+vanilla2)^0.5)-SUM($I67:M67),('RFM input'!$I$223*(1+vanilla2)^0.5)/A1stdlife))","v":0.97282208343593923},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F67),('RFM input'!$I$223*(1+vanilla2)^0.5)-SUM($I67:N67),('RFM input'!$I$223*(1+vanilla2)^0.5)/A1stdlife))","v":0.97282208343593923},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F67),('RFM input'!$I$223*(1+vanilla2)^0.5)-SUM($I67:O67),('RFM input'!$I$223*(1+vanilla2)^0.5)/A1stdlife))","v":0.97282208343593923},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F67),('RFM input'!$I$223*(1+vanilla2)^0.5)-SUM($I67:P67),('RFM input'!$I$223*(1+vanilla2)^0.5)/A1stdlife))","v":0.97282208343593923}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$F68),('RFM input'!$J$223*(1+vanilla3)^0.5)-SUM($J68:J68),('RFM input'!$J$223*(1+vanilla3)^0.5)/A1stdlife))","v":1.599370304528021},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F68),('RFM input'!$J$223*(1+vanilla3)^0.5)-SUM($J68:K68),('RFM input'!$J$223*(1+vanilla3)^0.5)/A1stdlife))","v":1.599370304528021},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F68),('RFM input'!$J$223*(1+vanilla3)^0.5)-SUM($J68:L68),('RFM input'!$J$223*(1+vanilla3)^0.5)/A1stdlife))","v":1.599370304528021},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F68),('RFM input'!$J$223*(1+vanilla3)^0.5)-SUM($J68:M68),('RFM input'!$J$223*(1+vanilla3)^0.5)/A1stdlife))","v":1.599370304528021},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F68),('RFM input'!$J$223*(1+vanilla3)^0.5)-SUM($J68:N68),('RFM input'!$J$223*(1+vanilla3)^0.5)/A1stdlife))","v":1.599370304528021},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F68),('RFM input'!$J$223*(1+vanilla3)^0.5)-SUM($J68:O68),('RFM input'!$J$223*(1+vanilla3)^0.5)/A1stdlife))","v":1.599370304528021},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F68),('RFM input'!$J$223*(1+vanilla3)^0.5)-SUM($J68:P68),('RFM input'!$J$223*(1+vanilla3)^0.5)/A1stdlife))","v":1.599370304528021}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F69),('RFM input'!$K$223*(1+vanilla4)^0.5)-SUM($K69:K69),('RFM input'!$K$223*(1+vanilla4)^0.5)/A1stdlife))","v":1.0990460527599728},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F69),('RFM input'!$K$223*(1+vanilla4)^0.5)-SUM($K69:L69),('RFM input'!$K$223*(1+vanilla4)^0.5)/A1stdlife))","v":1.0990460527599728},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F69),('RFM input'!$K$223*(1+vanilla4)^0.5)-SUM($K69:M69),('RFM input'!$K$223*(1+vanilla4)^0.5)/A1stdlife))","v":1.0990460527599728},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F69),('RFM input'!$K$223*(1+vanilla4)^0.5)-SUM($K69:N69),('RFM input'!$K$223*(1+vanilla4)^0.5)/A1stdlife))","v":1.0990460527599728},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F69),('RFM input'!$K$223*(1+vanilla4)^0.5)-SUM($K69:O69),('RFM input'!$K$223*(1+vanilla4)^0.5)/A1stdlife))","v":1.0990460527599728},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F69),('RFM input'!$K$223*(1+vanilla4)^0.5)-SUM($K69:P69),('RFM input'!$K$223*(1+vanilla4)^0.5)/A1stdlife))","v":1.0990460527599728}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F70),('RFM input'!$L$223*(1+vanilla5)^0.5)-SUM($L70:L70),('RFM input'!$L$223*(1+vanilla5)^0.5)/A1stdlife))","v":1.8053462843861623},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F70),('RFM input'!$L$223*(1+vanilla5)^0.5)-SUM($L70:M70),('RFM input'!$L$223*(1+vanilla5)^0.5)/A1stdlife))","v":1.8053462843861623},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F70),('RFM input'!$L$223*(1+vanilla5)^0.5)-SUM($L70:N70),('RFM input'!$L$223*(1+vanilla5)^0.5)/A1stdlife))","v":1.8053462843861623},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F70),('RFM input'!$L$223*(1+vanilla5)^0.5)-SUM($L70:O70),('RFM input'!$L$223*(1+vanilla5)^0.5)/A1stdlife))","v":1.8053462843861623},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F70),('RFM input'!$L$223*(1+vanilla5)^0.5)-SUM($L70:P70),('RFM input'!$L$223*(1+vanilla5)^0.5)/A1stdlife))","v":1.8053462843861623}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F71),('RFM input'!$M$223*(1+vanilla6)^0.5)-SUM($M71:M71),('RFM input'!$M$223*(1+vanilla6)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F71),('RFM input'!$M$223*(1+vanilla6)^0.5)-SUM($M71:N71),('RFM input'!$M$223*(1+vanilla6)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F71),('RFM input'!$M$223*(1+vanilla6)^0.5)-SUM($M71:O71),('RFM input'!$M$223*(1+vanilla6)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F71),('RFM input'!$M$223*(1+vanilla6)^0.5)-SUM($M71:P71),('RFM input'!$M$223*(1+vanilla6)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F72),('RFM input'!$N$223*(1+vanilla7)^0.5)-SUM($N72:N72),('RFM input'!$N$223*(1+vanilla7)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F72),('RFM input'!$N$223*(1+vanilla7)^0.5)-SUM($N72:O72),('RFM input'!$N$223*(1+vanilla7)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F72),('RFM input'!$N$223*(1+vanilla7)^0.5)-SUM($N72:P72),('RFM input'!$N$223*(1+vanilla7)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F73),('RFM input'!$O$223*(1+vanilla8)^0.5)-SUM($O73:O73),('RFM input'!$O$223*(1+vanilla8)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F73),('RFM input'!$O$223*(1+vanilla8)^0.5)-SUM($O73:P73),('RFM input'!$O$223*(1+vanilla8)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F74),('RFM input'!$P$223*(1+vanilla9)^0.5)-SUM($P74:P74),('RFM input'!$P$223*(1+vanilla9)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D76,'RFM input'!$E$299:$E$348,0),1),-SUM(H64:H75))","v":-41.40534902538333},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D76,'RFM input'!$E$299:$E$348,0),1),-SUM(I64:I75))","v":-41.731382974434602},{"$f":"IF(COUNT($H76:I76)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D76,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J64:J75)))","v":-42.062096728384596},{"$f":"IF(COUNT($H76:J76)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D76,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K64:K75)))","v":-42.400414065619401},{"$f":"IF(COUNT($H76:K76)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D76,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L64:L75)))","v":-42.732562324272465},{"$f":"IF(COUNT($H76:L76)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D76,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M64:M75)))","v":0},{"$f":"IF(COUNT($H76:M76)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D76,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N64:N75)))","v":0},{"$f":"IF(COUNT($H76:N76)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D76,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O64:O75)))","v":0},{"$f":"IF(COUNT($H76:O76)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D76,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P64:P75)))","v":0},{"$f":"IF(COUNT($H76:P76)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D76,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q64:Q75)))","v":0}]
[null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A2remlife,A2value-SUM($G77:G77),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":"n/a"},{"$f":"IF(I$3>A2remlife,A2value-SUM($G77:H77),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":"n/a"},{"$f":"IF(J$3>A2remlife,A2value-SUM($G77:I77),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":"n/a"},{"$f":"IF(K$3>A2remlife,A2value-SUM($G77:J77),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":"n/a"},{"$f":"IF(L$3>A2remlife,A2value-SUM($G77:K77),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":"n/a"},{"$f":"IF(M$3>A2remlife,A2value-SUM($G77:L77),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":"n/a"},{"$f":"IF(N$3>A2remlife,A2value-SUM($G77:M77),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":"n/a"},{"$f":"IF(O$3>A2remlife,A2value-SUM($G77:N77),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":"n/a"},{"$f":"IF(P$3>A2remlife,A2value-SUM($G77:O77),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":"n/a"},{"$f":"IF(Q$3>A2remlife,A2value-SUM($G77:P77),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(I$3>(A2stdlife+$F79),('RFM input'!$H$224*(1+vanilla1)^0.5)-SUM($H79:H79),('RFM input'!$H$224*(1+vanilla1)^0.5)/A2stdlife))","v":7.4704384875370631E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>(A2stdlife+$F79),('RFM input'!$H$224*(1+vanilla1)^0.5)-SUM($H79:I79),('RFM input'!$H$224*(1+vanilla1)^0.5)/A2stdlife))","v":7.4704384875370631E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$F79),('RFM input'!$H$224*(1+vanilla1)^0.5)-SUM($H79:J79),('RFM input'!$H$224*(1+vanilla1)^0.5)/A2stdlife))","v":7.4704384875370631E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F79),('RFM input'!$H$224*(1+vanilla1)^0.5)-SUM($H79:K79),('RFM input'!$H$224*(1+vanilla1)^0.5)/A2stdlife))","v":7.4704384875370631E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F79),('RFM input'!$H$224*(1+vanilla1)^0.5)-SUM($H79:L79),('RFM input'!$H$224*(1+vanilla1)^0.5)/A2stdlife))","v":7.4704384875370631E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F79),('RFM input'!$H$224*(1+vanilla1)^0.5)-SUM($H79:M79),('RFM input'!$H$224*(1+vanilla1)^0.5)/A2stdlife))","v":7.4704384875370631E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F79),('RFM input'!$H$224*(1+vanilla1)^0.5)-SUM($H79:N79),('RFM input'!$H$224*(1+vanilla1)^0.5)/A2stdlife))","v":7.4704384875370631E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F79),('RFM input'!$H$224*(1+vanilla1)^0.5)-SUM($H79:O79),('RFM input'!$H$224*(1+vanilla1)^0.5)/A2stdlife))","v":7.4704384875370631E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F79),('RFM input'!$H$224*(1+vanilla1)^0.5)-SUM($H79:P79),('RFM input'!$H$224*(1+vanilla1)^0.5)/A2stdlife))","v":7.4704384875370631E-3}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>(A2stdlife+$F80),('RFM input'!$I$224*(1+vanilla2)^0.5)-SUM($I80:I80),('RFM input'!$I$224*(1+vanilla2)^0.5)/A2stdlife))","v":2.0508446543115798E-2},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$F80),('RFM input'!$I$224*(1+vanilla2)^0.5)-SUM($I80:J80),('RFM input'!$I$224*(1+vanilla2)^0.5)/A2stdlife))","v":2.0508446543115798E-2},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F80),('RFM input'!$I$224*(1+vanilla2)^0.5)-SUM($I80:K80),('RFM input'!$I$224*(1+vanilla2)^0.5)/A2stdlife))","v":2.0508446543115798E-2},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F80),('RFM input'!$I$224*(1+vanilla2)^0.5)-SUM($I80:L80),('RFM input'!$I$224*(1+vanilla2)^0.5)/A2stdlife))","v":2.0508446543115798E-2},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F80),('RFM input'!$I$224*(1+vanilla2)^0.5)-SUM($I80:M80),('RFM input'!$I$224*(1+vanilla2)^0.5)/A2stdlife))","v":2.0508446543115798E-2},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F80),('RFM input'!$I$224*(1+vanilla2)^0.5)-SUM($I80:N80),('RFM input'!$I$224*(1+vanilla2)^0.5)/A2stdlife))","v":2.0508446543115798E-2},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F80),('RFM input'!$I$224*(1+vanilla2)^0.5)-SUM($I80:O80),('RFM input'!$I$224*(1+vanilla2)^0.5)/A2stdlife))","v":2.0508446543115798E-2},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F80),('RFM input'!$I$224*(1+vanilla2)^0.5)-SUM($I80:P80),('RFM input'!$I$224*(1+vanilla2)^0.5)/A2stdlife))","v":2.0508446543115798E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$F81),('RFM input'!$J$224*(1+vanilla3)^0.5)-SUM($J81:J81),('RFM input'!$J$224*(1+vanilla3)^0.5)/A2stdlife))","v":1.4757912414312166E-2},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F81),('RFM input'!$J$224*(1+vanilla3)^0.5)-SUM($J81:K81),('RFM input'!$J$224*(1+vanilla3)^0.5)/A2stdlife))","v":1.4757912414312166E-2},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F81),('RFM input'!$J$224*(1+vanilla3)^0.5)-SUM($J81:L81),('RFM input'!$J$224*(1+vanilla3)^0.5)/A2stdlife))","v":1.4757912414312166E-2},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F81),('RFM input'!$J$224*(1+vanilla3)^0.5)-SUM($J81:M81),('RFM input'!$J$224*(1+vanilla3)^0.5)/A2stdlife))","v":1.4757912414312166E-2},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F81),('RFM input'!$J$224*(1+vanilla3)^0.5)-SUM($J81:N81),('RFM input'!$J$224*(1+vanilla3)^0.5)/A2stdlife))","v":1.4757912414312166E-2},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F81),('RFM input'!$J$224*(1+vanilla3)^0.5)-SUM($J81:O81),('RFM input'!$J$224*(1+vanilla3)^0.5)/A2stdlife))","v":1.4757912414312166E-2},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F81),('RFM input'!$J$224*(1+vanilla3)^0.5)-SUM($J81:P81),('RFM input'!$J$224*(1+vanilla3)^0.5)/A2stdlife))","v":1.4757912414312166E-2}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F82),('RFM input'!$K$224*(1+vanilla4)^0.5)-SUM($K82:K82),('RFM input'!$K$224*(1+vanilla4)^0.5)/A2stdlife))","v":1.1227576443664128E-2},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F82),('RFM input'!$K$224*(1+vanilla4)^0.5)-SUM($K82:L82),('RFM input'!$K$224*(1+vanilla4)^0.5)/A2stdlife))","v":1.1227576443664128E-2},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F82),('RFM input'!$K$224*(1+vanilla4)^0.5)-SUM($K82:M82),('RFM input'!$K$224*(1+vanilla4)^0.5)/A2stdlife))","v":1.1227576443664128E-2},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F82),('RFM input'!$K$224*(1+vanilla4)^0.5)-SUM($K82:N82),('RFM input'!$K$224*(1+vanilla4)^0.5)/A2stdlife))","v":1.1227576443664128E-2},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F82),('RFM input'!$K$224*(1+vanilla4)^0.5)-SUM($K82:O82),('RFM input'!$K$224*(1+vanilla4)^0.5)/A2stdlife))","v":1.1227576443664128E-2},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F82),('RFM input'!$K$224*(1+vanilla4)^0.5)-SUM($K82:P82),('RFM input'!$K$224*(1+vanilla4)^0.5)/A2stdlife))","v":1.1227576443664128E-2}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F83),('RFM input'!$L$224*(1+vanilla5)^0.5)-SUM($L83:L83),('RFM input'!$L$224*(1+vanilla5)^0.5)/A2stdlife))","v":2.3332664586274001E-2},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F83),('RFM input'!$L$224*(1+vanilla5)^0.5)-SUM($L83:M83),('RFM input'!$L$224*(1+vanilla5)^0.5)/A2stdlife))","v":2.3332664586274001E-2},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F83),('RFM input'!$L$224*(1+vanilla5)^0.5)-SUM($L83:N83),('RFM input'!$L$224*(1+vanilla5)^0.5)/A2stdlife))","v":2.3332664586274001E-2},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F83),('RFM input'!$L$224*(1+vanilla5)^0.5)-SUM($L83:O83),('RFM input'!$L$224*(1+vanilla5)^0.5)/A2stdlife))","v":2.3332664586274001E-2},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F83),('RFM input'!$L$224*(1+vanilla5)^0.5)-SUM($L83:P83),('RFM input'!$L$224*(1+vanilla5)^0.5)/A2stdlife))","v":2.3332664586274001E-2}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F84),('RFM input'!$M$224*(1+vanilla6)^0.5)-SUM($M84:M84),('RFM input'!$M$224*(1+vanilla6)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F84),('RFM input'!$M$224*(1+vanilla6)^0.5)-SUM($M84:N84),('RFM input'!$M$224*(1+vanilla6)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F84),('RFM input'!$M$224*(1+vanilla6)^0.5)-SUM($M84:O84),('RFM input'!$M$224*(1+vanilla6)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F84),('RFM input'!$M$224*(1+vanilla6)^0.5)-SUM($M84:P84),('RFM input'!$M$224*(1+vanilla6)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F85),('RFM input'!$N$224*(1+vanilla7)^0.5)-SUM($N85:N85),('RFM input'!$N$224*(1+vanilla7)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F85),('RFM input'!$N$224*(1+vanilla7)^0.5)-SUM($N85:O85),('RFM input'!$N$224*(1+vanilla7)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F85),('RFM input'!$N$224*(1+vanilla7)^0.5)-SUM($N85:P85),('RFM input'!$N$224*(1+vanilla7)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F86),('RFM input'!$O$224*(1+vanilla8)^0.5)-SUM($O86:O86),('RFM input'!$O$224*(1+vanilla8)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F86),('RFM input'!$O$224*(1+vanilla8)^0.5)-SUM($O86:P86),('RFM input'!$O$224*(1+vanilla8)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F87),('RFM input'!$P$224*(1+vanilla9)^0.5)-SUM($P87:P87),('RFM input'!$P$224*(1+vanilla9)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D89,'RFM input'!$E$299:$E$348,0),1),-SUM(H77:H88))","v":-2.5517194006019914},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D89,'RFM input'!$E$299:$E$348,0),1),-SUM(I77:I88))","v":-2.6526350830825334},{"$f":"IF(COUNT($H89:I89)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D89,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J77:J88)))","v":-2.7549992825245906},{"$f":"IF(COUNT($H89:J89)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D89,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K77:K88)))","v":-2.8597169816519328},{"$f":"IF(COUNT($H89:K89)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D89,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L77:L88)))","v":-2.9625251962695658},{"$f":"IF(COUNT($H89:L89)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D89,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M77:M88)))","v":0},{"$f":"IF(COUNT($H89:M89)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D89,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N77:N88)))","v":0},{"$f":"IF(COUNT($H89:N89)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D89,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O77:O88)))","v":0},{"$f":"IF(COUNT($H89:O89)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D89,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P77:P88)))","v":0},{"$f":"IF(COUNT($H89:P89)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D89,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q77:Q88)))","v":0}]
[null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A3remlife,A3value-SUM($G90:G90),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(I$3>A3remlife,A3value-SUM($G90:H90),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(J$3>A3remlife,A3value-SUM($G90:I90),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(K$3>A3remlife,A3value-SUM($G90:J90),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(L$3>A3remlife,A3value-SUM($G90:K90),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(M$3>A3remlife,A3value-SUM($G90:L90),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(N$3>A3remlife,A3value-SUM($G90:M90),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(O$3>A3remlife,A3value-SUM($G90:N90),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(P$3>A3remlife,A3value-SUM($G90:O90),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(Q$3>A3remlife,A3value-SUM($G90:P90),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(I$3>(A3stdlife+$F92),('RFM input'!$H$225*(1+vanilla1)^0.5)-SUM($H92:H92),('RFM input'!$H$225*(1+vanilla1)^0.5)/A3stdlife))","v":4.6386275398611652},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>(A3stdlife+$F92),('RFM input'!$H$225*(1+vanilla1)^0.5)-SUM($H92:I92),('RFM input'!$H$225*(1+vanilla1)^0.5)/A3stdlife))","v":4.6386275398611652},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$F92),('RFM input'!$H$225*(1+vanilla1)^0.5)-SUM($H92:J92),('RFM input'!$H$225*(1+vanilla1)^0.5)/A3stdlife))","v":4.6386275398611652},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F92),('RFM input'!$H$225*(1+vanilla1)^0.5)-SUM($H92:K92),('RFM input'!$H$225*(1+vanilla1)^0.5)/A3stdlife))","v":4.6386275398611652},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F92),('RFM input'!$H$225*(1+vanilla1)^0.5)-SUM($H92:L92),('RFM input'!$H$225*(1+vanilla1)^0.5)/A3stdlife))","v":4.6386275398611652},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F92),('RFM input'!$H$225*(1+vanilla1)^0.5)-SUM($H92:M92),('RFM input'!$H$225*(1+vanilla1)^0.5)/A3stdlife))","v":4.6386275398611652},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F92),('RFM input'!$H$225*(1+vanilla1)^0.5)-SUM($H92:N92),('RFM input'!$H$225*(1+vanilla1)^0.5)/A3stdlife))","v":4.6386275398611652},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F92),('RFM input'!$H$225*(1+vanilla1)^0.5)-SUM($H92:O92),('RFM input'!$H$225*(1+vanilla1)^0.5)/A3stdlife))","v":4.6386275398611652},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F92),('RFM input'!$H$225*(1+vanilla1)^0.5)-SUM($H92:P92),('RFM input'!$H$225*(1+vanilla1)^0.5)/A3stdlife))","v":4.6386275398611652}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>(A3stdlife+$F93),('RFM input'!$I$225*(1+vanilla2)^0.5)-SUM($I93:I93),('RFM input'!$I$225*(1+vanilla2)^0.5)/A3stdlife))","v":4.7038251422568873},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$F93),('RFM input'!$I$225*(1+vanilla2)^0.5)-SUM($I93:J93),('RFM input'!$I$225*(1+vanilla2)^0.5)/A3stdlife))","v":4.7038251422568873},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F93),('RFM input'!$I$225*(1+vanilla2)^0.5)-SUM($I93:K93),('RFM input'!$I$225*(1+vanilla2)^0.5)/A3stdlife))","v":4.7038251422568873},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F93),('RFM input'!$I$225*(1+vanilla2)^0.5)-SUM($I93:L93),('RFM input'!$I$225*(1+vanilla2)^0.5)/A3stdlife))","v":4.7038251422568873},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F93),('RFM input'!$I$225*(1+vanilla2)^0.5)-SUM($I93:M93),('RFM input'!$I$225*(1+vanilla2)^0.5)/A3stdlife))","v":4.7038251422568873},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F93),('RFM input'!$I$225*(1+vanilla2)^0.5)-SUM($I93:N93),('RFM input'!$I$225*(1+vanilla2)^0.5)/A3stdlife))","v":4.7038251422568873},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F93),('RFM input'!$I$225*(1+vanilla2)^0.5)-SUM($I93:O93),('RFM input'!$I$225*(1+vanilla2)^0.5)/A3stdlife))","v":4.7038251422568873},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F93),('RFM input'!$I$225*(1+vanilla2)^0.5)-SUM($I93:P93),('RFM input'!$I$225*(1+vanilla2)^0.5)/A3stdlife))","v":4.7038251422568873}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$F94),('RFM input'!$J$225*(1+vanilla3)^0.5)-SUM($J94:J94),('RFM input'!$J$225*(1+vanilla3)^0.5)/A3stdlife))","v":5.9474740272193243},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F94),('RFM input'!$J$225*(1+vanilla3)^0.5)-SUM($J94:K94),('RFM input'!$J$225*(1+vanilla3)^0.5)/A3stdlife))","v":5.9474740272193243},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F94),('RFM input'!$J$225*(1+vanilla3)^0.5)-SUM($J94:L94),('RFM input'!$J$225*(1+vanilla3)^0.5)/A3stdlife))","v":5.9474740272193243},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F94),('RFM input'!$J$225*(1+vanilla3)^0.5)-SUM($J94:M94),('RFM input'!$J$225*(1+vanilla3)^0.5)/A3stdlife))","v":5.9474740272193243},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F94),('RFM input'!$J$225*(1+vanilla3)^0.5)-SUM($J94:N94),('RFM input'!$J$225*(1+vanilla3)^0.5)/A3stdlife))","v":5.9474740272193243},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F94),('RFM input'!$J$225*(1+vanilla3)^0.5)-SUM($J94:O94),('RFM input'!$J$225*(1+vanilla3)^0.5)/A3stdlife))","v":5.9474740272193243},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F94),('RFM input'!$J$225*(1+vanilla3)^0.5)-SUM($J94:P94),('RFM input'!$J$225*(1+vanilla3)^0.5)/A3stdlife))","v":5.9474740272193243}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F95),('RFM input'!$K$225*(1+vanilla4)^0.5)-SUM($K95:K95),('RFM input'!$K$225*(1+vanilla4)^0.5)/A3stdlife))","v":8.0754063910424758},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F95),('RFM input'!$K$225*(1+vanilla4)^0.5)-SUM($K95:L95),('RFM input'!$K$225*(1+vanilla4)^0.5)/A3stdlife))","v":8.0754063910424758},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F95),('RFM input'!$K$225*(1+vanilla4)^0.5)-SUM($K95:M95),('RFM input'!$K$225*(1+vanilla4)^0.5)/A3stdlife))","v":8.0754063910424758},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F95),('RFM input'!$K$225*(1+vanilla4)^0.5)-SUM($K95:N95),('RFM input'!$K$225*(1+vanilla4)^0.5)/A3stdlife))","v":8.0754063910424758},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F95),('RFM input'!$K$225*(1+vanilla4)^0.5)-SUM($K95:O95),('RFM input'!$K$225*(1+vanilla4)^0.5)/A3stdlife))","v":8.0754063910424758},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F95),('RFM input'!$K$225*(1+vanilla4)^0.5)-SUM($K95:P95),('RFM input'!$K$225*(1+vanilla4)^0.5)/A3stdlife))","v":8.0754063910424758}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F96),('RFM input'!$L$225*(1+vanilla5)^0.5)-SUM($L96:L96),('RFM input'!$L$225*(1+vanilla5)^0.5)/A3stdlife))","v":8.362975700615122},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F96),('RFM input'!$L$225*(1+vanilla5)^0.5)-SUM($L96:M96),('RFM input'!$L$225*(1+vanilla5)^0.5)/A3stdlife))","v":8.362975700615122},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F96),('RFM input'!$L$225*(1+vanilla5)^0.5)-SUM($L96:N96),('RFM input'!$L$225*(1+vanilla5)^0.5)/A3stdlife))","v":8.362975700615122},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F96),('RFM input'!$L$225*(1+vanilla5)^0.5)-SUM($L96:O96),('RFM input'!$L$225*(1+vanilla5)^0.5)/A3stdlife))","v":8.362975700615122},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F96),('RFM input'!$L$225*(1+vanilla5)^0.5)-SUM($L96:P96),('RFM input'!$L$225*(1+vanilla5)^0.5)/A3stdlife))","v":8.362975700615122}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F97),('RFM input'!$M$225*(1+vanilla6)^0.5)-SUM($M97:M97),('RFM input'!$M$225*(1+vanilla6)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F97),('RFM input'!$M$225*(1+vanilla6)^0.5)-SUM($M97:N97),('RFM input'!$M$225*(1+vanilla6)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F97),('RFM input'!$M$225*(1+vanilla6)^0.5)-SUM($M97:O97),('RFM input'!$M$225*(1+vanilla6)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F97),('RFM input'!$M$225*(1+vanilla6)^0.5)-SUM($M97:P97),('RFM input'!$M$225*(1+vanilla6)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F98),('RFM input'!$N$225*(1+vanilla7)^0.5)-SUM($N98:N98),('RFM input'!$N$225*(1+vanilla7)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F98),('RFM input'!$N$225*(1+vanilla7)^0.5)-SUM($N98:O98),('RFM input'!$N$225*(1+vanilla7)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F98),('RFM input'!$N$225*(1+vanilla7)^0.5)-SUM($N98:P98),('RFM input'!$N$225*(1+vanilla7)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F99),('RFM input'!$O$225*(1+vanilla8)^0.5)-SUM($O99:O99),('RFM input'!$O$225*(1+vanilla8)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F99),('RFM input'!$O$225*(1+vanilla8)^0.5)-SUM($O99:P99),('RFM input'!$O$225*(1+vanilla8)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F100),('RFM input'!$P$225*(1+vanilla9)^0.5)-SUM($P100:P100),('RFM input'!$P$225*(1+vanilla9)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D102,'RFM input'!$E$299:$E$348,0),1),-SUM(H90:H101))","v":-123.27862719204695},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D102,'RFM input'!$E$299:$E$348,0),1),-SUM(I90:I101))","v":-126.68655862179058},{"$f":"IF(COUNT($H102:I102)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D102,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J90:J101)))","v":-130.14340659610215},{"$f":"IF(COUNT($H102:J102)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D102,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K90:K101)))","v":-133.67973246076957},{"$f":"IF(COUNT($H102:K102)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D102,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L90:L101)))","v":-137.17608251916417},{"$f":"IF(COUNT($H102:L102)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D102,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M90:M101)))","v":0},{"$f":"IF(COUNT($H102:M102)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D102,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N90:N101)))","v":0},{"$f":"IF(COUNT($H102:N102)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D102,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O90:O101)))","v":0},{"$f":"IF(COUNT($H102:O102)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D102,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P90:P101)))","v":0},{"$f":"IF(COUNT($H102:P102)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D102,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q90:Q101)))","v":0}]
[null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A4remlife,A4value-SUM($G103:G103),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":"n/a"},{"$f":"IF(I$3>A4remlife,A4value-SUM($G103:H103),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":"n/a"},{"$f":"IF(J$3>A4remlife,A4value-SUM($G103:I103),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":"n/a"},{"$f":"IF(K$3>A4remlife,A4value-SUM($G103:J103),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":"n/a"},{"$f":"IF(L$3>A4remlife,A4value-SUM($G103:K103),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":"n/a"},{"$f":"IF(M$3>A4remlife,A4value-SUM($G103:L103),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":"n/a"},{"$f":"IF(N$3>A4remlife,A4value-SUM($G103:M103),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":"n/a"},{"$f":"IF(O$3>A4remlife,A4value-SUM($G103:N103),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":"n/a"},{"$f":"IF(P$3>A4remlife,A4value-SUM($G103:O103),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":"n/a"},{"$f":"IF(Q$3>A4remlife,A4value-SUM($G103:P103),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(I$3>(A4stdlife+$F105),('RFM input'!$H$226*(1+vanilla1)^0.5)-SUM($H105:H105),('RFM input'!$H$226*(1+vanilla1)^0.5)/A4stdlife))","v":0.24659993785828341},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>(A4stdlife+$F105),('RFM input'!$H$226*(1+vanilla1)^0.5)-SUM($H105:I105),('RFM input'!$H$226*(1+vanilla1)^0.5)/A4stdlife))","v":0.24659993785828341},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$F105),('RFM input'!$H$226*(1+vanilla1)^0.5)-SUM($H105:J105),('RFM input'!$H$226*(1+vanilla1)^0.5)/A4stdlife))","v":0.24659993785828341},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F105),('RFM input'!$H$226*(1+vanilla1)^0.5)-SUM($H105:K105),('RFM input'!$H$226*(1+vanilla1)^0.5)/A4stdlife))","v":0.24659993785828341},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F105),('RFM input'!$H$226*(1+vanilla1)^0.5)-SUM($H105:L105),('RFM input'!$H$226*(1+vanilla1)^0.5)/A4stdlife))","v":0.24659993785828341},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F105),('RFM input'!$H$226*(1+vanilla1)^0.5)-SUM($H105:M105),('RFM input'!$H$226*(1+vanilla1)^0.5)/A4stdlife))","v":0.24659993785828341},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F105),('RFM input'!$H$226*(1+vanilla1)^0.5)-SUM($H105:N105),('RFM input'!$H$226*(1+vanilla1)^0.5)/A4stdlife))","v":0.24659993785828341},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F105),('RFM input'!$H$226*(1+vanilla1)^0.5)-SUM($H105:O105),('RFM input'!$H$226*(1+vanilla1)^0.5)/A4stdlife))","v":0.24659993785828341},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F105),('RFM input'!$H$226*(1+vanilla1)^0.5)-SUM($H105:P105),('RFM input'!$H$226*(1+vanilla1)^0.5)/A4stdlife))","v":0.24659993785828341}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>(A4stdlife+$F106),('RFM input'!$I$226*(1+vanilla2)^0.5)-SUM($I106:I106),('RFM input'!$I$226*(1+vanilla2)^0.5)/A4stdlife))","v":0.23060871276216227},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$F106),('RFM input'!$I$226*(1+vanilla2)^0.5)-SUM($I106:J106),('RFM input'!$I$226*(1+vanilla2)^0.5)/A4stdlife))","v":0.23060871276216227},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F106),('RFM input'!$I$226*(1+vanilla2)^0.5)-SUM($I106:K106),('RFM input'!$I$226*(1+vanilla2)^0.5)/A4stdlife))","v":0.23060871276216227},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F106),('RFM input'!$I$226*(1+vanilla2)^0.5)-SUM($I106:L106),('RFM input'!$I$226*(1+vanilla2)^0.5)/A4stdlife))","v":0.23060871276216227},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F106),('RFM input'!$I$226*(1+vanilla2)^0.5)-SUM($I106:M106),('RFM input'!$I$226*(1+vanilla2)^0.5)/A4stdlife))","v":0.23060871276216227},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F106),('RFM input'!$I$226*(1+vanilla2)^0.5)-SUM($I106:N106),('RFM input'!$I$226*(1+vanilla2)^0.5)/A4stdlife))","v":0.23060871276216227},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F106),('RFM input'!$I$226*(1+vanilla2)^0.5)-SUM($I106:O106),('RFM input'!$I$226*(1+vanilla2)^0.5)/A4stdlife))","v":0.23060871276216227},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F106),('RFM input'!$I$226*(1+vanilla2)^0.5)-SUM($I106:P106),('RFM input'!$I$226*(1+vanilla2)^0.5)/A4stdlife))","v":0.23060871276216227}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$F107),('RFM input'!$J$226*(1+vanilla3)^0.5)-SUM($J107:J107),('RFM input'!$J$226*(1+vanilla3)^0.5)/A4stdlife))","v":0.24666492508835308},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F107),('RFM input'!$J$226*(1+vanilla3)^0.5)-SUM($J107:K107),('RFM input'!$J$226*(1+vanilla3)^0.5)/A4stdlife))","v":0.24666492508835308},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F107),('RFM input'!$J$226*(1+vanilla3)^0.5)-SUM($J107:L107),('RFM input'!$J$226*(1+vanilla3)^0.5)/A4stdlife))","v":0.24666492508835308},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F107),('RFM input'!$J$226*(1+vanilla3)^0.5)-SUM($J107:M107),('RFM input'!$J$226*(1+vanilla3)^0.5)/A4stdlife))","v":0.24666492508835308},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F107),('RFM input'!$J$226*(1+vanilla3)^0.5)-SUM($J107:N107),('RFM input'!$J$226*(1+vanilla3)^0.5)/A4stdlife))","v":0.24666492508835308},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F107),('RFM input'!$J$226*(1+vanilla3)^0.5)-SUM($J107:O107),('RFM input'!$J$226*(1+vanilla3)^0.5)/A4stdlife))","v":0.24666492508835308},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F107),('RFM input'!$J$226*(1+vanilla3)^0.5)-SUM($J107:P107),('RFM input'!$J$226*(1+vanilla3)^0.5)/A4stdlife))","v":0.24666492508835308}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F108),('RFM input'!$K$226*(1+vanilla4)^0.5)-SUM($K108:K108),('RFM input'!$K$226*(1+vanilla4)^0.5)/A4stdlife))","v":0.32783155805793263},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F108),('RFM input'!$K$226*(1+vanilla4)^0.5)-SUM($K108:L108),('RFM input'!$K$226*(1+vanilla4)^0.5)/A4stdlife))","v":0.32783155805793263},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F108),('RFM input'!$K$226*(1+vanilla4)^0.5)-SUM($K108:M108),('RFM input'!$K$226*(1+vanilla4)^0.5)/A4stdlife))","v":0.32783155805793263},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F108),('RFM input'!$K$226*(1+vanilla4)^0.5)-SUM($K108:N108),('RFM input'!$K$226*(1+vanilla4)^0.5)/A4stdlife))","v":0.32783155805793263},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F108),('RFM input'!$K$226*(1+vanilla4)^0.5)-SUM($K108:O108),('RFM input'!$K$226*(1+vanilla4)^0.5)/A4stdlife))","v":0.32783155805793263},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F108),('RFM input'!$K$226*(1+vanilla4)^0.5)-SUM($K108:P108),('RFM input'!$K$226*(1+vanilla4)^0.5)/A4stdlife))","v":0.32783155805793263}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F109),('RFM input'!$L$226*(1+vanilla5)^0.5)-SUM($L109:L109),('RFM input'!$L$226*(1+vanilla5)^0.5)/A4stdlife))","v":0.38214007798633032},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F109),('RFM input'!$L$226*(1+vanilla5)^0.5)-SUM($L109:M109),('RFM input'!$L$226*(1+vanilla5)^0.5)/A4stdlife))","v":0.38214007798633032},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F109),('RFM input'!$L$226*(1+vanilla5)^0.5)-SUM($L109:N109),('RFM input'!$L$226*(1+vanilla5)^0.5)/A4stdlife))","v":0.38214007798633032},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F109),('RFM input'!$L$226*(1+vanilla5)^0.5)-SUM($L109:O109),('RFM input'!$L$226*(1+vanilla5)^0.5)/A4stdlife))","v":0.38214007798633032},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F109),('RFM input'!$L$226*(1+vanilla5)^0.5)-SUM($L109:P109),('RFM input'!$L$226*(1+vanilla5)^0.5)/A4stdlife))","v":0.38214007798633032}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F110),('RFM input'!$M$226*(1+vanilla6)^0.5)-SUM($M110:M110),('RFM input'!$M$226*(1+vanilla6)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F110),('RFM input'!$M$226*(1+vanilla6)^0.5)-SUM($M110:N110),('RFM input'!$M$226*(1+vanilla6)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F110),('RFM input'!$M$226*(1+vanilla6)^0.5)-SUM($M110:O110),('RFM input'!$M$226*(1+vanilla6)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F110),('RFM input'!$M$226*(1+vanilla6)^0.5)-SUM($M110:P110),('RFM input'!$M$226*(1+vanilla6)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F111),('RFM input'!$N$226*(1+vanilla7)^0.5)-SUM($N111:N111),('RFM input'!$N$226*(1+vanilla7)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F111),('RFM input'!$N$226*(1+vanilla7)^0.5)-SUM($N111:O111),('RFM input'!$N$226*(1+vanilla7)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F111),('RFM input'!$N$226*(1+vanilla7)^0.5)-SUM($N111:P111),('RFM input'!$N$226*(1+vanilla7)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F112),('RFM input'!$O$226*(1+vanilla8)^0.5)-SUM($O112:O112),('RFM input'!$O$226*(1+vanilla8)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F112),('RFM input'!$O$226*(1+vanilla8)^0.5)-SUM($O112:P112),('RFM input'!$O$226*(1+vanilla8)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F113),('RFM input'!$P$226*(1+vanilla9)^0.5)-SUM($P113:P113),('RFM input'!$P$226*(1+vanilla9)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D115,'RFM input'!$E$299:$E$348,0),1),-SUM(H103:H114))","v":-22.821379203116198},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D115,'RFM input'!$E$299:$E$348,0),1),-SUM(I103:I114))","v":-23.245798955888855},{"$f":"IF(COUNT($H115:I115)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D115,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J103:J114)))","v":-23.676310717312514},{"$f":"IF(COUNT($H115:J115)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D115,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K103:K114)))","v":-24.116720561274253},{"$f":"IF(COUNT($H115:K115)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D115,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L103:L114)))","v":-24.549099711456655},{"$f":"IF(COUNT($H115:L115)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D115,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M103:M114)))","v":0},{"$f":"IF(COUNT($H115:M115)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D115,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N103:N114)))","v":0},{"$f":"IF(COUNT($H115:N115)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D115,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O103:O114)))","v":0},{"$f":"IF(COUNT($H115:O115)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D115,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P103:P114)))","v":0},{"$f":"IF(COUNT($H115:P115)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D115,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q103:Q114)))","v":0}]
[null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A5remlife,A5value-SUM($G116:G116),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":"n/a"},{"$f":"IF(I$3>A5remlife,A5value-SUM($G116:H116),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":"n/a"},{"$f":"IF(J$3>A5remlife,A5value-SUM($G116:I116),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":"n/a"},{"$f":"IF(K$3>A5remlife,A5value-SUM($G116:J116),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":"n/a"},{"$f":"IF(L$3>A5remlife,A5value-SUM($G116:K116),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":"n/a"},{"$f":"IF(M$3>A5remlife,A5value-SUM($G116:L116),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":"n/a"},{"$f":"IF(N$3>A5remlife,A5value-SUM($G116:M116),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":"n/a"},{"$f":"IF(O$3>A5remlife,A5value-SUM($G116:N116),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":"n/a"},{"$f":"IF(P$3>A5remlife,A5value-SUM($G116:O116),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":"n/a"},{"$f":"IF(Q$3>A5remlife,A5value-SUM($G116:P116),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(I$3>(A5stdlife+$F118),('RFM input'!$H$227*(1+vanilla1)^0.5)-SUM($H118:H118),('RFM input'!$H$227*(1+vanilla1)^0.5)/A5stdlife))","v":3.8469411115468737E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>(A5stdlife+$F118),('RFM input'!$H$227*(1+vanilla1)^0.5)-SUM($H118:I118),('RFM input'!$H$227*(1+vanilla1)^0.5)/A5stdlife))","v":3.8469411115468737E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$F118),('RFM input'!$H$227*(1+vanilla1)^0.5)-SUM($H118:J118),('RFM input'!$H$227*(1+vanilla1)^0.5)/A5stdlife))","v":3.8469411115468737E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F118),('RFM input'!$H$227*(1+vanilla1)^0.5)-SUM($H118:K118),('RFM input'!$H$227*(1+vanilla1)^0.5)/A5stdlife))","v":3.8469411115468737E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F118),('RFM input'!$H$227*(1+vanilla1)^0.5)-SUM($H118:L118),('RFM input'!$H$227*(1+vanilla1)^0.5)/A5stdlife))","v":3.8469411115468737E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F118),('RFM input'!$H$227*(1+vanilla1)^0.5)-SUM($H118:M118),('RFM input'!$H$227*(1+vanilla1)^0.5)/A5stdlife))","v":3.8469411115468737E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F118),('RFM input'!$H$227*(1+vanilla1)^0.5)-SUM($H118:N118),('RFM input'!$H$227*(1+vanilla1)^0.5)/A5stdlife))","v":3.8469411115468737E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F118),('RFM input'!$H$227*(1+vanilla1)^0.5)-SUM($H118:O118),('RFM input'!$H$227*(1+vanilla1)^0.5)/A5stdlife))","v":3.8469411115468737E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F118),('RFM input'!$H$227*(1+vanilla1)^0.5)-SUM($H118:P118),('RFM input'!$H$227*(1+vanilla1)^0.5)/A5stdlife))","v":3.8469411115468737E-3}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>(A5stdlife+$F119),('RFM input'!$I$227*(1+vanilla2)^0.5)-SUM($I119:I119),('RFM input'!$I$227*(1+vanilla2)^0.5)/A5stdlife))","v":4.261962932967267E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$F119),('RFM input'!$I$227*(1+vanilla2)^0.5)-SUM($I119:J119),('RFM input'!$I$227*(1+vanilla2)^0.5)/A5stdlife))","v":4.261962932967267E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F119),('RFM input'!$I$227*(1+vanilla2)^0.5)-SUM($I119:K119),('RFM input'!$I$227*(1+vanilla2)^0.5)/A5stdlife))","v":4.261962932967267E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F119),('RFM input'!$I$227*(1+vanilla2)^0.5)-SUM($I119:L119),('RFM input'!$I$227*(1+vanilla2)^0.5)/A5stdlife))","v":4.261962932967267E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F119),('RFM input'!$I$227*(1+vanilla2)^0.5)-SUM($I119:M119),('RFM input'!$I$227*(1+vanilla2)^0.5)/A5stdlife))","v":4.261962932967267E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F119),('RFM input'!$I$227*(1+vanilla2)^0.5)-SUM($I119:N119),('RFM input'!$I$227*(1+vanilla2)^0.5)/A5stdlife))","v":4.261962932967267E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F119),('RFM input'!$I$227*(1+vanilla2)^0.5)-SUM($I119:O119),('RFM input'!$I$227*(1+vanilla2)^0.5)/A5stdlife))","v":4.261962932967267E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F119),('RFM input'!$I$227*(1+vanilla2)^0.5)-SUM($I119:P119),('RFM input'!$I$227*(1+vanilla2)^0.5)/A5stdlife))","v":4.261962932967267E-3}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$F120),('RFM input'!$J$227*(1+vanilla3)^0.5)-SUM($J120:J120),('RFM input'!$J$227*(1+vanilla3)^0.5)/A5stdlife))","v":1.6002633267488389E-5},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F120),('RFM input'!$J$227*(1+vanilla3)^0.5)-SUM($J120:K120),('RFM input'!$J$227*(1+vanilla3)^0.5)/A5stdlife))","v":1.6002633267488389E-5},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F120),('RFM input'!$J$227*(1+vanilla3)^0.5)-SUM($J120:L120),('RFM input'!$J$227*(1+vanilla3)^0.5)/A5stdlife))","v":1.6002633267488389E-5},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F120),('RFM input'!$J$227*(1+vanilla3)^0.5)-SUM($J120:M120),('RFM input'!$J$227*(1+vanilla3)^0.5)/A5stdlife))","v":1.6002633267488389E-5},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F120),('RFM input'!$J$227*(1+vanilla3)^0.5)-SUM($J120:N120),('RFM input'!$J$227*(1+vanilla3)^0.5)/A5stdlife))","v":1.6002633267488389E-5},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F120),('RFM input'!$J$227*(1+vanilla3)^0.5)-SUM($J120:O120),('RFM input'!$J$227*(1+vanilla3)^0.5)/A5stdlife))","v":1.6002633267488389E-5},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F120),('RFM input'!$J$227*(1+vanilla3)^0.5)-SUM($J120:P120),('RFM input'!$J$227*(1+vanilla3)^0.5)/A5stdlife))","v":1.6002633267488389E-5}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F121),('RFM input'!$K$227*(1+vanilla4)^0.5)-SUM($K121:K121),('RFM input'!$K$227*(1+vanilla4)^0.5)/A5stdlife))","v":1.3332598129889777E-4},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F121),('RFM input'!$K$227*(1+vanilla4)^0.5)-SUM($K121:L121),('RFM input'!$K$227*(1+vanilla4)^0.5)/A5stdlife))","v":1.3332598129889777E-4},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F121),('RFM input'!$K$227*(1+vanilla4)^0.5)-SUM($K121:M121),('RFM input'!$K$227*(1+vanilla4)^0.5)/A5stdlife))","v":1.3332598129889777E-4},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F121),('RFM input'!$K$227*(1+vanilla4)^0.5)-SUM($K121:N121),('RFM input'!$K$227*(1+vanilla4)^0.5)/A5stdlife))","v":1.3332598129889777E-4},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F121),('RFM input'!$K$227*(1+vanilla4)^0.5)-SUM($K121:O121),('RFM input'!$K$227*(1+vanilla4)^0.5)/A5stdlife))","v":1.3332598129889777E-4},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F121),('RFM input'!$K$227*(1+vanilla4)^0.5)-SUM($K121:P121),('RFM input'!$K$227*(1+vanilla4)^0.5)/A5stdlife))","v":1.3332598129889777E-4}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F122),('RFM input'!$L$227*(1+vanilla5)^0.5)-SUM($L122:L122),('RFM input'!$L$227*(1+vanilla5)^0.5)/A5stdlife))","v":4.3706655293006382E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F122),('RFM input'!$L$227*(1+vanilla5)^0.5)-SUM($L122:M122),('RFM input'!$L$227*(1+vanilla5)^0.5)/A5stdlife))","v":4.3706655293006382E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F122),('RFM input'!$L$227*(1+vanilla5)^0.5)-SUM($L122:N122),('RFM input'!$L$227*(1+vanilla5)^0.5)/A5stdlife))","v":4.3706655293006382E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F122),('RFM input'!$L$227*(1+vanilla5)^0.5)-SUM($L122:O122),('RFM input'!$L$227*(1+vanilla5)^0.5)/A5stdlife))","v":4.3706655293006382E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F122),('RFM input'!$L$227*(1+vanilla5)^0.5)-SUM($L122:P122),('RFM input'!$L$227*(1+vanilla5)^0.5)/A5stdlife))","v":4.3706655293006382E-3}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F123),('RFM input'!$M$227*(1+vanilla6)^0.5)-SUM($M123:M123),('RFM input'!$M$227*(1+vanilla6)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F123),('RFM input'!$M$227*(1+vanilla6)^0.5)-SUM($M123:N123),('RFM input'!$M$227*(1+vanilla6)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F123),('RFM input'!$M$227*(1+vanilla6)^0.5)-SUM($M123:O123),('RFM input'!$M$227*(1+vanilla6)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F123),('RFM input'!$M$227*(1+vanilla6)^0.5)-SUM($M123:P123),('RFM input'!$M$227*(1+vanilla6)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F124),('RFM input'!$N$227*(1+vanilla7)^0.5)-SUM($N124:N124),('RFM input'!$N$227*(1+vanilla7)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F124),('RFM input'!$N$227*(1+vanilla7)^0.5)-SUM($N124:O124),('RFM input'!$N$227*(1+vanilla7)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F124),('RFM input'!$N$227*(1+vanilla7)^0.5)-SUM($N124:P124),('RFM input'!$N$227*(1+vanilla7)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F125),('RFM input'!$O$227*(1+vanilla8)^0.5)-SUM($O125:O125),('RFM input'!$O$227*(1+vanilla8)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F125),('RFM input'!$O$227*(1+vanilla8)^0.5)-SUM($O125:P125),('RFM input'!$O$227*(1+vanilla8)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F126),('RFM input'!$P$227*(1+vanilla9)^0.5)-SUM($P126:P126),('RFM input'!$P$227*(1+vanilla9)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D128,'RFM input'!$E$299:$E$348,0),1),-SUM(H116:H127))","v":-2.4714006361421705},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D128,'RFM input'!$E$299:$E$348,0),1),-SUM(I116:I127))","v":-2.5165283512709458},{"$f":"IF(COUNT($H128:I128)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D128,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J116:J127)))","v":-2.5623038176628716},{"$f":"IF(COUNT($H128:J128)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D128,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K116:K127)))","v":-2.6091317276467403},{"$f":"IF(COUNT($H128:K128)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D128,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L116:L127)))","v":-2.6583802082850108},{"$f":"IF(COUNT($H128:L128)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D128,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M116:M127)))","v":0},{"$f":"IF(COUNT($H128:M128)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D128,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N116:N127)))","v":0},{"$f":"IF(COUNT($H128:N128)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D128,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O116:O127)))","v":0},{"$f":"IF(COUNT($H128:O128)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D128,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P116:P127)))","v":0},{"$f":"IF(COUNT($H128:P128)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D128,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q116:Q127)))","v":0}]
[null,null,{"$f":"Asset6","v":"Substation Bays"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A6remlife,A6value-SUM($G129:G129),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":"n/a"},{"$f":"IF(I$3>A6remlife,A6value-SUM($G129:H129),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":"n/a"},{"$f":"IF(J$3>A6remlife,A6value-SUM($G129:I129),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":"n/a"},{"$f":"IF(K$3>A6remlife,A6value-SUM($G129:J129),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":"n/a"},{"$f":"IF(L$3>A6remlife,A6value-SUM($G129:K129),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":"n/a"},{"$f":"IF(M$3>A6remlife,A6value-SUM($G129:L129),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":"n/a"},{"$f":"IF(N$3>A6remlife,A6value-SUM($G129:M129),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":"n/a"},{"$f":"IF(O$3>A6remlife,A6value-SUM($G129:N129),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":"n/a"},{"$f":"IF(P$3>A6remlife,A6value-SUM($G129:O129),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":"n/a"},{"$f":"IF(Q$3>A6remlife,A6value-SUM($G129:P129),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(I$3>(A6stdlife+$F131),('RFM input'!$H$228*(1+vanilla1)^0.5)-SUM($H131:H131),('RFM input'!$H$228*(1+vanilla1)^0.5)/A6stdlife))","v":1.0136591171391052},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>(A6stdlife+$F131),('RFM input'!$H$228*(1+vanilla1)^0.5)-SUM($H131:I131),('RFM input'!$H$228*(1+vanilla1)^0.5)/A6stdlife))","v":1.0136591171391052},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$F131),('RFM input'!$H$228*(1+vanilla1)^0.5)-SUM($H131:J131),('RFM input'!$H$228*(1+vanilla1)^0.5)/A6stdlife))","v":1.0136591171391052},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F131),('RFM input'!$H$228*(1+vanilla1)^0.5)-SUM($H131:K131),('RFM input'!$H$228*(1+vanilla1)^0.5)/A6stdlife))","v":1.0136591171391052},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F131),('RFM input'!$H$228*(1+vanilla1)^0.5)-SUM($H131:L131),('RFM input'!$H$228*(1+vanilla1)^0.5)/A6stdlife))","v":1.0136591171391052},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F131),('RFM input'!$H$228*(1+vanilla1)^0.5)-SUM($H131:M131),('RFM input'!$H$228*(1+vanilla1)^0.5)/A6stdlife))","v":1.0136591171391052},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F131),('RFM input'!$H$228*(1+vanilla1)^0.5)-SUM($H131:N131),('RFM input'!$H$228*(1+vanilla1)^0.5)/A6stdlife))","v":1.0136591171391052},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F131),('RFM input'!$H$228*(1+vanilla1)^0.5)-SUM($H131:O131),('RFM input'!$H$228*(1+vanilla1)^0.5)/A6stdlife))","v":1.0136591171391052},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F131),('RFM input'!$H$228*(1+vanilla1)^0.5)-SUM($H131:P131),('RFM input'!$H$228*(1+vanilla1)^0.5)/A6stdlife))","v":1.0136591171391052}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>(A6stdlife+$F132),('RFM input'!$I$228*(1+vanilla2)^0.5)-SUM($I132:I132),('RFM input'!$I$228*(1+vanilla2)^0.5)/A6stdlife))","v":1.3650330385475702},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$F132),('RFM input'!$I$228*(1+vanilla2)^0.5)-SUM($I132:J132),('RFM input'!$I$228*(1+vanilla2)^0.5)/A6stdlife))","v":1.3650330385475702},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F132),('RFM input'!$I$228*(1+vanilla2)^0.5)-SUM($I132:K132),('RFM input'!$I$228*(1+vanilla2)^0.5)/A6stdlife))","v":1.3650330385475702},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F132),('RFM input'!$I$228*(1+vanilla2)^0.5)-SUM($I132:L132),('RFM input'!$I$228*(1+vanilla2)^0.5)/A6stdlife))","v":1.3650330385475702},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F132),('RFM input'!$I$228*(1+vanilla2)^0.5)-SUM($I132:M132),('RFM input'!$I$228*(1+vanilla2)^0.5)/A6stdlife))","v":1.3650330385475702},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F132),('RFM input'!$I$228*(1+vanilla2)^0.5)-SUM($I132:N132),('RFM input'!$I$228*(1+vanilla2)^0.5)/A6stdlife))","v":1.3650330385475702},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F132),('RFM input'!$I$228*(1+vanilla2)^0.5)-SUM($I132:O132),('RFM input'!$I$228*(1+vanilla2)^0.5)/A6stdlife))","v":1.3650330385475702},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F132),('RFM input'!$I$228*(1+vanilla2)^0.5)-SUM($I132:P132),('RFM input'!$I$228*(1+vanilla2)^0.5)/A6stdlife))","v":1.3650330385475702}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$F133),('RFM input'!$J$228*(1+vanilla3)^0.5)-SUM($J133:J133),('RFM input'!$J$228*(1+vanilla3)^0.5)/A6stdlife))","v":1.5919739636777868},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F133),('RFM input'!$J$228*(1+vanilla3)^0.5)-SUM($J133:K133),('RFM input'!$J$228*(1+vanilla3)^0.5)/A6stdlife))","v":1.5919739636777868},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F133),('RFM input'!$J$228*(1+vanilla3)^0.5)-SUM($J133:L133),('RFM input'!$J$228*(1+vanilla3)^0.5)/A6stdlife))","v":1.5919739636777868},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F133),('RFM input'!$J$228*(1+vanilla3)^0.5)-SUM($J133:M133),('RFM input'!$J$228*(1+vanilla3)^0.5)/A6stdlife))","v":1.5919739636777868},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F133),('RFM input'!$J$228*(1+vanilla3)^0.5)-SUM($J133:N133),('RFM input'!$J$228*(1+vanilla3)^0.5)/A6stdlife))","v":1.5919739636777868},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F133),('RFM input'!$J$228*(1+vanilla3)^0.5)-SUM($J133:O133),('RFM input'!$J$228*(1+vanilla3)^0.5)/A6stdlife))","v":1.5919739636777868},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F133),('RFM input'!$J$228*(1+vanilla3)^0.5)-SUM($J133:P133),('RFM input'!$J$228*(1+vanilla3)^0.5)/A6stdlife))","v":1.5919739636777868}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F134),('RFM input'!$K$228*(1+vanilla4)^0.5)-SUM($K134:K134),('RFM input'!$K$228*(1+vanilla4)^0.5)/A6stdlife))","v":2.2128342267530416},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F134),('RFM input'!$K$228*(1+vanilla4)^0.5)-SUM($K134:L134),('RFM input'!$K$228*(1+vanilla4)^0.5)/A6stdlife))","v":2.2128342267530416},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F134),('RFM input'!$K$228*(1+vanilla4)^0.5)-SUM($K134:M134),('RFM input'!$K$228*(1+vanilla4)^0.5)/A6stdlife))","v":2.2128342267530416},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F134),('RFM input'!$K$228*(1+vanilla4)^0.5)-SUM($K134:N134),('RFM input'!$K$228*(1+vanilla4)^0.5)/A6stdlife))","v":2.2128342267530416},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F134),('RFM input'!$K$228*(1+vanilla4)^0.5)-SUM($K134:O134),('RFM input'!$K$228*(1+vanilla4)^0.5)/A6stdlife))","v":2.2128342267530416},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F134),('RFM input'!$K$228*(1+vanilla4)^0.5)-SUM($K134:P134),('RFM input'!$K$228*(1+vanilla4)^0.5)/A6stdlife))","v":2.2128342267530416}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F135),('RFM input'!$L$228*(1+vanilla5)^0.5)-SUM($L135:L135),('RFM input'!$L$228*(1+vanilla5)^0.5)/A6stdlife))","v":2.2073277594271055},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F135),('RFM input'!$L$228*(1+vanilla5)^0.5)-SUM($L135:M135),('RFM input'!$L$228*(1+vanilla5)^0.5)/A6stdlife))","v":2.2073277594271055},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F135),('RFM input'!$L$228*(1+vanilla5)^0.5)-SUM($L135:N135),('RFM input'!$L$228*(1+vanilla5)^0.5)/A6stdlife))","v":2.2073277594271055},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F135),('RFM input'!$L$228*(1+vanilla5)^0.5)-SUM($L135:O135),('RFM input'!$L$228*(1+vanilla5)^0.5)/A6stdlife))","v":2.2073277594271055},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F135),('RFM input'!$L$228*(1+vanilla5)^0.5)-SUM($L135:P135),('RFM input'!$L$228*(1+vanilla5)^0.5)/A6stdlife))","v":2.2073277594271055}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F136),('RFM input'!$M$228*(1+vanilla6)^0.5)-SUM($M136:M136),('RFM input'!$M$228*(1+vanilla6)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F136),('RFM input'!$M$228*(1+vanilla6)^0.5)-SUM($M136:N136),('RFM input'!$M$228*(1+vanilla6)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F136),('RFM input'!$M$228*(1+vanilla6)^0.5)-SUM($M136:O136),('RFM input'!$M$228*(1+vanilla6)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F136),('RFM input'!$M$228*(1+vanilla6)^0.5)-SUM($M136:P136),('RFM input'!$M$228*(1+vanilla6)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F137),('RFM input'!$N$228*(1+vanilla7)^0.5)-SUM($N137:N137),('RFM input'!$N$228*(1+vanilla7)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F137),('RFM input'!$N$228*(1+vanilla7)^0.5)-SUM($N137:O137),('RFM input'!$N$228*(1+vanilla7)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F137),('RFM input'!$N$228*(1+vanilla7)^0.5)-SUM($N137:P137),('RFM input'!$N$228*(1+vanilla7)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F138),('RFM input'!$O$228*(1+vanilla8)^0.5)-SUM($O138:O138),('RFM input'!$O$228*(1+vanilla8)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F138),('RFM input'!$O$228*(1+vanilla8)^0.5)-SUM($O138:P138),('RFM input'!$O$228*(1+vanilla8)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F139),('RFM input'!$P$228*(1+vanilla9)^0.5)-SUM($P139:P139),('RFM input'!$P$228*(1+vanilla9)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D141,'RFM input'!$E$299:$E$348,0),1),-SUM(H129:H140))","v":-46.857353456479352},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D141,'RFM input'!$E$299:$E$348,0),1),-SUM(I129:I140))","v":-47.85501909623504},{"$f":"IF(COUNT($H141:I141)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D141,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J129:J140)))","v":-48.867004964181092},{"$f":"IF(COUNT($H141:J141)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D141,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K129:K140)))","v":-49.902257837923166},{"$f":"IF(COUNT($H141:K141)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D141,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L129:L140)))","v":-50.918633297985259},{"$f":"IF(COUNT($H141:L141)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D141,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M129:M140)))","v":0},{"$f":"IF(COUNT($H141:M141)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D141,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N129:N140)))","v":0},{"$f":"IF(COUNT($H141:N141)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D141,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O129:O140)))","v":0},{"$f":"IF(COUNT($H141:O141)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D141,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P129:P140)))","v":0},{"$f":"IF(COUNT($H141:P141)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D141,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q129:Q140)))","v":0}]
[null,null,{"$f":"Asset7","v":"Substation Establishment"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A7remlife,A7value-SUM($G142:G142),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":"n/a"},{"$f":"IF(I$3>A7remlife,A7value-SUM($G142:H142),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":"n/a"},{"$f":"IF(J$3>A7remlife,A7value-SUM($G142:I142),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":"n/a"},{"$f":"IF(K$3>A7remlife,A7value-SUM($G142:J142),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":"n/a"},{"$f":"IF(L$3>A7remlife,A7value-SUM($G142:K142),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":"n/a"},{"$f":"IF(M$3>A7remlife,A7value-SUM($G142:L142),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":"n/a"},{"$f":"IF(N$3>A7remlife,A7value-SUM($G142:M142),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":"n/a"},{"$f":"IF(O$3>A7remlife,A7value-SUM($G142:N142),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":"n/a"},{"$f":"IF(P$3>A7remlife,A7value-SUM($G142:O142),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":"n/a"},{"$f":"IF(Q$3>A7remlife,A7value-SUM($G142:P142),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(I$3>(A7stdlife+$F144),('RFM input'!$H$229*(1+vanilla1)^0.5)-SUM($H144:H144),('RFM input'!$H$229*(1+vanilla1)^0.5)/A7stdlife))","v":0.15827130461680339},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>(A7stdlife+$F144),('RFM input'!$H$229*(1+vanilla1)^0.5)-SUM($H144:I144),('RFM input'!$H$229*(1+vanilla1)^0.5)/A7stdlife))","v":0.15827130461680339},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$F144),('RFM input'!$H$229*(1+vanilla1)^0.5)-SUM($H144:J144),('RFM input'!$H$229*(1+vanilla1)^0.5)/A7stdlife))","v":0.15827130461680339},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F144),('RFM input'!$H$229*(1+vanilla1)^0.5)-SUM($H144:K144),('RFM input'!$H$229*(1+vanilla1)^0.5)/A7stdlife))","v":0.15827130461680339},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F144),('RFM input'!$H$229*(1+vanilla1)^0.5)-SUM($H144:L144),('RFM input'!$H$229*(1+vanilla1)^0.5)/A7stdlife))","v":0.15827130461680339},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F144),('RFM input'!$H$229*(1+vanilla1)^0.5)-SUM($H144:M144),('RFM input'!$H$229*(1+vanilla1)^0.5)/A7stdlife))","v":0.15827130461680339},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F144),('RFM input'!$H$229*(1+vanilla1)^0.5)-SUM($H144:N144),('RFM input'!$H$229*(1+vanilla1)^0.5)/A7stdlife))","v":0.15827130461680339},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F144),('RFM input'!$H$229*(1+vanilla1)^0.5)-SUM($H144:O144),('RFM input'!$H$229*(1+vanilla1)^0.5)/A7stdlife))","v":0.15827130461680339},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F144),('RFM input'!$H$229*(1+vanilla1)^0.5)-SUM($H144:P144),('RFM input'!$H$229*(1+vanilla1)^0.5)/A7stdlife))","v":0.15827130461680339}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>(A7stdlife+$F145),('RFM input'!$I$229*(1+vanilla2)^0.5)-SUM($I145:I145),('RFM input'!$I$229*(1+vanilla2)^0.5)/A7stdlife))","v":0.12858727035332548},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$F145),('RFM input'!$I$229*(1+vanilla2)^0.5)-SUM($I145:J145),('RFM input'!$I$229*(1+vanilla2)^0.5)/A7stdlife))","v":0.12858727035332548},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F145),('RFM input'!$I$229*(1+vanilla2)^0.5)-SUM($I145:K145),('RFM input'!$I$229*(1+vanilla2)^0.5)/A7stdlife))","v":0.12858727035332548},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F145),('RFM input'!$I$229*(1+vanilla2)^0.5)-SUM($I145:L145),('RFM input'!$I$229*(1+vanilla2)^0.5)/A7stdlife))","v":0.12858727035332548},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F145),('RFM input'!$I$229*(1+vanilla2)^0.5)-SUM($I145:M145),('RFM input'!$I$229*(1+vanilla2)^0.5)/A7stdlife))","v":0.12858727035332548},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F145),('RFM input'!$I$229*(1+vanilla2)^0.5)-SUM($I145:N145),('RFM input'!$I$229*(1+vanilla2)^0.5)/A7stdlife))","v":0.12858727035332548},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F145),('RFM input'!$I$229*(1+vanilla2)^0.5)-SUM($I145:O145),('RFM input'!$I$229*(1+vanilla2)^0.5)/A7stdlife))","v":0.12858727035332548},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F145),('RFM input'!$I$229*(1+vanilla2)^0.5)-SUM($I145:P145),('RFM input'!$I$229*(1+vanilla2)^0.5)/A7stdlife))","v":0.12858727035332548}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$F146),('RFM input'!$J$229*(1+vanilla3)^0.5)-SUM($J146:J146),('RFM input'!$J$229*(1+vanilla3)^0.5)/A7stdlife))","v":3.0910830311426316E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F146),('RFM input'!$J$229*(1+vanilla3)^0.5)-SUM($J146:K146),('RFM input'!$J$229*(1+vanilla3)^0.5)/A7stdlife))","v":3.0910830311426316E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F146),('RFM input'!$J$229*(1+vanilla3)^0.5)-SUM($J146:L146),('RFM input'!$J$229*(1+vanilla3)^0.5)/A7stdlife))","v":3.0910830311426316E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F146),('RFM input'!$J$229*(1+vanilla3)^0.5)-SUM($J146:M146),('RFM input'!$J$229*(1+vanilla3)^0.5)/A7stdlife))","v":3.0910830311426316E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F146),('RFM input'!$J$229*(1+vanilla3)^0.5)-SUM($J146:N146),('RFM input'!$J$229*(1+vanilla3)^0.5)/A7stdlife))","v":3.0910830311426316E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F146),('RFM input'!$J$229*(1+vanilla3)^0.5)-SUM($J146:O146),('RFM input'!$J$229*(1+vanilla3)^0.5)/A7stdlife))","v":3.0910830311426316E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F146),('RFM input'!$J$229*(1+vanilla3)^0.5)-SUM($J146:P146),('RFM input'!$J$229*(1+vanilla3)^0.5)/A7stdlife))","v":3.0910830311426316E-2}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F147),('RFM input'!$K$229*(1+vanilla4)^0.5)-SUM($K147:K147),('RFM input'!$K$229*(1+vanilla4)^0.5)/A7stdlife))","v":0.10084856537182586},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F147),('RFM input'!$K$229*(1+vanilla4)^0.5)-SUM($K147:L147),('RFM input'!$K$229*(1+vanilla4)^0.5)/A7stdlife))","v":0.10084856537182586},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F147),('RFM input'!$K$229*(1+vanilla4)^0.5)-SUM($K147:M147),('RFM input'!$K$229*(1+vanilla4)^0.5)/A7stdlife))","v":0.10084856537182586},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F147),('RFM input'!$K$229*(1+vanilla4)^0.5)-SUM($K147:N147),('RFM input'!$K$229*(1+vanilla4)^0.5)/A7stdlife))","v":0.10084856537182586},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F147),('RFM input'!$K$229*(1+vanilla4)^0.5)-SUM($K147:O147),('RFM input'!$K$229*(1+vanilla4)^0.5)/A7stdlife))","v":0.10084856537182586},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F147),('RFM input'!$K$229*(1+vanilla4)^0.5)-SUM($K147:P147),('RFM input'!$K$229*(1+vanilla4)^0.5)/A7stdlife))","v":0.10084856537182586}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F148),('RFM input'!$L$229*(1+vanilla5)^0.5)-SUM($L148:L148),('RFM input'!$L$229*(1+vanilla5)^0.5)/A7stdlife))","v":0.11812998025829076},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F148),('RFM input'!$L$229*(1+vanilla5)^0.5)-SUM($L148:M148),('RFM input'!$L$229*(1+vanilla5)^0.5)/A7stdlife))","v":0.11812998025829076},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F148),('RFM input'!$L$229*(1+vanilla5)^0.5)-SUM($L148:N148),('RFM input'!$L$229*(1+vanilla5)^0.5)/A7stdlife))","v":0.11812998025829076},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F148),('RFM input'!$L$229*(1+vanilla5)^0.5)-SUM($L148:O148),('RFM input'!$L$229*(1+vanilla5)^0.5)/A7stdlife))","v":0.11812998025829076},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F148),('RFM input'!$L$229*(1+vanilla5)^0.5)-SUM($L148:P148),('RFM input'!$L$229*(1+vanilla5)^0.5)/A7stdlife))","v":0.11812998025829076}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F149),('RFM input'!$M$229*(1+vanilla6)^0.5)-SUM($M149:M149),('RFM input'!$M$229*(1+vanilla6)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F149),('RFM input'!$M$229*(1+vanilla6)^0.5)-SUM($M149:N149),('RFM input'!$M$229*(1+vanilla6)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F149),('RFM input'!$M$229*(1+vanilla6)^0.5)-SUM($M149:O149),('RFM input'!$M$229*(1+vanilla6)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F149),('RFM input'!$M$229*(1+vanilla6)^0.5)-SUM($M149:P149),('RFM input'!$M$229*(1+vanilla6)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F150),('RFM input'!$N$229*(1+vanilla7)^0.5)-SUM($N150:N150),('RFM input'!$N$229*(1+vanilla7)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F150),('RFM input'!$N$229*(1+vanilla7)^0.5)-SUM($N150:O150),('RFM input'!$N$229*(1+vanilla7)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F150),('RFM input'!$N$229*(1+vanilla7)^0.5)-SUM($N150:P150),('RFM input'!$N$229*(1+vanilla7)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F151),('RFM input'!$O$229*(1+vanilla8)^0.5)-SUM($O151:O151),('RFM input'!$O$229*(1+vanilla8)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F151),('RFM input'!$O$229*(1+vanilla8)^0.5)-SUM($O151:P151),('RFM input'!$O$229*(1+vanilla8)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F152),('RFM input'!$P$229*(1+vanilla9)^0.5)-SUM($P152:P152),('RFM input'!$P$229*(1+vanilla9)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D154,'RFM input'!$E$299:$E$348,0),1),-SUM(H142:H153))","v":-12.47420998671131},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D154,'RFM input'!$E$299:$E$348,0),1),-SUM(I142:I153))","v":-12.586611223901572},{"$f":"IF(COUNT($H154:I154)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D154,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J142:J153)))","v":-12.700625838661736},{"$f":"IF(COUNT($H154:J154)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D154,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K142:K153)))","v":-12.817261812856335},{"$f":"IF(COUNT($H154:K154)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D154,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L142:L153)))","v":-12.931770977659061},{"$f":"IF(COUNT($H154:L154)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D154,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M142:M153)))","v":0},{"$f":"IF(COUNT($H154:M154)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D154,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N142:N153)))","v":0},{"$f":"IF(COUNT($H154:N154)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D154,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O142:O153)))","v":0},{"$f":"IF(COUNT($H154:O154)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D154,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P142:P153)))","v":0},{"$f":"IF(COUNT($H154:P154)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D154,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q142:Q153)))","v":0}]
[null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A8remlife,A8value-SUM($G155:G155),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(I$3>A8remlife,A8value-SUM($G155:H155),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(J$3>A8remlife,A8value-SUM($G155:I155),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(K$3>A8remlife,A8value-SUM($G155:J155),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(L$3>A8remlife,A8value-SUM($G155:K155),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(M$3>A8remlife,A8value-SUM($G155:L155),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(N$3>A8remlife,A8value-SUM($G155:M155),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(O$3>A8remlife,A8value-SUM($G155:N155),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(P$3>A8remlife,A8value-SUM($G155:O155),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(Q$3>A8remlife,A8value-SUM($G155:P155),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(I$3>(A8stdlife+$F157),('RFM input'!$H$230*(1+vanilla1)^0.5)-SUM($H157:H157),('RFM input'!$H$230*(1+vanilla1)^0.5)/A8stdlife))","v":0.33955788809462895},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>(A8stdlife+$F157),('RFM input'!$H$230*(1+vanilla1)^0.5)-SUM($H157:I157),('RFM input'!$H$230*(1+vanilla1)^0.5)/A8stdlife))","v":0.33955788809462895},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$F157),('RFM input'!$H$230*(1+vanilla1)^0.5)-SUM($H157:J157),('RFM input'!$H$230*(1+vanilla1)^0.5)/A8stdlife))","v":0.33955788809462895},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F157),('RFM input'!$H$230*(1+vanilla1)^0.5)-SUM($H157:K157),('RFM input'!$H$230*(1+vanilla1)^0.5)/A8stdlife))","v":0.33955788809462895},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F157),('RFM input'!$H$230*(1+vanilla1)^0.5)-SUM($H157:L157),('RFM input'!$H$230*(1+vanilla1)^0.5)/A8stdlife))","v":0.33955788809462895},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F157),('RFM input'!$H$230*(1+vanilla1)^0.5)-SUM($H157:M157),('RFM input'!$H$230*(1+vanilla1)^0.5)/A8stdlife))","v":0.33955788809462895},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F157),('RFM input'!$H$230*(1+vanilla1)^0.5)-SUM($H157:N157),('RFM input'!$H$230*(1+vanilla1)^0.5)/A8stdlife))","v":0.33955788809462895},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F157),('RFM input'!$H$230*(1+vanilla1)^0.5)-SUM($H157:O157),('RFM input'!$H$230*(1+vanilla1)^0.5)/A8stdlife))","v":0.33955788809462895},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F157),('RFM input'!$H$230*(1+vanilla1)^0.5)-SUM($H157:P157),('RFM input'!$H$230*(1+vanilla1)^0.5)/A8stdlife))","v":0.33955788809462895}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>(A8stdlife+$F158),('RFM input'!$I$230*(1+vanilla2)^0.5)-SUM($I158:I158),('RFM input'!$I$230*(1+vanilla2)^0.5)/A8stdlife))","v":0.48798895731284342},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$F158),('RFM input'!$I$230*(1+vanilla2)^0.5)-SUM($I158:J158),('RFM input'!$I$230*(1+vanilla2)^0.5)/A8stdlife))","v":0.48798895731284342},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F158),('RFM input'!$I$230*(1+vanilla2)^0.5)-SUM($I158:K158),('RFM input'!$I$230*(1+vanilla2)^0.5)/A8stdlife))","v":0.48798895731284342},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F158),('RFM input'!$I$230*(1+vanilla2)^0.5)-SUM($I158:L158),('RFM input'!$I$230*(1+vanilla2)^0.5)/A8stdlife))","v":0.48798895731284342},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F158),('RFM input'!$I$230*(1+vanilla2)^0.5)-SUM($I158:M158),('RFM input'!$I$230*(1+vanilla2)^0.5)/A8stdlife))","v":0.48798895731284342},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F158),('RFM input'!$I$230*(1+vanilla2)^0.5)-SUM($I158:N158),('RFM input'!$I$230*(1+vanilla2)^0.5)/A8stdlife))","v":0.48798895731284342},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F158),('RFM input'!$I$230*(1+vanilla2)^0.5)-SUM($I158:O158),('RFM input'!$I$230*(1+vanilla2)^0.5)/A8stdlife))","v":0.48798895731284342},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F158),('RFM input'!$I$230*(1+vanilla2)^0.5)-SUM($I158:P158),('RFM input'!$I$230*(1+vanilla2)^0.5)/A8stdlife))","v":0.48798895731284342}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$F159),('RFM input'!$J$230*(1+vanilla3)^0.5)-SUM($J159:J159),('RFM input'!$J$230*(1+vanilla3)^0.5)/A8stdlife))","v":0.51910227386571128},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F159),('RFM input'!$J$230*(1+vanilla3)^0.5)-SUM($J159:K159),('RFM input'!$J$230*(1+vanilla3)^0.5)/A8stdlife))","v":0.51910227386571128},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F159),('RFM input'!$J$230*(1+vanilla3)^0.5)-SUM($J159:L159),('RFM input'!$J$230*(1+vanilla3)^0.5)/A8stdlife))","v":0.51910227386571128},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F159),('RFM input'!$J$230*(1+vanilla3)^0.5)-SUM($J159:M159),('RFM input'!$J$230*(1+vanilla3)^0.5)/A8stdlife))","v":0.51910227386571128},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F159),('RFM input'!$J$230*(1+vanilla3)^0.5)-SUM($J159:N159),('RFM input'!$J$230*(1+vanilla3)^0.5)/A8stdlife))","v":0.51910227386571128},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F159),('RFM input'!$J$230*(1+vanilla3)^0.5)-SUM($J159:O159),('RFM input'!$J$230*(1+vanilla3)^0.5)/A8stdlife))","v":0.51910227386571128},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F159),('RFM input'!$J$230*(1+vanilla3)^0.5)-SUM($J159:P159),('RFM input'!$J$230*(1+vanilla3)^0.5)/A8stdlife))","v":0.51910227386571128}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F160),('RFM input'!$K$230*(1+vanilla4)^0.5)-SUM($K160:K160),('RFM input'!$K$230*(1+vanilla4)^0.5)/A8stdlife))","v":0.5506846525000495},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F160),('RFM input'!$K$230*(1+vanilla4)^0.5)-SUM($K160:L160),('RFM input'!$K$230*(1+vanilla4)^0.5)/A8stdlife))","v":0.5506846525000495},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F160),('RFM input'!$K$230*(1+vanilla4)^0.5)-SUM($K160:M160),('RFM input'!$K$230*(1+vanilla4)^0.5)/A8stdlife))","v":0.5506846525000495},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F160),('RFM input'!$K$230*(1+vanilla4)^0.5)-SUM($K160:N160),('RFM input'!$K$230*(1+vanilla4)^0.5)/A8stdlife))","v":0.5506846525000495},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F160),('RFM input'!$K$230*(1+vanilla4)^0.5)-SUM($K160:O160),('RFM input'!$K$230*(1+vanilla4)^0.5)/A8stdlife))","v":0.5506846525000495},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F160),('RFM input'!$K$230*(1+vanilla4)^0.5)-SUM($K160:P160),('RFM input'!$K$230*(1+vanilla4)^0.5)/A8stdlife))","v":0.5506846525000495}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F161),('RFM input'!$L$230*(1+vanilla5)^0.5)-SUM($L161:L161),('RFM input'!$L$230*(1+vanilla5)^0.5)/A8stdlife))","v":0.73901915514376493},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F161),('RFM input'!$L$230*(1+vanilla5)^0.5)-SUM($L161:M161),('RFM input'!$L$230*(1+vanilla5)^0.5)/A8stdlife))","v":0.73901915514376493},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F161),('RFM input'!$L$230*(1+vanilla5)^0.5)-SUM($L161:N161),('RFM input'!$L$230*(1+vanilla5)^0.5)/A8stdlife))","v":0.73901915514376493},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F161),('RFM input'!$L$230*(1+vanilla5)^0.5)-SUM($L161:O161),('RFM input'!$L$230*(1+vanilla5)^0.5)/A8stdlife))","v":0.73901915514376493},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F161),('RFM input'!$L$230*(1+vanilla5)^0.5)-SUM($L161:P161),('RFM input'!$L$230*(1+vanilla5)^0.5)/A8stdlife))","v":0.73901915514376493}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F162),('RFM input'!$M$230*(1+vanilla6)^0.5)-SUM($M162:M162),('RFM input'!$M$230*(1+vanilla6)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F162),('RFM input'!$M$230*(1+vanilla6)^0.5)-SUM($M162:N162),('RFM input'!$M$230*(1+vanilla6)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F162),('RFM input'!$M$230*(1+vanilla6)^0.5)-SUM($M162:O162),('RFM input'!$M$230*(1+vanilla6)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F162),('RFM input'!$M$230*(1+vanilla6)^0.5)-SUM($M162:P162),('RFM input'!$M$230*(1+vanilla6)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F163),('RFM input'!$N$230*(1+vanilla7)^0.5)-SUM($N163:N163),('RFM input'!$N$230*(1+vanilla7)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F163),('RFM input'!$N$230*(1+vanilla7)^0.5)-SUM($N163:O163),('RFM input'!$N$230*(1+vanilla7)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F163),('RFM input'!$N$230*(1+vanilla7)^0.5)-SUM($N163:P163),('RFM input'!$N$230*(1+vanilla7)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F164),('RFM input'!$O$230*(1+vanilla8)^0.5)-SUM($O164:O164),('RFM input'!$O$230*(1+vanilla8)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F164),('RFM input'!$O$230*(1+vanilla8)^0.5)-SUM($O164:P164),('RFM input'!$O$230*(1+vanilla8)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F165),('RFM input'!$P$230*(1+vanilla9)^0.5)-SUM($P165:P165),('RFM input'!$P$230*(1+vanilla9)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D167,'RFM input'!$E$299:$E$348,0),1),-SUM(H155:H166))","v":-14.203108370071938},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D167,'RFM input'!$E$299:$E$348,0),1),-SUM(I155:I166))","v":-14.859879045182899},{"$f":"IF(COUNT($H167:I167)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D167,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J155:J166)))","v":-15.526076832506153},{"$f":"IF(COUNT($H167:J167)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D167,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K155:K166)))","v":-16.207591461961211},{"$f":"IF(COUNT($H167:K167)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D167,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L155:L166)))","v":-16.87667895026507},{"$f":"IF(COUNT($H167:L167)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D167,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M155:M166)))","v":0},{"$f":"IF(COUNT($H167:M167)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D167,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N155:N166)))","v":0},{"$f":"IF(COUNT($H167:N167)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D167,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O155:O166)))","v":0},{"$f":"IF(COUNT($H167:O167)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D167,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P155:P166)))","v":0},{"$f":"IF(COUNT($H167:P167)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D167,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q155:Q166)))","v":0}]
[null,null,{"$f":"Asset9","v":"Zone Transformers"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A9remlife,A9value-SUM($G168:G168),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(I$3>A9remlife,A9value-SUM($G168:H168),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(J$3>A9remlife,A9value-SUM($G168:I168),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(K$3>A9remlife,A9value-SUM($G168:J168),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(L$3>A9remlife,A9value-SUM($G168:K168),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(M$3>A9remlife,A9value-SUM($G168:L168),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(N$3>A9remlife,A9value-SUM($G168:M168),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(O$3>A9remlife,A9value-SUM($G168:N168),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(P$3>A9remlife,A9value-SUM($G168:O168),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(Q$3>A9remlife,A9value-SUM($G168:P168),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(I$3>(A9stdlife+$F170),('RFM input'!$H$231*(1+vanilla1)^0.5)-SUM($H170:H170),('RFM input'!$H$231*(1+vanilla1)^0.5)/A9stdlife))","v":3.209347296423392E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>(A9stdlife+$F170),('RFM input'!$H$231*(1+vanilla1)^0.5)-SUM($H170:I170),('RFM input'!$H$231*(1+vanilla1)^0.5)/A9stdlife))","v":3.209347296423392E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$F170),('RFM input'!$H$231*(1+vanilla1)^0.5)-SUM($H170:J170),('RFM input'!$H$231*(1+vanilla1)^0.5)/A9stdlife))","v":3.209347296423392E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F170),('RFM input'!$H$231*(1+vanilla1)^0.5)-SUM($H170:K170),('RFM input'!$H$231*(1+vanilla1)^0.5)/A9stdlife))","v":3.209347296423392E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F170),('RFM input'!$H$231*(1+vanilla1)^0.5)-SUM($H170:L170),('RFM input'!$H$231*(1+vanilla1)^0.5)/A9stdlife))","v":3.209347296423392E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F170),('RFM input'!$H$231*(1+vanilla1)^0.5)-SUM($H170:M170),('RFM input'!$H$231*(1+vanilla1)^0.5)/A9stdlife))","v":3.209347296423392E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F170),('RFM input'!$H$231*(1+vanilla1)^0.5)-SUM($H170:N170),('RFM input'!$H$231*(1+vanilla1)^0.5)/A9stdlife))","v":3.209347296423392E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F170),('RFM input'!$H$231*(1+vanilla1)^0.5)-SUM($H170:O170),('RFM input'!$H$231*(1+vanilla1)^0.5)/A9stdlife))","v":3.209347296423392E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F170),('RFM input'!$H$231*(1+vanilla1)^0.5)-SUM($H170:P170),('RFM input'!$H$231*(1+vanilla1)^0.5)/A9stdlife))","v":3.209347296423392E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>(A9stdlife+$F171),('RFM input'!$I$231*(1+vanilla2)^0.5)-SUM($I171:I171),('RFM input'!$I$231*(1+vanilla2)^0.5)/A9stdlife))","v":0.136669201769998},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$F171),('RFM input'!$I$231*(1+vanilla2)^0.5)-SUM($I171:J171),('RFM input'!$I$231*(1+vanilla2)^0.5)/A9stdlife))","v":0.136669201769998},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F171),('RFM input'!$I$231*(1+vanilla2)^0.5)-SUM($I171:K171),('RFM input'!$I$231*(1+vanilla2)^0.5)/A9stdlife))","v":0.136669201769998},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F171),('RFM input'!$I$231*(1+vanilla2)^0.5)-SUM($I171:L171),('RFM input'!$I$231*(1+vanilla2)^0.5)/A9stdlife))","v":0.136669201769998},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F171),('RFM input'!$I$231*(1+vanilla2)^0.5)-SUM($I171:M171),('RFM input'!$I$231*(1+vanilla2)^0.5)/A9stdlife))","v":0.136669201769998},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F171),('RFM input'!$I$231*(1+vanilla2)^0.5)-SUM($I171:N171),('RFM input'!$I$231*(1+vanilla2)^0.5)/A9stdlife))","v":0.136669201769998},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F171),('RFM input'!$I$231*(1+vanilla2)^0.5)-SUM($I171:O171),('RFM input'!$I$231*(1+vanilla2)^0.5)/A9stdlife))","v":0.136669201769998},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F171),('RFM input'!$I$231*(1+vanilla2)^0.5)-SUM($I171:P171),('RFM input'!$I$231*(1+vanilla2)^0.5)/A9stdlife))","v":0.136669201769998}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$F172),('RFM input'!$J$231*(1+vanilla3)^0.5)-SUM($J172:J172),('RFM input'!$J$231*(1+vanilla3)^0.5)/A9stdlife))","v":4.5038651028142605E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F172),('RFM input'!$J$231*(1+vanilla3)^0.5)-SUM($J172:K172),('RFM input'!$J$231*(1+vanilla3)^0.5)/A9stdlife))","v":4.5038651028142605E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F172),('RFM input'!$J$231*(1+vanilla3)^0.5)-SUM($J172:L172),('RFM input'!$J$231*(1+vanilla3)^0.5)/A9stdlife))","v":4.5038651028142605E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F172),('RFM input'!$J$231*(1+vanilla3)^0.5)-SUM($J172:M172),('RFM input'!$J$231*(1+vanilla3)^0.5)/A9stdlife))","v":4.5038651028142605E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F172),('RFM input'!$J$231*(1+vanilla3)^0.5)-SUM($J172:N172),('RFM input'!$J$231*(1+vanilla3)^0.5)/A9stdlife))","v":4.5038651028142605E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F172),('RFM input'!$J$231*(1+vanilla3)^0.5)-SUM($J172:O172),('RFM input'!$J$231*(1+vanilla3)^0.5)/A9stdlife))","v":4.5038651028142605E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F172),('RFM input'!$J$231*(1+vanilla3)^0.5)-SUM($J172:P172),('RFM input'!$J$231*(1+vanilla3)^0.5)/A9stdlife))","v":4.5038651028142605E-2}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F173),('RFM input'!$K$231*(1+vanilla4)^0.5)-SUM($K173:K173),('RFM input'!$K$231*(1+vanilla4)^0.5)/A9stdlife))","v":1.4680923316006631E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F173),('RFM input'!$K$231*(1+vanilla4)^0.5)-SUM($K173:L173),('RFM input'!$K$231*(1+vanilla4)^0.5)/A9stdlife))","v":1.4680923316006631E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F173),('RFM input'!$K$231*(1+vanilla4)^0.5)-SUM($K173:M173),('RFM input'!$K$231*(1+vanilla4)^0.5)/A9stdlife))","v":1.4680923316006631E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F173),('RFM input'!$K$231*(1+vanilla4)^0.5)-SUM($K173:N173),('RFM input'!$K$231*(1+vanilla4)^0.5)/A9stdlife))","v":1.4680923316006631E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F173),('RFM input'!$K$231*(1+vanilla4)^0.5)-SUM($K173:O173),('RFM input'!$K$231*(1+vanilla4)^0.5)/A9stdlife))","v":1.4680923316006631E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F173),('RFM input'!$K$231*(1+vanilla4)^0.5)-SUM($K173:P173),('RFM input'!$K$231*(1+vanilla4)^0.5)/A9stdlife))","v":1.4680923316006631E-2}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F174),('RFM input'!$L$231*(1+vanilla5)^0.5)-SUM($L174:L174),('RFM input'!$L$231*(1+vanilla5)^0.5)/A9stdlife))","v":0.15692787733938363},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F174),('RFM input'!$L$231*(1+vanilla5)^0.5)-SUM($L174:M174),('RFM input'!$L$231*(1+vanilla5)^0.5)/A9stdlife))","v":0.15692787733938363},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F174),('RFM input'!$L$231*(1+vanilla5)^0.5)-SUM($L174:N174),('RFM input'!$L$231*(1+vanilla5)^0.5)/A9stdlife))","v":0.15692787733938363},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F174),('RFM input'!$L$231*(1+vanilla5)^0.5)-SUM($L174:O174),('RFM input'!$L$231*(1+vanilla5)^0.5)/A9stdlife))","v":0.15692787733938363},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F174),('RFM input'!$L$231*(1+vanilla5)^0.5)-SUM($L174:P174),('RFM input'!$L$231*(1+vanilla5)^0.5)/A9stdlife))","v":0.15692787733938363}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F175),('RFM input'!$M$231*(1+vanilla6)^0.5)-SUM($M175:M175),('RFM input'!$M$231*(1+vanilla6)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F175),('RFM input'!$M$231*(1+vanilla6)^0.5)-SUM($M175:N175),('RFM input'!$M$231*(1+vanilla6)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F175),('RFM input'!$M$231*(1+vanilla6)^0.5)-SUM($M175:O175),('RFM input'!$M$231*(1+vanilla6)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F175),('RFM input'!$M$231*(1+vanilla6)^0.5)-SUM($M175:P175),('RFM input'!$M$231*(1+vanilla6)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F176),('RFM input'!$N$231*(1+vanilla7)^0.5)-SUM($N176:N176),('RFM input'!$N$231*(1+vanilla7)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F176),('RFM input'!$N$231*(1+vanilla7)^0.5)-SUM($N176:O176),('RFM input'!$N$231*(1+vanilla7)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F176),('RFM input'!$N$231*(1+vanilla7)^0.5)-SUM($N176:P176),('RFM input'!$N$231*(1+vanilla7)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F177),('RFM input'!$O$231*(1+vanilla8)^0.5)-SUM($O177:O177),('RFM input'!$O$231*(1+vanilla8)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F177),('RFM input'!$O$231*(1+vanilla8)^0.5)-SUM($O177:P177),('RFM input'!$O$231*(1+vanilla8)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F178),('RFM input'!$P$231*(1+vanilla9)^0.5)-SUM($P178:P178),('RFM input'!$P$231*(1+vanilla9)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D180,'RFM input'!$E$299:$E$348,0),1),-SUM(H168:H179))","v":-14.755896657225509},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D180,'RFM input'!$E$299:$E$348,0),1),-SUM(I168:I179))","v":-14.874007340918679},{"$f":"IF(COUNT($H180:I180)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D180,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J168:J179)))","v":-14.993813354063727},{"$f":"IF(COUNT($H180:J180)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D180,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K168:K179)))","v":-15.116373879194107},{"$f":"IF(COUNT($H180:K180)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D180,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L168:L179)))","v":-15.236699563164029},{"$f":"IF(COUNT($H180:L180)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D180,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M168:M179)))","v":0},{"$f":"IF(COUNT($H180:M180)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D180,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N168:N179)))","v":0},{"$f":"IF(COUNT($H180:N180)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D180,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O168:O179)))","v":0},{"$f":"IF(COUNT($H180:O180)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D180,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P168:P179)))","v":0},{"$f":"IF(COUNT($H180:P180)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D180,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q168:Q179)))","v":0}]
[null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A10remlife,A10value-SUM($G181:G181),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":"n/a"},{"$f":"IF(I$3>A10remlife,A10value-SUM($G181:H181),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":"n/a"},{"$f":"IF(J$3>A10remlife,A10value-SUM($G181:I181),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":"n/a"},{"$f":"IF(K$3>A10remlife,A10value-SUM($G181:J181),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":"n/a"},{"$f":"IF(L$3>A10remlife,A10value-SUM($G181:K181),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":"n/a"},{"$f":"IF(M$3>A10remlife,A10value-SUM($G181:L181),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":"n/a"},{"$f":"IF(N$3>A10remlife,A10value-SUM($G181:M181),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":"n/a"},{"$f":"IF(O$3>A10remlife,A10value-SUM($G181:N181),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":"n/a"},{"$f":"IF(P$3>A10remlife,A10value-SUM($G181:O181),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":"n/a"},{"$f":"IF(Q$3>A10remlife,A10value-SUM($G181:P181),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(I$3>(A10stdlife+$F183),('RFM input'!$H$232*(1+vanilla1)^0.5)-SUM($H183:H183),('RFM input'!$H$232*(1+vanilla1)^0.5)/A10stdlife))","v":1.4400251547907448},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(J$3>(A10stdlife+$F183),('RFM input'!$H$232*(1+vanilla1)^0.5)-SUM($H183:I183),('RFM input'!$H$232*(1+vanilla1)^0.5)/A10stdlife))","v":1.4400251547907448},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$F183),('RFM input'!$H$232*(1+vanilla1)^0.5)-SUM($H183:J183),('RFM input'!$H$232*(1+vanilla1)^0.5)/A10stdlife))","v":1.4400251547907448},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F183),('RFM input'!$H$232*(1+vanilla1)^0.5)-SUM($H183:K183),('RFM input'!$H$232*(1+vanilla1)^0.5)/A10stdlife))","v":1.4400251547907448},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F183),('RFM input'!$H$232*(1+vanilla1)^0.5)-SUM($H183:L183),('RFM input'!$H$232*(1+vanilla1)^0.5)/A10stdlife))","v":1.4400251547907448},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F183),('RFM input'!$H$232*(1+vanilla1)^0.5)-SUM($H183:M183),('RFM input'!$H$232*(1+vanilla1)^0.5)/A10stdlife))","v":1.4400251547907448},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F183),('RFM input'!$H$232*(1+vanilla1)^0.5)-SUM($H183:N183),('RFM input'!$H$232*(1+vanilla1)^0.5)/A10stdlife))","v":1.4400251547907448},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F183),('RFM input'!$H$232*(1+vanilla1)^0.5)-SUM($H183:O183),('RFM input'!$H$232*(1+vanilla1)^0.5)/A10stdlife))","v":1.4400251547907448},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F183),('RFM input'!$H$232*(1+vanilla1)^0.5)-SUM($H183:P183),('RFM input'!$H$232*(1+vanilla1)^0.5)/A10stdlife))","v":1.4400251547907448}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(J$3>(A10stdlife+$F184),('RFM input'!$I$232*(1+vanilla2)^0.5)-SUM($I184:I184),('RFM input'!$I$232*(1+vanilla2)^0.5)/A10stdlife))","v":1.596145978558609},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$F184),('RFM input'!$I$232*(1+vanilla2)^0.5)-SUM($I184:J184),('RFM input'!$I$232*(1+vanilla2)^0.5)/A10stdlife))","v":1.596145978558609},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F184),('RFM input'!$I$232*(1+vanilla2)^0.5)-SUM($I184:K184),('RFM input'!$I$232*(1+vanilla2)^0.5)/A10stdlife))","v":1.596145978558609},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F184),('RFM input'!$I$232*(1+vanilla2)^0.5)-SUM($I184:L184),('RFM input'!$I$232*(1+vanilla2)^0.5)/A10stdlife))","v":1.596145978558609},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F184),('RFM input'!$I$232*(1+vanilla2)^0.5)-SUM($I184:M184),('RFM input'!$I$232*(1+vanilla2)^0.5)/A10stdlife))","v":1.596145978558609},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F184),('RFM input'!$I$232*(1+vanilla2)^0.5)-SUM($I184:N184),('RFM input'!$I$232*(1+vanilla2)^0.5)/A10stdlife))","v":1.596145978558609},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F184),('RFM input'!$I$232*(1+vanilla2)^0.5)-SUM($I184:O184),('RFM input'!$I$232*(1+vanilla2)^0.5)/A10stdlife))","v":1.596145978558609},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F184),('RFM input'!$I$232*(1+vanilla2)^0.5)-SUM($I184:P184),('RFM input'!$I$232*(1+vanilla2)^0.5)/A10stdlife))","v":1.596145978558609}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$F185),('RFM input'!$J$232*(1+vanilla3)^0.5)-SUM($J185:J185),('RFM input'!$J$232*(1+vanilla3)^0.5)/A10stdlife))","v":1.5389630274405659},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F185),('RFM input'!$J$232*(1+vanilla3)^0.5)-SUM($J185:K185),('RFM input'!$J$232*(1+vanilla3)^0.5)/A10stdlife))","v":1.5389630274405659},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F185),('RFM input'!$J$232*(1+vanilla3)^0.5)-SUM($J185:L185),('RFM input'!$J$232*(1+vanilla3)^0.5)/A10stdlife))","v":1.5389630274405659},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F185),('RFM input'!$J$232*(1+vanilla3)^0.5)-SUM($J185:M185),('RFM input'!$J$232*(1+vanilla3)^0.5)/A10stdlife))","v":1.5389630274405659},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F185),('RFM input'!$J$232*(1+vanilla3)^0.5)-SUM($J185:N185),('RFM input'!$J$232*(1+vanilla3)^0.5)/A10stdlife))","v":1.5389630274405659},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F185),('RFM input'!$J$232*(1+vanilla3)^0.5)-SUM($J185:O185),('RFM input'!$J$232*(1+vanilla3)^0.5)/A10stdlife))","v":1.5389630274405659},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F185),('RFM input'!$J$232*(1+vanilla3)^0.5)-SUM($J185:P185),('RFM input'!$J$232*(1+vanilla3)^0.5)/A10stdlife))","v":1.5389630274405659}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F186),('RFM input'!$K$232*(1+vanilla4)^0.5)-SUM($K186:K186),('RFM input'!$K$232*(1+vanilla4)^0.5)/A10stdlife))","v":2.2997697907830035},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F186),('RFM input'!$K$232*(1+vanilla4)^0.5)-SUM($K186:L186),('RFM input'!$K$232*(1+vanilla4)^0.5)/A10stdlife))","v":2.2997697907830035},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F186),('RFM input'!$K$232*(1+vanilla4)^0.5)-SUM($K186:M186),('RFM input'!$K$232*(1+vanilla4)^0.5)/A10stdlife))","v":2.2997697907830035},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F186),('RFM input'!$K$232*(1+vanilla4)^0.5)-SUM($K186:N186),('RFM input'!$K$232*(1+vanilla4)^0.5)/A10stdlife))","v":2.2997697907830035},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F186),('RFM input'!$K$232*(1+vanilla4)^0.5)-SUM($K186:O186),('RFM input'!$K$232*(1+vanilla4)^0.5)/A10stdlife))","v":2.2997697907830035},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F186),('RFM input'!$K$232*(1+vanilla4)^0.5)-SUM($K186:P186),('RFM input'!$K$232*(1+vanilla4)^0.5)/A10stdlife))","v":2.2997697907830035}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F187),('RFM input'!$L$232*(1+vanilla5)^0.5)-SUM($L187:L187),('RFM input'!$L$232*(1+vanilla5)^0.5)/A10stdlife))","v":2.4193189802622608},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F187),('RFM input'!$L$232*(1+vanilla5)^0.5)-SUM($L187:M187),('RFM input'!$L$232*(1+vanilla5)^0.5)/A10stdlife))","v":2.4193189802622608},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F187),('RFM input'!$L$232*(1+vanilla5)^0.5)-SUM($L187:N187),('RFM input'!$L$232*(1+vanilla5)^0.5)/A10stdlife))","v":2.4193189802622608},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F187),('RFM input'!$L$232*(1+vanilla5)^0.5)-SUM($L187:O187),('RFM input'!$L$232*(1+vanilla5)^0.5)/A10stdlife))","v":2.4193189802622608},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F187),('RFM input'!$L$232*(1+vanilla5)^0.5)-SUM($L187:P187),('RFM input'!$L$232*(1+vanilla5)^0.5)/A10stdlife))","v":2.4193189802622608}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F188),('RFM input'!$M$232*(1+vanilla6)^0.5)-SUM($M188:M188),('RFM input'!$M$232*(1+vanilla6)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F188),('RFM input'!$M$232*(1+vanilla6)^0.5)-SUM($M188:N188),('RFM input'!$M$232*(1+vanilla6)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F188),('RFM input'!$M$232*(1+vanilla6)^0.5)-SUM($M188:O188),('RFM input'!$M$232*(1+vanilla6)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F188),('RFM input'!$M$232*(1+vanilla6)^0.5)-SUM($M188:P188),('RFM input'!$M$232*(1+vanilla6)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F189),('RFM input'!$N$232*(1+vanilla7)^0.5)-SUM($N189:N189),('RFM input'!$N$232*(1+vanilla7)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F189),('RFM input'!$N$232*(1+vanilla7)^0.5)-SUM($N189:O189),('RFM input'!$N$232*(1+vanilla7)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F189),('RFM input'!$N$232*(1+vanilla7)^0.5)-SUM($N189:P189),('RFM input'!$N$232*(1+vanilla7)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F190),('RFM input'!$O$232*(1+vanilla8)^0.5)-SUM($O190:O190),('RFM input'!$O$232*(1+vanilla8)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F190),('RFM input'!$O$232*(1+vanilla8)^0.5)-SUM($O190:P190),('RFM input'!$O$232*(1+vanilla8)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F191),('RFM input'!$P$232*(1+vanilla9)^0.5)-SUM($P191:P191),('RFM input'!$P$232*(1+vanilla9)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D193,'RFM input'!$E$299:$E$348,0),1),-SUM(H181:H192))","v":-61.715806217973821},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D193,'RFM input'!$E$299:$E$348,0),1),-SUM(I181:I192))","v":-62.870745429775972},{"$f":"IF(COUNT($H193:I193)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D193,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J181:J192)))","v":-64.04226233294078},{"$f":"IF(COUNT($H193:J193)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D193,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K181:K192)))","v":-65.240714089090645},{"$f":"IF(COUNT($H193:K193)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D193,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L181:L192)))","v":-66.421697254806276},{"$f":"IF(COUNT($H193:L193)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D193,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M181:M192)))","v":0},{"$f":"IF(COUNT($H193:M193)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D193,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N181:N192)))","v":0},{"$f":"IF(COUNT($H193:N193)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D193,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O181:O192)))","v":0},{"$f":"IF(COUNT($H193:O193)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D193,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P181:P192)))","v":0},{"$f":"IF(COUNT($H193:P193)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D193,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q181:Q192)))","v":0}]
[null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A11remlife,A11value-SUM($G194:G194),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(I$3>A11remlife,A11value-SUM($G194:H194),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(J$3>A11remlife,A11value-SUM($G194:I194),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(K$3>A11remlife,A11value-SUM($G194:J194),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(L$3>A11remlife,A11value-SUM($G194:K194),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(M$3>A11remlife,A11value-SUM($G194:L194),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(N$3>A11remlife,A11value-SUM($G194:M194),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(O$3>A11remlife,A11value-SUM($G194:N194),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(P$3>A11remlife,A11value-SUM($G194:O194),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(Q$3>A11remlife,A11value-SUM($G194:P194),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(I$3>(A11stdlife+$F196),('RFM input'!$H$233*(1+vanilla1)^0.5)-SUM($H196:H196),('RFM input'!$H$233*(1+vanilla1)^0.5)/A11stdlife))","v":1.0696346140312387},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(J$3>(A11stdlife+$F196),('RFM input'!$H$233*(1+vanilla1)^0.5)-SUM($H196:I196),('RFM input'!$H$233*(1+vanilla1)^0.5)/A11stdlife))","v":1.0696346140312387},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$F196),('RFM input'!$H$233*(1+vanilla1)^0.5)-SUM($H196:J196),('RFM input'!$H$233*(1+vanilla1)^0.5)/A11stdlife))","v":1.0696346140312387},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F196),('RFM input'!$H$233*(1+vanilla1)^0.5)-SUM($H196:K196),('RFM input'!$H$233*(1+vanilla1)^0.5)/A11stdlife))","v":1.0696346140312387},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F196),('RFM input'!$H$233*(1+vanilla1)^0.5)-SUM($H196:L196),('RFM input'!$H$233*(1+vanilla1)^0.5)/A11stdlife))","v":1.0696346140312387},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F196),('RFM input'!$H$233*(1+vanilla1)^0.5)-SUM($H196:M196),('RFM input'!$H$233*(1+vanilla1)^0.5)/A11stdlife))","v":1.0696346140312387},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F196),('RFM input'!$H$233*(1+vanilla1)^0.5)-SUM($H196:N196),('RFM input'!$H$233*(1+vanilla1)^0.5)/A11stdlife))","v":1.0696346140312387},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F196),('RFM input'!$H$233*(1+vanilla1)^0.5)-SUM($H196:O196),('RFM input'!$H$233*(1+vanilla1)^0.5)/A11stdlife))","v":1.0696346140312387},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F196),('RFM input'!$H$233*(1+vanilla1)^0.5)-SUM($H196:P196),('RFM input'!$H$233*(1+vanilla1)^0.5)/A11stdlife))","v":1.0696346140312387}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(J$3>(A11stdlife+$F197),('RFM input'!$I$233*(1+vanilla2)^0.5)-SUM($I197:I197),('RFM input'!$I$233*(1+vanilla2)^0.5)/A11stdlife))","v":0.82568129511280397},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$F197),('RFM input'!$I$233*(1+vanilla2)^0.5)-SUM($I197:J197),('RFM input'!$I$233*(1+vanilla2)^0.5)/A11stdlife))","v":0.82568129511280397},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F197),('RFM input'!$I$233*(1+vanilla2)^0.5)-SUM($I197:K197),('RFM input'!$I$233*(1+vanilla2)^0.5)/A11stdlife))","v":0.82568129511280397},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F197),('RFM input'!$I$233*(1+vanilla2)^0.5)-SUM($I197:L197),('RFM input'!$I$233*(1+vanilla2)^0.5)/A11stdlife))","v":0.82568129511280397},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F197),('RFM input'!$I$233*(1+vanilla2)^0.5)-SUM($I197:M197),('RFM input'!$I$233*(1+vanilla2)^0.5)/A11stdlife))","v":0.82568129511280397},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F197),('RFM input'!$I$233*(1+vanilla2)^0.5)-SUM($I197:N197),('RFM input'!$I$233*(1+vanilla2)^0.5)/A11stdlife))","v":0.82568129511280397},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F197),('RFM input'!$I$233*(1+vanilla2)^0.5)-SUM($I197:O197),('RFM input'!$I$233*(1+vanilla2)^0.5)/A11stdlife))","v":0.82568129511280397},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F197),('RFM input'!$I$233*(1+vanilla2)^0.5)-SUM($I197:P197),('RFM input'!$I$233*(1+vanilla2)^0.5)/A11stdlife))","v":0.82568129511280397}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$F198),('RFM input'!$J$233*(1+vanilla3)^0.5)-SUM($J198:J198),('RFM input'!$J$233*(1+vanilla3)^0.5)/A11stdlife))","v":1.4685859662326075},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F198),('RFM input'!$J$233*(1+vanilla3)^0.5)-SUM($J198:K198),('RFM input'!$J$233*(1+vanilla3)^0.5)/A11stdlife))","v":1.4685859662326075},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F198),('RFM input'!$J$233*(1+vanilla3)^0.5)-SUM($J198:L198),('RFM input'!$J$233*(1+vanilla3)^0.5)/A11stdlife))","v":1.4685859662326075},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F198),('RFM input'!$J$233*(1+vanilla3)^0.5)-SUM($J198:M198),('RFM input'!$J$233*(1+vanilla3)^0.5)/A11stdlife))","v":1.4685859662326075},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F198),('RFM input'!$J$233*(1+vanilla3)^0.5)-SUM($J198:N198),('RFM input'!$J$233*(1+vanilla3)^0.5)/A11stdlife))","v":1.4685859662326075},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F198),('RFM input'!$J$233*(1+vanilla3)^0.5)-SUM($J198:O198),('RFM input'!$J$233*(1+vanilla3)^0.5)/A11stdlife))","v":1.4685859662326075},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F198),('RFM input'!$J$233*(1+vanilla3)^0.5)-SUM($J198:P198),('RFM input'!$J$233*(1+vanilla3)^0.5)/A11stdlife))","v":1.4685859662326075}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F199),('RFM input'!$K$233*(1+vanilla4)^0.5)-SUM($K199:K199),('RFM input'!$K$233*(1+vanilla4)^0.5)/A11stdlife))","v":1.4634960302287847},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F199),('RFM input'!$K$233*(1+vanilla4)^0.5)-SUM($K199:L199),('RFM input'!$K$233*(1+vanilla4)^0.5)/A11stdlife))","v":1.4634960302287847},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F199),('RFM input'!$K$233*(1+vanilla4)^0.5)-SUM($K199:M199),('RFM input'!$K$233*(1+vanilla4)^0.5)/A11stdlife))","v":1.4634960302287847},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F199),('RFM input'!$K$233*(1+vanilla4)^0.5)-SUM($K199:N199),('RFM input'!$K$233*(1+vanilla4)^0.5)/A11stdlife))","v":1.4634960302287847},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F199),('RFM input'!$K$233*(1+vanilla4)^0.5)-SUM($K199:O199),('RFM input'!$K$233*(1+vanilla4)^0.5)/A11stdlife))","v":1.4634960302287847},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F199),('RFM input'!$K$233*(1+vanilla4)^0.5)-SUM($K199:P199),('RFM input'!$K$233*(1+vanilla4)^0.5)/A11stdlife))","v":1.4634960302287847}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F200),('RFM input'!$L$233*(1+vanilla5)^0.5)-SUM($L200:L200),('RFM input'!$K233*(1+vanilla5)^0.5)/A11stdlife))","v":1.4523501741225977},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F200),('RFM input'!$L$233*(1+vanilla5)^0.5)-SUM($L200:M200),('RFM input'!$K233*(1+vanilla5)^0.5)/A11stdlife))","v":1.4523501741225977},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F200),('RFM input'!$L$233*(1+vanilla5)^0.5)-SUM($L200:N200),('RFM input'!$K233*(1+vanilla5)^0.5)/A11stdlife))","v":1.4523501741225977},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F200),('RFM input'!$L$233*(1+vanilla5)^0.5)-SUM($L200:O200),('RFM input'!$K233*(1+vanilla5)^0.5)/A11stdlife))","v":1.4523501741225977},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F200),('RFM input'!$L$233*(1+vanilla5)^0.5)-SUM($L200:P200),('RFM input'!$K233*(1+vanilla5)^0.5)/A11stdlife))","v":1.4523501741225977}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F201),('RFM input'!$M$233*(1+vanilla6)^0.5)-SUM($M201:M201),('RFM input'!$M$233*(1+vanilla6)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F201),('RFM input'!$M$233*(1+vanilla6)^0.5)-SUM($M201:N201),('RFM input'!$M$233*(1+vanilla6)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F201),('RFM input'!$M$233*(1+vanilla6)^0.5)-SUM($M201:O201),('RFM input'!$M$233*(1+vanilla6)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F201),('RFM input'!$M$233*(1+vanilla6)^0.5)-SUM($M201:P201),('RFM input'!$M$233*(1+vanilla6)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F202),('RFM input'!$N$233*(1+vanilla7)^0.5)-SUM($N202:N202),('RFM input'!$N$233*(1+vanilla7)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F202),('RFM input'!$N$233*(1+vanilla7)^0.5)-SUM($N202:O202),('RFM input'!$N$233*(1+vanilla7)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F202),('RFM input'!$N$233*(1+vanilla7)^0.5)-SUM($N202:P202),('RFM input'!$N$233*(1+vanilla7)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F203),('RFM input'!$O$233*(1+vanilla8)^0.5)-SUM($O203:O203),('RFM input'!$O$233*(1+vanilla8)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F203),('RFM input'!$O$233*(1+vanilla8)^0.5)-SUM($O203:P203),('RFM input'!$O$233*(1+vanilla8)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F204),('RFM input'!$P$233*(1+vanilla9)^0.5)-SUM($P204:P204),('RFM input'!$P$233*(1+vanilla9)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D206,'RFM input'!$E$299:$E$348,0),1),-SUM(H194:H205))","v":-4.7306933258498445},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D206,'RFM input'!$E$299:$E$348,0),1),-SUM(I194:I205))","v":-5.0250806003232462},{"$f":"IF(COUNT($H206:I206)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D206,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J194:J205)))","v":-5.3236934317155269},{"$f":"IF(COUNT($H206:J206)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D206,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K194:K205)))","v":-5.62917180016602},{"$f":"IF(COUNT($H206:K206)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D206,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L194:L205)))","v":-5.9290798952294139},{"$f":"IF(COUNT($H206:L206)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D206,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M194:M205)))","v":0},{"$f":"IF(COUNT($H206:M206)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D206,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N194:N205)))","v":0},{"$f":"IF(COUNT($H206:N206)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D206,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O194:O205)))","v":0},{"$f":"IF(COUNT($H206:O206)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D206,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P194:P205)))","v":0},{"$f":"IF(COUNT($H206:P206)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D206,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q194:Q205)))","v":0}]
[null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A12remlife,A12value-SUM($G207:G207),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":"n/a"},{"$f":"IF(I$3>A12remlife,A12value-SUM($G207:H207),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":"n/a"},{"$f":"IF(J$3>A12remlife,A12value-SUM($G207:I207),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":"n/a"},{"$f":"IF(K$3>A12remlife,A12value-SUM($G207:J207),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":"n/a"},{"$f":"IF(L$3>A12remlife,A12value-SUM($G207:K207),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":"n/a"},{"$f":"IF(M$3>A12remlife,A12value-SUM($G207:L207),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":"n/a"},{"$f":"IF(N$3>A12remlife,A12value-SUM($G207:M207),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":"n/a"},{"$f":"IF(O$3>A12remlife,A12value-SUM($G207:N207),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":"n/a"},{"$f":"IF(P$3>A12remlife,A12value-SUM($G207:O207),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":"n/a"},{"$f":"IF(Q$3>A12remlife,A12value-SUM($G207:P207),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(I$3>(A12stdlife+$F209),('RFM input'!$H$234*(1+vanilla1)^0.5)-SUM($H209:H209),('RFM input'!$H$234*(1+vanilla1)^0.5)/A12stdlife))","v":0.44744868759196904},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(J$3>(A12stdlife+$F209),('RFM input'!$H$234*(1+vanilla1)^0.5)-SUM($H209:I209),('RFM input'!$H$234*(1+vanilla1)^0.5)/A12stdlife))","v":0.44744868759196904},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$F209),('RFM input'!$H$234*(1+vanilla1)^0.5)-SUM($H209:J209),('RFM input'!$H$234*(1+vanilla1)^0.5)/A12stdlife))","v":0.44744868759196904},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F209),('RFM input'!$H$234*(1+vanilla1)^0.5)-SUM($H209:K209),('RFM input'!$H$234*(1+vanilla1)^0.5)/A12stdlife))","v":0.44744868759196904},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F209),('RFM input'!$H$234*(1+vanilla1)^0.5)-SUM($H209:L209),('RFM input'!$H$234*(1+vanilla1)^0.5)/A12stdlife))","v":0.44744868759196904},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F209),('RFM input'!$H$234*(1+vanilla1)^0.5)-SUM($H209:M209),('RFM input'!$H$234*(1+vanilla1)^0.5)/A12stdlife))","v":0.44744868759196904},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F209),('RFM input'!$H$234*(1+vanilla1)^0.5)-SUM($H209:N209),('RFM input'!$H$234*(1+vanilla1)^0.5)/A12stdlife))","v":0.44744868759196904},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F209),('RFM input'!$H$234*(1+vanilla1)^0.5)-SUM($H209:O209),('RFM input'!$H$234*(1+vanilla1)^0.5)/A12stdlife))","v":0.44744868759196904},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F209),('RFM input'!$H$234*(1+vanilla1)^0.5)-SUM($H209:P209),('RFM input'!$H$234*(1+vanilla1)^0.5)/A12stdlife))","v":0.44744868759196904}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(J$3>(A12stdlife+$F210),('RFM input'!$I$234*(1+vanilla2)^0.5)-SUM($I210:I210),('RFM input'!$I$234*(1+vanilla2)^0.5)/A12stdlife))","v":0.50275382999524121},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$F210),('RFM input'!$I$234*(1+vanilla2)^0.5)-SUM($I210:J210),('RFM input'!$I$234*(1+vanilla2)^0.5)/A12stdlife))","v":0.50275382999524121},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F210),('RFM input'!$I$234*(1+vanilla2)^0.5)-SUM($I210:K210),('RFM input'!$I$234*(1+vanilla2)^0.5)/A12stdlife))","v":0.50275382999524121},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F210),('RFM input'!$I$234*(1+vanilla2)^0.5)-SUM($I210:L210),('RFM input'!$I$234*(1+vanilla2)^0.5)/A12stdlife))","v":0.50275382999524121},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F210),('RFM input'!$I$234*(1+vanilla2)^0.5)-SUM($I210:M210),('RFM input'!$I$234*(1+vanilla2)^0.5)/A12stdlife))","v":0.50275382999524121},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F210),('RFM input'!$I$234*(1+vanilla2)^0.5)-SUM($I210:N210),('RFM input'!$I$234*(1+vanilla2)^0.5)/A12stdlife))","v":0.50275382999524121},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F210),('RFM input'!$I$234*(1+vanilla2)^0.5)-SUM($I210:O210),('RFM input'!$I$234*(1+vanilla2)^0.5)/A12stdlife))","v":0.50275382999524121},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F210),('RFM input'!$I$234*(1+vanilla2)^0.5)-SUM($I210:P210),('RFM input'!$I$234*(1+vanilla2)^0.5)/A12stdlife))","v":0.50275382999524121}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$F211),('RFM input'!$J$234*(1+vanilla3)^0.5)-SUM($J211:J211),('RFM input'!$J$234*(1+vanilla3)^0.5)/A12stdlife))","v":0.21056776773721997},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F211),('RFM input'!$J$234*(1+vanilla3)^0.5)-SUM($J211:K211),('RFM input'!$J$234*(1+vanilla3)^0.5)/A12stdlife))","v":0.21056776773721997},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F211),('RFM input'!$J$234*(1+vanilla3)^0.5)-SUM($J211:L211),('RFM input'!$J$234*(1+vanilla3)^0.5)/A12stdlife))","v":0.21056776773721997},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F211),('RFM input'!$J$234*(1+vanilla3)^0.5)-SUM($J211:M211),('RFM input'!$J$234*(1+vanilla3)^0.5)/A12stdlife))","v":0.21056776773721997},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F211),('RFM input'!$J$234*(1+vanilla3)^0.5)-SUM($J211:N211),('RFM input'!$J$234*(1+vanilla3)^0.5)/A12stdlife))","v":0.21056776773721997},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F211),('RFM input'!$J$234*(1+vanilla3)^0.5)-SUM($J211:O211),('RFM input'!$J$234*(1+vanilla3)^0.5)/A12stdlife))","v":0.21056776773721997},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F211),('RFM input'!$J$234*(1+vanilla3)^0.5)-SUM($J211:P211),('RFM input'!$J$234*(1+vanilla3)^0.5)/A12stdlife))","v":0.21056776773721997}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F212),('RFM input'!$K$234*(1+vanilla4)^0.5)-SUM($K212:K212),('RFM input'!$K$234*(1+vanilla4)^0.5)/A12stdlife))","v":0.27219172653460005},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F212),('RFM input'!$K$234*(1+vanilla4)^0.5)-SUM($K212:L212),('RFM input'!$K$234*(1+vanilla4)^0.5)/A12stdlife))","v":0.27219172653460005},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F212),('RFM input'!$K$234*(1+vanilla4)^0.5)-SUM($K212:M212),('RFM input'!$K$234*(1+vanilla4)^0.5)/A12stdlife))","v":0.27219172653460005},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F212),('RFM input'!$K$234*(1+vanilla4)^0.5)-SUM($K212:N212),('RFM input'!$K$234*(1+vanilla4)^0.5)/A12stdlife))","v":0.27219172653460005},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F212),('RFM input'!$K$234*(1+vanilla4)^0.5)-SUM($K212:O212),('RFM input'!$K$234*(1+vanilla4)^0.5)/A12stdlife))","v":0.27219172653460005},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F212),('RFM input'!$K$234*(1+vanilla4)^0.5)-SUM($K212:P212),('RFM input'!$K$234*(1+vanilla4)^0.5)/A12stdlife))","v":0.27219172653460005}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F213),('RFM input'!$L$234*(1+vanilla5)^0.5)-SUM($L213:L213),('RFM input'!$L$234*(1+vanilla5)^0.5)/A12stdlife))","v":0.64084639327161153},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F213),('RFM input'!$L$234*(1+vanilla5)^0.5)-SUM($L213:M213),('RFM input'!$L$234*(1+vanilla5)^0.5)/A12stdlife))","v":0.64084639327161153},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F213),('RFM input'!$L$234*(1+vanilla5)^0.5)-SUM($L213:N213),('RFM input'!$L$234*(1+vanilla5)^0.5)/A12stdlife))","v":0.64084639327161153},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F213),('RFM input'!$L$234*(1+vanilla5)^0.5)-SUM($L213:O213),('RFM input'!$L$234*(1+vanilla5)^0.5)/A12stdlife))","v":0.64084639327161153},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F213),('RFM input'!$L$234*(1+vanilla5)^0.5)-SUM($L213:P213),('RFM input'!$L$234*(1+vanilla5)^0.5)/A12stdlife))","v":0.64084639327161153}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F214),('RFM input'!$M$234*(1+vanilla6)^0.5)-SUM($M214:M214),('RFM input'!$M$234*(1+vanilla6)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F214),('RFM input'!$M$234*(1+vanilla6)^0.5)-SUM($M214:N214),('RFM input'!$M$234*(1+vanilla6)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F214),('RFM input'!$M$234*(1+vanilla6)^0.5)-SUM($M214:O214),('RFM input'!$M$234*(1+vanilla6)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F214),('RFM input'!$M$234*(1+vanilla6)^0.5)-SUM($M214:P214),('RFM input'!$M$234*(1+vanilla6)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F215),('RFM input'!$N$234*(1+vanilla7)^0.5)-SUM($N215:N215),('RFM input'!$N$234*(1+vanilla7)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F215),('RFM input'!$N$234*(1+vanilla7)^0.5)-SUM($N215:O215),('RFM input'!$N$234*(1+vanilla7)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F215),('RFM input'!$N$234*(1+vanilla7)^0.5)-SUM($N215:P215),('RFM input'!$N$234*(1+vanilla7)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F216),('RFM input'!$O$234*(1+vanilla8)^0.5)-SUM($O216:O216),('RFM input'!$O$234*(1+vanilla8)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F216),('RFM input'!$O$234*(1+vanilla8)^0.5)-SUM($O216:P216),('RFM input'!$O$234*(1+vanilla8)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F217),('RFM input'!$P$234*(1+vanilla9)^0.5)-SUM($P217:P217),('RFM input'!$P$234*(1+vanilla9)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D219,'RFM input'!$E$299:$E$348,0),1),-SUM(H207:H218))","v":-5.6480552433384981},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D219,'RFM input'!$E$299:$E$348,0),1),-SUM(I207:I218))","v":-5.7585803505382414},{"$f":"IF(COUNT($H219:I219)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D219,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J207:J218)))","v":-5.8706919058352165},{"$f":"IF(COUNT($H219:J219)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D219,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K207:K218)))","v":-5.9853810665015139},{"$f":"IF(COUNT($H219:K219)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D219,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L207:L218)))","v":-6.0979789171261585},{"$f":"IF(COUNT($H219:L219)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D219,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M207:M218)))","v":0},{"$f":"IF(COUNT($H219:M219)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D219,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N207:N218)))","v":0},{"$f":"IF(COUNT($H219:N219)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D219,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O207:O218)))","v":0},{"$f":"IF(COUNT($H219:O219)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D219,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P207:P218)))","v":0},{"$f":"IF(COUNT($H219:P219)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D219,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q207:Q218)))","v":0}]
[null,null,{"$f":"Asset13","v":"Generation Assets"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A13remlife,A13value-SUM($G220:G220),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":"n/a"},{"$f":"IF(I$3>A13remlife,A13value-SUM($G220:H220),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":"n/a"},{"$f":"IF(J$3>A13remlife,A13value-SUM($G220:I220),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":"n/a"},{"$f":"IF(K$3>A13remlife,A13value-SUM($G220:J220),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":"n/a"},{"$f":"IF(L$3>A13remlife,A13value-SUM($G220:K220),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":"n/a"},{"$f":"IF(M$3>A13remlife,A13value-SUM($G220:L220),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":"n/a"},{"$f":"IF(N$3>A13remlife,A13value-SUM($G220:M220),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":"n/a"},{"$f":"IF(O$3>A13remlife,A13value-SUM($G220:N220),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":"n/a"},{"$f":"IF(P$3>A13remlife,A13value-SUM($G220:O220),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":"n/a"},{"$f":"IF(Q$3>A13remlife,A13value-SUM($G220:P220),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(I$3>(A13stdlife+$F222),('RFM input'!$H$235*(1+vanilla1)^0.5)-SUM($H222:H222),('RFM input'!$H$235*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(J$3>(A13stdlife+$F222),('RFM input'!$H$235*(1+vanilla1)^0.5)-SUM($H222:I222),('RFM input'!$H$235*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$F222),('RFM input'!$H$235*(1+vanilla1)^0.5)-SUM($H222:J222),('RFM input'!$H$235*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F222),('RFM input'!$H$235*(1+vanilla1)^0.5)-SUM($H222:K222),('RFM input'!$H$235*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F222),('RFM input'!$H$235*(1+vanilla1)^0.5)-SUM($H222:L222),('RFM input'!$H$235*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F222),('RFM input'!$H$235*(1+vanilla1)^0.5)-SUM($H222:M222),('RFM input'!$H$235*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F222),('RFM input'!$H$235*(1+vanilla1)^0.5)-SUM($H222:N222),('RFM input'!$H$235*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F222),('RFM input'!$H$235*(1+vanilla1)^0.5)-SUM($H222:O222),('RFM input'!$H$235*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F222),('RFM input'!$H$235*(1+vanilla1)^0.5)-SUM($H222:P222),('RFM input'!$H$235*(1+vanilla1)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(J$3>(A13stdlife+$F223),('RFM input'!$I$235*(1+vanilla2)^0.5)-SUM($I223:I223),('RFM input'!$I$235*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$F223),('RFM input'!$I$235*(1+vanilla2)^0.5)-SUM($I223:J223),('RFM input'!$I$235*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F223),('RFM input'!$I$235*(1+vanilla2)^0.5)-SUM($I223:K223),('RFM input'!$I$235*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F223),('RFM input'!$I$235*(1+vanilla2)^0.5)-SUM($I223:L223),('RFM input'!$I$235*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F223),('RFM input'!$I$235*(1+vanilla2)^0.5)-SUM($I223:M223),('RFM input'!$I$235*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F223),('RFM input'!$I$235*(1+vanilla2)^0.5)-SUM($I223:N223),('RFM input'!$I$235*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F223),('RFM input'!$I$235*(1+vanilla2)^0.5)-SUM($I223:O223),('RFM input'!$I$235*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F223),('RFM input'!$I$235*(1+vanilla2)^0.5)-SUM($I223:P223),('RFM input'!$I$235*(1+vanilla2)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$F224),('RFM input'!$J$235*(1+vanilla3)^0.5)-SUM($J224:J224),('RFM input'!$J$235*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F224),('RFM input'!$J$235*(1+vanilla3)^0.5)-SUM($J224:K224),('RFM input'!$J$235*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F224),('RFM input'!$J$235*(1+vanilla3)^0.5)-SUM($J224:L224),('RFM input'!$J$235*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F224),('RFM input'!$J$235*(1+vanilla3)^0.5)-SUM($J224:M224),('RFM input'!$J$235*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F224),('RFM input'!$J$235*(1+vanilla3)^0.5)-SUM($J224:N224),('RFM input'!$J$235*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F224),('RFM input'!$J$235*(1+vanilla3)^0.5)-SUM($J224:O224),('RFM input'!$J$235*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F224),('RFM input'!$J$235*(1+vanilla3)^0.5)-SUM($J224:P224),('RFM input'!$J$235*(1+vanilla3)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F225),('RFM input'!$K$235*(1+vanilla4)^0.5)-SUM($K225:K225),('RFM input'!$K$235*(1+vanilla4)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F225),('RFM input'!$K$235*(1+vanilla4)^0.5)-SUM($K225:L225),('RFM input'!$K$235*(1+vanilla4)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F225),('RFM input'!$K$235*(1+vanilla4)^0.5)-SUM($K225:M225),('RFM input'!$K$235*(1+vanilla4)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F225),('RFM input'!$K$235*(1+vanilla4)^0.5)-SUM($K225:N225),('RFM input'!$K$235*(1+vanilla4)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F225),('RFM input'!$K$235*(1+vanilla4)^0.5)-SUM($K225:O225),('RFM input'!$K$235*(1+vanilla4)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F225),('RFM input'!$K$235*(1+vanilla4)^0.5)-SUM($K225:P225),('RFM input'!$K$235*(1+vanilla4)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F226),('RFM input'!$L$235*(1+vanilla5)^0.5)-SUM($L226:L226),('RFM input'!$L$235*(1+vanilla5)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F226),('RFM input'!$L$235*(1+vanilla5)^0.5)-SUM($L226:M226),('RFM input'!$L$235*(1+vanilla5)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F226),('RFM input'!$L$235*(1+vanilla5)^0.5)-SUM($L226:N226),('RFM input'!$L$235*(1+vanilla5)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F226),('RFM input'!$L$235*(1+vanilla5)^0.5)-SUM($L226:O226),('RFM input'!$L$235*(1+vanilla5)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F226),('RFM input'!$L$235*(1+vanilla5)^0.5)-SUM($L226:P226),('RFM input'!$L$235*(1+vanilla5)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F227),('RFM input'!$M$235*(1+vanilla6)^0.5)-SUM($M227:M227),('RFM input'!$M$235*(1+vanilla6)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F227),('RFM input'!$M$235*(1+vanilla6)^0.5)-SUM($M227:N227),('RFM input'!$M$235*(1+vanilla6)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F227),('RFM input'!$M$235*(1+vanilla6)^0.5)-SUM($M227:O227),('RFM input'!$M$235*(1+vanilla6)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F227),('RFM input'!$M$235*(1+vanilla6)^0.5)-SUM($M227:P227),('RFM input'!$M$235*(1+vanilla6)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F228),('RFM input'!$N$235*(1+vanilla7)^0.5)-SUM($N228:N228),('RFM input'!$N$235*(1+vanilla7)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F228),('RFM input'!$N$235*(1+vanilla7)^0.5)-SUM($N228:O228),('RFM input'!$N$235*(1+vanilla7)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F228),('RFM input'!$N$235*(1+vanilla7)^0.5)-SUM($N228:P228),('RFM input'!$N$235*(1+vanilla7)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F229),('RFM input'!$O$235*(1+vanilla8)^0.5)-SUM($O229:O229),('RFM input'!$O$235*(1+vanilla8)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F229),('RFM input'!$O$235*(1+vanilla8)^0.5)-SUM($O229:P229),('RFM input'!$O$235*(1+vanilla8)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F230),('RFM input'!$P$235*(1+vanilla9)^0.5)-SUM($P230:P230),('RFM input'!$P$235*(1+vanilla9)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset13","v":"Generation Assets"},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D232,'RFM input'!$E$299:$E$348,0),1),-SUM(H220:H231))","v":-0.79107247259967051},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D232,'RFM input'!$E$299:$E$348,0),1),-SUM(I220:I231))","v":-0.88971554701074695},{"$f":"IF(COUNT($H232:I232)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D232,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J220:J231)))","v":-0.98977451796939941},{"$f":"IF(COUNT($H232:J232)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D232,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K220:K231)))","v":-1.0921339881059349},{"$f":"IF(COUNT($H232:K232)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D232,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L220:L231)))","v":-1.1926269750760472},{"$f":"IF(COUNT($H232:L232)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D232,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M220:M231)))","v":0},{"$f":"IF(COUNT($H232:M232)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D232,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N220:N231)))","v":0},{"$f":"IF(COUNT($H232:N232)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D232,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O220:O231)))","v":0},{"$f":"IF(COUNT($H232:O232)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D232,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P220:P231)))","v":0},{"$f":"IF(COUNT($H232:P232)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D232,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q220:Q231)))","v":0}]
[null,null,{"$f":"Asset14","v":"Other Equipment"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A14remlife,A14value-SUM($G233:G233),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":"n/a"},{"$f":"IF(I$3>A14remlife,A14value-SUM($G233:H233),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":"n/a"},{"$f":"IF(J$3>A14remlife,A14value-SUM($G233:I233),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":"n/a"},{"$f":"IF(K$3>A14remlife,A14value-SUM($G233:J233),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":"n/a"},{"$f":"IF(L$3>A14remlife,A14value-SUM($G233:K233),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":"n/a"},{"$f":"IF(M$3>A14remlife,A14value-SUM($G233:L233),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":"n/a"},{"$f":"IF(N$3>A14remlife,A14value-SUM($G233:M233),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":"n/a"},{"$f":"IF(O$3>A14remlife,A14value-SUM($G233:N233),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":"n/a"},{"$f":"IF(P$3>A14remlife,A14value-SUM($G233:O233),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":"n/a"},{"$f":"IF(Q$3>A14remlife,A14value-SUM($G233:P233),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(I$3>(A14stdlife+$F235),('RFM input'!$H$236*(1+vanilla1)^0.5)-SUM($H235:H235),('RFM input'!$H$236*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(J$3>(A14stdlife+$F235),('RFM input'!$H$236*(1+vanilla1)^0.5)-SUM($H235:I235),('RFM input'!$H$236*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$F235),('RFM input'!$H$236*(1+vanilla1)^0.5)-SUM($H235:J235),('RFM input'!$H$236*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F235),('RFM input'!$H$236*(1+vanilla1)^0.5)-SUM($H235:K235),('RFM input'!$H$236*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F235),('RFM input'!$H$236*(1+vanilla1)^0.5)-SUM($H235:L235),('RFM input'!$H$236*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F235),('RFM input'!$H$236*(1+vanilla1)^0.5)-SUM($H235:M235),('RFM input'!$H$236*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F235),('RFM input'!$H$236*(1+vanilla1)^0.5)-SUM($H235:N235),('RFM input'!$H$236*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F235),('RFM input'!$H$236*(1+vanilla1)^0.5)-SUM($H235:O235),('RFM input'!$H$236*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F235),('RFM input'!$H$236*(1+vanilla1)^0.5)-SUM($H235:P235),('RFM input'!$H$236*(1+vanilla1)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(J$3>(A14stdlife+$F236),('RFM input'!$I$236*(1+vanilla2)^0.5)-SUM($I236:I236),('RFM input'!$I$236*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$F236),('RFM input'!$I$236*(1+vanilla2)^0.5)-SUM($I236:J236),('RFM input'!$I$236*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F236),('RFM input'!$I$236*(1+vanilla2)^0.5)-SUM($I236:K236),('RFM input'!$I$236*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F236),('RFM input'!$I$236*(1+vanilla2)^0.5)-SUM($I236:L236),('RFM input'!$I$236*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F236),('RFM input'!$I$236*(1+vanilla2)^0.5)-SUM($I236:M236),('RFM input'!$I$236*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F236),('RFM input'!$I$236*(1+vanilla2)^0.5)-SUM($I236:N236),('RFM input'!$I$236*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F236),('RFM input'!$I$236*(1+vanilla2)^0.5)-SUM($I236:O236),('RFM input'!$I$236*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F236),('RFM input'!$I$236*(1+vanilla2)^0.5)-SUM($I236:P236),('RFM input'!$I$236*(1+vanilla2)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$F237),('RFM input'!$J$236*(1+vanilla3)^0.5)-SUM($J237:J237),('RFM input'!$J$236*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F237),('RFM input'!$J$236*(1+vanilla3)^0.5)-SUM($J237:K237),('RFM input'!$J$236*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F237),('RFM input'!$J$236*(1+vanilla3)^0.5)-SUM($J237:L237),('RFM input'!$J$236*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F237),('RFM input'!$J$236*(1+vanilla3)^0.5)-SUM($J237:M237),('RFM input'!$J$236*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F237),('RFM input'!$J$236*(1+vanilla3)^0.5)-SUM($J237:N237),('RFM input'!$J$236*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F237),('RFM input'!$J$236*(1+vanilla3)^0.5)-SUM($J237:O237),('RFM input'!$J$236*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F237),('RFM input'!$J$236*(1+vanilla3)^0.5)-SUM($J237:P237),('RFM input'!$J$236*(1+vanilla3)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F238),('RFM input'!$K$236*(1+vanilla4)^0.5)-SUM($K238:K238),('RFM input'!$K$236*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F238),('RFM input'!$K$236*(1+vanilla4)^0.5)-SUM($K238:L238),('RFM input'!$K$236*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F238),('RFM input'!$K$236*(1+vanilla4)^0.5)-SUM($K238:M238),('RFM input'!$K$236*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F238),('RFM input'!$K$236*(1+vanilla4)^0.5)-SUM($K238:N238),('RFM input'!$K$236*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F238),('RFM input'!$K$236*(1+vanilla4)^0.5)-SUM($K238:O238),('RFM input'!$K$236*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F238),('RFM input'!$K$236*(1+vanilla4)^0.5)-SUM($K238:P238),('RFM input'!$K$236*(1+vanilla4)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F239),('RFM input'!$L$236*(1+vanilla5)^0.5)-SUM($L239:L239),('RFM input'!$L$236*(1+vanilla5)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F239),('RFM input'!$L$236*(1+vanilla5)^0.5)-SUM($L239:M239),('RFM input'!$L$236*(1+vanilla5)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F239),('RFM input'!$L$236*(1+vanilla5)^0.5)-SUM($L239:N239),('RFM input'!$L$236*(1+vanilla5)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F239),('RFM input'!$L$236*(1+vanilla5)^0.5)-SUM($L239:O239),('RFM input'!$L$236*(1+vanilla5)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F239),('RFM input'!$L$236*(1+vanilla5)^0.5)-SUM($L239:P239),('RFM input'!$L$236*(1+vanilla5)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F240),('RFM input'!$M$236*(1+vanilla6)^0.5)-SUM($M240:M240),('RFM input'!$M$236*(1+vanilla6)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F240),('RFM input'!$M$236*(1+vanilla6)^0.5)-SUM($M240:N240),('RFM input'!$M$236*(1+vanilla6)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F240),('RFM input'!$M$236*(1+vanilla6)^0.5)-SUM($M240:O240),('RFM input'!$M$236*(1+vanilla6)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F240),('RFM input'!$M$236*(1+vanilla6)^0.5)-SUM($M240:P240),('RFM input'!$M$236*(1+vanilla6)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F241),('RFM input'!$N$236*(1+vanilla7)^0.5)-SUM($N241:N241),('RFM input'!$N$236*(1+vanilla7)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F241),('RFM input'!$N$236*(1+vanilla7)^0.5)-SUM($N241:O241),('RFM input'!$N$236*(1+vanilla7)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F241),('RFM input'!$N$236*(1+vanilla7)^0.5)-SUM($N241:P241),('RFM input'!$N$236*(1+vanilla7)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F242),('RFM input'!$O$236*(1+vanilla8)^0.5)-SUM($O242:O242),('RFM input'!$O$236*(1+vanilla8)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F242),('RFM input'!$O$236*(1+vanilla8)^0.5)-SUM($O242:P242),('RFM input'!$O$236*(1+vanilla8)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F243),('RFM input'!$P$236*(1+vanilla9)^0.5)-SUM($P243:P243),('RFM input'!$P$236*(1+vanilla9)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset14","v":"Other Equipment"},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D245,'RFM input'!$E$299:$E$348,0),1),-SUM(H233:H244))","v":-8.8488613889473058E-2},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D245,'RFM input'!$E$299:$E$348,0),1),-SUM(I233:I244))","v":-8.8488613889473058E-2},{"$f":"IF(COUNT($H245:I245)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D245,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J233:J244)))","v":-8.8488613889473058E-2},{"$f":"IF(COUNT($H245:J245)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D245,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K233:K244)))","v":-8.8488613889473058E-2},{"$f":"IF(COUNT($H245:K245)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D245,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L233:L244)))","v":-8.8488613889473058E-2},{"$f":"IF(COUNT($H245:L245)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D245,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M233:M244)))","v":0},{"$f":"IF(COUNT($H245:M245)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D245,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N233:N244)))","v":0},{"$f":"IF(COUNT($H245:N245)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D245,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O233:O244)))","v":0},{"$f":"IF(COUNT($H245:O245)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D245,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P233:P244)))","v":0},{"$f":"IF(COUNT($H245:P245)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D245,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q233:Q244)))","v":0}]
[null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A15remlife,A15value-SUM($G246:G246),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":"n/a"},{"$f":"IF(I$3>A15remlife,A15value-SUM($G246:H246),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":"n/a"},{"$f":"IF(J$3>A15remlife,A15value-SUM($G246:I246),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":"n/a"},{"$f":"IF(K$3>A15remlife,A15value-SUM($G246:J246),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":"n/a"},{"$f":"IF(L$3>A15remlife,A15value-SUM($G246:K246),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":"n/a"},{"$f":"IF(M$3>A15remlife,A15value-SUM($G246:L246),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":"n/a"},{"$f":"IF(N$3>A15remlife,A15value-SUM($G246:M246),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":"n/a"},{"$f":"IF(O$3>A15remlife,A15value-SUM($G246:N246),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":"n/a"},{"$f":"IF(P$3>A15remlife,A15value-SUM($G246:O246),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":"n/a"},{"$f":"IF(Q$3>A15remlife,A15value-SUM($G246:P246),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(I$3>(A15stdlife+$F248),('RFM input'!$H$237*(1+vanilla1)^0.5)-SUM($H248:H248),('RFM input'!$H$237*(1+vanilla1)^0.5)/A15stdlife))","v":0.40330423360053685},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(J$3>(A15stdlife+$F248),('RFM input'!$H$237*(1+vanilla1)^0.5)-SUM($H248:I248),('RFM input'!$H$237*(1+vanilla1)^0.5)/A15stdlife))","v":0.40330423360053685},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$F248),('RFM input'!$H$237*(1+vanilla1)^0.5)-SUM($H248:J248),('RFM input'!$H$237*(1+vanilla1)^0.5)/A15stdlife))","v":0.40330423360053685},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F248),('RFM input'!$H$237*(1+vanilla1)^0.5)-SUM($H248:K248),('RFM input'!$H$237*(1+vanilla1)^0.5)/A15stdlife))","v":0.40330423360053685},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F248),('RFM input'!$H$237*(1+vanilla1)^0.5)-SUM($H248:L248),('RFM input'!$H$237*(1+vanilla1)^0.5)/A15stdlife))","v":0.40330423360053685},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F248),('RFM input'!$H$237*(1+vanilla1)^0.5)-SUM($H248:M248),('RFM input'!$H$237*(1+vanilla1)^0.5)/A15stdlife))","v":0.40330423360053685},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F248),('RFM input'!$H$237*(1+vanilla1)^0.5)-SUM($H248:N248),('RFM input'!$H$237*(1+vanilla1)^0.5)/A15stdlife))","v":0.40330423360053685},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F248),('RFM input'!$H$237*(1+vanilla1)^0.5)-SUM($H248:O248),('RFM input'!$H$237*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F248),('RFM input'!$H$237*(1+vanilla1)^0.5)-SUM($H248:P248),('RFM input'!$H$237*(1+vanilla1)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(J$3>(A15stdlife+$F249),('RFM input'!$I$237*(1+vanilla2)^0.5)-SUM($I249:I249),('RFM input'!$I$237*(1+vanilla2)^0.5)/A15stdlife))","v":0.55018555517307666},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$F249),('RFM input'!$I$237*(1+vanilla2)^0.5)-SUM($I249:J249),('RFM input'!$I$237*(1+vanilla2)^0.5)/A15stdlife))","v":0.55018555517307666},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F249),('RFM input'!$I$237*(1+vanilla2)^0.5)-SUM($I249:K249),('RFM input'!$I$237*(1+vanilla2)^0.5)/A15stdlife))","v":0.55018555517307666},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F249),('RFM input'!$I$237*(1+vanilla2)^0.5)-SUM($I249:L249),('RFM input'!$I$237*(1+vanilla2)^0.5)/A15stdlife))","v":0.55018555517307666},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F249),('RFM input'!$I$237*(1+vanilla2)^0.5)-SUM($I249:M249),('RFM input'!$I$237*(1+vanilla2)^0.5)/A15stdlife))","v":0.55018555517307666},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F249),('RFM input'!$I$237*(1+vanilla2)^0.5)-SUM($I249:N249),('RFM input'!$I$237*(1+vanilla2)^0.5)/A15stdlife))","v":0.55018555517307666},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F249),('RFM input'!$I$237*(1+vanilla2)^0.5)-SUM($I249:O249),('RFM input'!$I$237*(1+vanilla2)^0.5)/A15stdlife))","v":0.55018555517307666},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F249),('RFM input'!$I$237*(1+vanilla2)^0.5)-SUM($I249:P249),('RFM input'!$I$237*(1+vanilla2)^0.5)/A15stdlife))","v":4.4408920985006262E-16}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$F250),('RFM input'!$J$237*(1+vanilla3)^0.5)-SUM($J250:J250),('RFM input'!$J$237*(1+vanilla3)^0.5)/A15stdlife))","v":0.91419203286869777},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F250),('RFM input'!$J$237*(1+vanilla3)^0.5)-SUM($J250:K250),('RFM input'!$J$237*(1+vanilla3)^0.5)/A15stdlife))","v":0.91419203286869777},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F250),('RFM input'!$J$237*(1+vanilla3)^0.5)-SUM($J250:L250),('RFM input'!$J$237*(1+vanilla3)^0.5)/A15stdlife))","v":0.91419203286869777},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F250),('RFM input'!$J$237*(1+vanilla3)^0.5)-SUM($J250:M250),('RFM input'!$J$237*(1+vanilla3)^0.5)/A15stdlife))","v":0.91419203286869777},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F250),('RFM input'!$J$237*(1+vanilla3)^0.5)-SUM($J250:N250),('RFM input'!$J$237*(1+vanilla3)^0.5)/A15stdlife))","v":0.91419203286869777},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F250),('RFM input'!$J$237*(1+vanilla3)^0.5)-SUM($J250:O250),('RFM input'!$J$237*(1+vanilla3)^0.5)/A15stdlife))","v":0.91419203286869777},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F250),('RFM input'!$J$237*(1+vanilla3)^0.5)-SUM($J250:P250),('RFM input'!$J$237*(1+vanilla3)^0.5)/A15stdlife))","v":0.91419203286869777}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F251),('RFM input'!$K$237*(1+vanilla4)^0.5)-SUM($K251:K251),('RFM input'!$K$237*(1+vanilla4)^0.5)/A15stdlife))","v":0.96295988288936019},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F251),('RFM input'!$K$237*(1+vanilla4)^0.5)-SUM($K251:L251),('RFM input'!$K$237*(1+vanilla4)^0.5)/A15stdlife))","v":0.96295988288936019},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F251),('RFM input'!$K$237*(1+vanilla4)^0.5)-SUM($K251:M251),('RFM input'!$K$237*(1+vanilla4)^0.5)/A15stdlife))","v":0.96295988288936019},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F251),('RFM input'!$K$237*(1+vanilla4)^0.5)-SUM($K251:N251),('RFM input'!$K$237*(1+vanilla4)^0.5)/A15stdlife))","v":0.96295988288936019},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F251),('RFM input'!$K$237*(1+vanilla4)^0.5)-SUM($K251:O251),('RFM input'!$K$237*(1+vanilla4)^0.5)/A15stdlife))","v":0.96295988288936019},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F251),('RFM input'!$K$237*(1+vanilla4)^0.5)-SUM($K251:P251),('RFM input'!$K$237*(1+vanilla4)^0.5)/A15stdlife))","v":0.96295988288936019}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F252),('RFM input'!$L$237*(1+vanilla5)^0.5)-SUM($L252:L252),('RFM input'!$L$237*(1+vanilla5)^0.5)/A15stdlife))","v":1.0350816913114247},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F252),('RFM input'!$L$237*(1+vanilla5)^0.5)-SUM($L252:M252),('RFM input'!$L$237*(1+vanilla5)^0.5)/A15stdlife))","v":1.0350816913114247},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F252),('RFM input'!$L$237*(1+vanilla5)^0.5)-SUM($L252:N252),('RFM input'!$L$237*(1+vanilla5)^0.5)/A15stdlife))","v":1.0350816913114247},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F252),('RFM input'!$L$237*(1+vanilla5)^0.5)-SUM($L252:O252),('RFM input'!$L$237*(1+vanilla5)^0.5)/A15stdlife))","v":1.0350816913114247},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F252),('RFM input'!$L$237*(1+vanilla5)^0.5)-SUM($L252:P252),('RFM input'!$L$237*(1+vanilla5)^0.5)/A15stdlife))","v":1.0350816913114247}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F253),('RFM input'!$M$237*(1+vanilla6)^0.5)-SUM($M253:M253),('RFM input'!$M$237*(1+vanilla6)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F253),('RFM input'!$M$237*(1+vanilla6)^0.5)-SUM($M253:N253),('RFM input'!$M$237*(1+vanilla6)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F253),('RFM input'!$M$237*(1+vanilla6)^0.5)-SUM($M253:O253),('RFM input'!$M$237*(1+vanilla6)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F253),('RFM input'!$M$237*(1+vanilla6)^0.5)-SUM($M253:P253),('RFM input'!$M$237*(1+vanilla6)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F254),('RFM input'!$N$237*(1+vanilla7)^0.5)-SUM($N254:N254),('RFM input'!$N$237*(1+vanilla7)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F254),('RFM input'!$N$237*(1+vanilla7)^0.5)-SUM($N254:O254),('RFM input'!$N$237*(1+vanilla7)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F254),('RFM input'!$N$237*(1+vanilla7)^0.5)-SUM($N254:P254),('RFM input'!$N$237*(1+vanilla7)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F255),('RFM input'!$O$237*(1+vanilla8)^0.5)-SUM($O255:O255),('RFM input'!$O$237*(1+vanilla8)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F255),('RFM input'!$O$237*(1+vanilla8)^0.5)-SUM($O255:P255),('RFM input'!$O$237*(1+vanilla8)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F256),('RFM input'!$P$237*(1+vanilla9)^0.5)-SUM($P256:P256),('RFM input'!$P$237*(1+vanilla9)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D258,'RFM input'!$E$299:$E$348,0),1),-SUM(H246:H257))","v":-8.4388849283257983},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D258,'RFM input'!$E$299:$E$348,0),1),-SUM(I246:I257))","v":-9.0410599814644392},{"$f":"IF(COUNT($H258:I258)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D258,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J246:J257)))","v":-4.4620410374347825},{"$f":"IF(COUNT($H258:J258)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D258,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K246:K257)))","v":-3.8515513878579868},{"$f":"IF(COUNT($H258:K258)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D258,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L246:L257)))","v":-3.565700847179504},{"$f":"IF(COUNT($H258:L258)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D258,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M246:M257)))","v":0},{"$f":"IF(COUNT($H258:M258)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D258,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N246:N257)))","v":0},{"$f":"IF(COUNT($H258:N258)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D258,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O246:O257)))","v":0},{"$f":"IF(COUNT($H258:O258)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D258,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P246:P257)))","v":0},{"$f":"IF(COUNT($H258:P258)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D258,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q246:Q257)))","v":0}]
[null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A16remlife,A16value-SUM($G259:G259),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":"n/a"},{"$f":"IF(I$3>A16remlife,A16value-SUM($G259:H259),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":"n/a"},{"$f":"IF(J$3>A16remlife,A16value-SUM($G259:I259),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":"n/a"},{"$f":"IF(K$3>A16remlife,A16value-SUM($G259:J259),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":"n/a"},{"$f":"IF(L$3>A16remlife,A16value-SUM($G259:K259),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":"n/a"},{"$f":"IF(M$3>A16remlife,A16value-SUM($G259:L259),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":"n/a"},{"$f":"IF(N$3>A16remlife,A16value-SUM($G259:M259),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":"n/a"},{"$f":"IF(O$3>A16remlife,A16value-SUM($G259:N259),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":"n/a"},{"$f":"IF(P$3>A16remlife,A16value-SUM($G259:O259),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":"n/a"},{"$f":"IF(Q$3>A16remlife,A16value-SUM($G259:P259),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(I$3>(A16stdlife+$F261),('RFM input'!$H$238*(1+vanilla1)^0.5)-SUM($H261:H261),('RFM input'!$H$238*(1+vanilla1)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(J$3>(A16stdlife+$F261),('RFM input'!$H$238*(1+vanilla1)^0.5)-SUM($H261:I261),('RFM input'!$H$238*(1+vanilla1)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$F261),('RFM input'!$H$238*(1+vanilla1)^0.5)-SUM($H261:J261),('RFM input'!$H$238*(1+vanilla1)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F261),('RFM input'!$H$238*(1+vanilla1)^0.5)-SUM($H261:K261),('RFM input'!$H$238*(1+vanilla1)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F261),('RFM input'!$H$238*(1+vanilla1)^0.5)-SUM($H261:L261),('RFM input'!$H$238*(1+vanilla1)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F261),('RFM input'!$H$238*(1+vanilla1)^0.5)-SUM($H261:M261),('RFM input'!$H$238*(1+vanilla1)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F261),('RFM input'!$H$238*(1+vanilla1)^0.5)-SUM($H261:N261),('RFM input'!$H$238*(1+vanilla1)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F261),('RFM input'!$H$238*(1+vanilla1)^0.5)-SUM($H261:O261),('RFM input'!$H$238*(1+vanilla1)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F261),('RFM input'!$H$238*(1+vanilla1)^0.5)-SUM($H261:P261),('RFM input'!$H$238*(1+vanilla1)^0.5)/A16stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(J$3>(A16stdlife+$F262),('RFM input'!$I$238*(1+vanilla2)^0.5)-SUM($I262:I262),('RFM input'!$I$238*(1+vanilla2)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$F262),('RFM input'!$I$238*(1+vanilla2)^0.5)-SUM($I262:J262),('RFM input'!$I$238*(1+vanilla2)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F262),('RFM input'!$I$238*(1+vanilla2)^0.5)-SUM($I262:K262),('RFM input'!$I$238*(1+vanilla2)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F262),('RFM input'!$I$238*(1+vanilla2)^0.5)-SUM($I262:L262),('RFM input'!$I$238*(1+vanilla2)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F262),('RFM input'!$I$238*(1+vanilla2)^0.5)-SUM($I262:M262),('RFM input'!$I$238*(1+vanilla2)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F262),('RFM input'!$I$238*(1+vanilla2)^0.5)-SUM($I262:N262),('RFM input'!$I$238*(1+vanilla2)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F262),('RFM input'!$I$238*(1+vanilla2)^0.5)-SUM($I262:O262),('RFM input'!$I$238*(1+vanilla2)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F262),('RFM input'!$I$238*(1+vanilla2)^0.5)-SUM($I262:P262),('RFM input'!$I$238*(1+vanilla2)^0.5)/A16stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$F263),('RFM input'!$J$238*(1+vanilla3)^0.5)-SUM($J263:J263),('RFM input'!$J$238*(1+vanilla3)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F263),('RFM input'!$J$238*(1+vanilla3)^0.5)-SUM($J263:K263),('RFM input'!$J$238*(1+vanilla3)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F263),('RFM input'!$J$238*(1+vanilla3)^0.5)-SUM($J263:L263),('RFM input'!$J$238*(1+vanilla3)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F263),('RFM input'!$J$238*(1+vanilla3)^0.5)-SUM($J263:M263),('RFM input'!$J$238*(1+vanilla3)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F263),('RFM input'!$J$238*(1+vanilla3)^0.5)-SUM($J263:N263),('RFM input'!$J$238*(1+vanilla3)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F263),('RFM input'!$J$238*(1+vanilla3)^0.5)-SUM($J263:O263),('RFM input'!$J$238*(1+vanilla3)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F263),('RFM input'!$J$238*(1+vanilla3)^0.5)-SUM($J263:P263),('RFM input'!$J$238*(1+vanilla3)^0.5)/A16stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F264),('RFM input'!$K$238*(1+vanilla4)^0.5)-SUM($K264:K264),('RFM input'!$K$238*(1+vanilla4)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F264),('RFM input'!$K$238*(1+vanilla4)^0.5)-SUM($K264:L264),('RFM input'!$K$238*(1+vanilla4)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F264),('RFM input'!$K$238*(1+vanilla4)^0.5)-SUM($K264:M264),('RFM input'!$K$238*(1+vanilla4)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F264),('RFM input'!$K$238*(1+vanilla4)^0.5)-SUM($K264:N264),('RFM input'!$K$238*(1+vanilla4)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F264),('RFM input'!$K$238*(1+vanilla4)^0.5)-SUM($K264:O264),('RFM input'!$K$238*(1+vanilla4)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F264),('RFM input'!$K$238*(1+vanilla4)^0.5)-SUM($K264:P264),('RFM input'!$K$238*(1+vanilla4)^0.5)/A16stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F265),('RFM input'!$L$238*(1+vanilla5)^0.5)-SUM($L265:L265),('RFM input'!$L$238*(1+vanilla5)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F265),('RFM input'!$L$238*(1+vanilla5)^0.5)-SUM($L265:M265),('RFM input'!$L$238*(1+vanilla5)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F265),('RFM input'!$L$238*(1+vanilla5)^0.5)-SUM($L265:N265),('RFM input'!$L$238*(1+vanilla5)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F265),('RFM input'!$L$238*(1+vanilla5)^0.5)-SUM($L265:O265),('RFM input'!$L$238*(1+vanilla5)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F265),('RFM input'!$L$238*(1+vanilla5)^0.5)-SUM($L265:P265),('RFM input'!$L$238*(1+vanilla5)^0.5)/A16stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F266),('RFM input'!$M$238*(1+vanilla6)^0.5)-SUM($M266:M266),('RFM input'!$M$238*(1+vanilla6)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F266),('RFM input'!$M$238*(1+vanilla6)^0.5)-SUM($M266:N266),('RFM input'!$M$238*(1+vanilla6)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F266),('RFM input'!$M$238*(1+vanilla6)^0.5)-SUM($M266:O266),('RFM input'!$M$238*(1+vanilla6)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F266),('RFM input'!$M$238*(1+vanilla6)^0.5)-SUM($M266:P266),('RFM input'!$M$238*(1+vanilla6)^0.5)/A16stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F267),('RFM input'!$N$238*(1+vanilla7)^0.5)-SUM($N267:N267),('RFM input'!$N$238*(1+vanilla7)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F267),('RFM input'!$N$238*(1+vanilla7)^0.5)-SUM($N267:O267),('RFM input'!$N$238*(1+vanilla7)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F267),('RFM input'!$N$238*(1+vanilla7)^0.5)-SUM($N267:P267),('RFM input'!$N$238*(1+vanilla7)^0.5)/A16stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F268),('RFM input'!$O$238*(1+vanilla8)^0.5)-SUM($O268:O268),('RFM input'!$O$238*(1+vanilla8)^0.5)/A16stdlife))","v":"n/a"},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F268),('RFM input'!$O$238*(1+vanilla8)^0.5)-SUM($O268:P268),('RFM input'!$O$238*(1+vanilla8)^0.5)/A16stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F269),('RFM input'!$P$238*(1+vanilla9)^0.5)-SUM($P269:P269),('RFM input'!$P$238*(1+vanilla9)^0.5)/A16stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D271,'RFM input'!$E$299:$E$348,0),1),-SUM(H259:H270))","v":0},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D271,'RFM input'!$E$299:$E$348,0),1),-SUM(I259:I270))","v":0},{"$f":"IF(COUNT($H271:I271)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D271,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J259:J270)))","v":0},{"$f":"IF(COUNT($H271:J271)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D271,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K259:K270)))","v":0},{"$f":"IF(COUNT($H271:K271)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D271,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L259:L270)))","v":0},{"$f":"IF(COUNT($H271:L271)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D271,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M259:M270)))","v":0},{"$f":"IF(COUNT($H271:M271)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D271,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N259:N270)))","v":0},{"$f":"IF(COUNT($H271:N271)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D271,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O259:O270)))","v":0},{"$f":"IF(COUNT($H271:O271)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D271,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P259:P270)))","v":0},{"$f":"IF(COUNT($H271:P271)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D271,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q259:Q270)))","v":0}]
[null,null,{"$f":"Asset17","v":"IT Systems"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A17remlife,A17value-SUM($G272:G272),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":"n/a"},{"$f":"IF(I$3>A17remlife,A17value-SUM($G272:H272),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":"n/a"},{"$f":"IF(J$3>A17remlife,A17value-SUM($G272:I272),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":"n/a"},{"$f":"IF(K$3>A17remlife,A17value-SUM($G272:J272),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":"n/a"},{"$f":"IF(L$3>A17remlife,A17value-SUM($G272:K272),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":"n/a"},{"$f":"IF(M$3>A17remlife,A17value-SUM($G272:L272),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":"n/a"},{"$f":"IF(N$3>A17remlife,A17value-SUM($G272:M272),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":"n/a"},{"$f":"IF(O$3>A17remlife,A17value-SUM($G272:N272),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":"n/a"},{"$f":"IF(P$3>A17remlife,A17value-SUM($G272:O272),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":"n/a"},{"$f":"IF(Q$3>A17remlife,A17value-SUM($G272:P272),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(I$3>(A17stdlife+$F274),('RFM input'!$H$239*(1+vanilla1)^0.5)-SUM($H274:H274),('RFM input'!$H$239*(1+vanilla1)^0.5)/A17stdlife))","v":1.0635933044080121},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(J$3>(A17stdlife+$F274),('RFM input'!$H$239*(1+vanilla1)^0.5)-SUM($H274:I274),('RFM input'!$H$239*(1+vanilla1)^0.5)/A17stdlife))","v":1.0635933044080121},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$F274),('RFM input'!$H$239*(1+vanilla1)^0.5)-SUM($H274:J274),('RFM input'!$H$239*(1+vanilla1)^0.5)/A17stdlife))","v":1.0635933044080121},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F274),('RFM input'!$H$239*(1+vanilla1)^0.5)-SUM($H274:K274),('RFM input'!$H$239*(1+vanilla1)^0.5)/A17stdlife))","v":1.0635933044080121},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F274),('RFM input'!$H$239*(1+vanilla1)^0.5)-SUM($H274:L274),('RFM input'!$H$239*(1+vanilla1)^0.5)/A17stdlife))","v":1.0635933044080121},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F274),('RFM input'!$H$239*(1+vanilla1)^0.5)-SUM($H274:M274),('RFM input'!$H$239*(1+vanilla1)^0.5)/A17stdlife))","v":-8.8817841970012523E-16},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F274),('RFM input'!$H$239*(1+vanilla1)^0.5)-SUM($H274:N274),('RFM input'!$H$239*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F274),('RFM input'!$H$239*(1+vanilla1)^0.5)-SUM($H274:O274),('RFM input'!$H$239*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F274),('RFM input'!$H$239*(1+vanilla1)^0.5)-SUM($H274:P274),('RFM input'!$H$239*(1+vanilla1)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(J$3>(A17stdlife+$F275),('RFM input'!$I$239*(1+vanilla2)^0.5)-SUM($I275:I275),('RFM input'!$I$239*(1+vanilla2)^0.5)/A17stdlife))","v":1.2035889746517248},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$F275),('RFM input'!$I$239*(1+vanilla2)^0.5)-SUM($I275:J275),('RFM input'!$I$239*(1+vanilla2)^0.5)/A17stdlife))","v":1.2035889746517248},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F275),('RFM input'!$I$239*(1+vanilla2)^0.5)-SUM($I275:K275),('RFM input'!$I$239*(1+vanilla2)^0.5)/A17stdlife))","v":1.2035889746517248},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F275),('RFM input'!$I$239*(1+vanilla2)^0.5)-SUM($I275:L275),('RFM input'!$I$239*(1+vanilla2)^0.5)/A17stdlife))","v":1.2035889746517248},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F275),('RFM input'!$I$239*(1+vanilla2)^0.5)-SUM($I275:M275),('RFM input'!$I$239*(1+vanilla2)^0.5)/A17stdlife))","v":1.2035889746517248},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F275),('RFM input'!$I$239*(1+vanilla2)^0.5)-SUM($I275:N275),('RFM input'!$I$239*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F275),('RFM input'!$I$239*(1+vanilla2)^0.5)-SUM($I275:O275),('RFM input'!$I$239*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F275),('RFM input'!$I$239*(1+vanilla2)^0.5)-SUM($I275:P275),('RFM input'!$I$239*(1+vanilla2)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$F276),('RFM input'!$J$239*(1+vanilla3)^0.5)-SUM($J276:J276),('RFM input'!$J$239*(1+vanilla3)^0.5)/A17stdlife))","v":1.2379020987699396},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F276),('RFM input'!$J$239*(1+vanilla3)^0.5)-SUM($J276:K276),('RFM input'!$J$239*(1+vanilla3)^0.5)/A17stdlife))","v":1.2379020987699396},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F276),('RFM input'!$J$239*(1+vanilla3)^0.5)-SUM($J276:L276),('RFM input'!$J$239*(1+vanilla3)^0.5)/A17stdlife))","v":1.2379020987699396},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F276),('RFM input'!$J$239*(1+vanilla3)^0.5)-SUM($J276:M276),('RFM input'!$J$239*(1+vanilla3)^0.5)/A17stdlife))","v":1.2379020987699396},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F276),('RFM input'!$J$239*(1+vanilla3)^0.5)-SUM($J276:N276),('RFM input'!$J$239*(1+vanilla3)^0.5)/A17stdlife))","v":1.2379020987699396},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F276),('RFM input'!$J$239*(1+vanilla3)^0.5)-SUM($J276:O276),('RFM input'!$J$239*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F276),('RFM input'!$J$239*(1+vanilla3)^0.5)-SUM($J276:P276),('RFM input'!$J$239*(1+vanilla3)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F277),('RFM input'!$K$239*(1+vanilla4)^0.5)-SUM($K277:K277),('RFM input'!$K$239*(1+vanilla4)^0.5)/A17stdlife))","v":0.95576953507725071},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F277),('RFM input'!$K$239*(1+vanilla4)^0.5)-SUM($K277:L277),('RFM input'!$K$239*(1+vanilla4)^0.5)/A17stdlife))","v":0.95576953507725071},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F277),('RFM input'!$K$239*(1+vanilla4)^0.5)-SUM($K277:M277),('RFM input'!$K$239*(1+vanilla4)^0.5)/A17stdlife))","v":0.95576953507725071},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F277),('RFM input'!$K$239*(1+vanilla4)^0.5)-SUM($K277:N277),('RFM input'!$K$239*(1+vanilla4)^0.5)/A17stdlife))","v":0.95576953507725071},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F277),('RFM input'!$K$239*(1+vanilla4)^0.5)-SUM($K277:O277),('RFM input'!$K$239*(1+vanilla4)^0.5)/A17stdlife))","v":0.95576953507725071},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F277),('RFM input'!$K$239*(1+vanilla4)^0.5)-SUM($K277:P277),('RFM input'!$K$239*(1+vanilla4)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F278),('RFM input'!$L$239*(1+vanilla5)^0.5)-SUM($L278:L278),('RFM input'!$L$239*(1+vanilla5)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F278),('RFM input'!$L$239*(1+vanilla5)^0.5)-SUM($L278:M278),('RFM input'!$L$239*(1+vanilla5)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F278),('RFM input'!$L$239*(1+vanilla5)^0.5)-SUM($L278:N278),('RFM input'!$L$239*(1+vanilla5)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F278),('RFM input'!$L$239*(1+vanilla5)^0.5)-SUM($L278:O278),('RFM input'!$L$239*(1+vanilla5)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F278),('RFM input'!$L$239*(1+vanilla5)^0.5)-SUM($L278:P278),('RFM input'!$L$239*(1+vanilla5)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F279),('RFM input'!$M$239*(1+vanilla6)^0.5)-SUM($M279:M279),('RFM input'!$M$239*(1+vanilla6)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F279),('RFM input'!$M$239*(1+vanilla6)^0.5)-SUM($M279:N279),('RFM input'!$M$239*(1+vanilla6)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F279),('RFM input'!$M$239*(1+vanilla6)^0.5)-SUM($M279:O279),('RFM input'!$M$239*(1+vanilla6)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F279),('RFM input'!$M$239*(1+vanilla6)^0.5)-SUM($M279:P279),('RFM input'!$M$239*(1+vanilla6)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F280),('RFM input'!$N$239*(1+vanilla7)^0.5)-SUM($N280:N280),('RFM input'!$N$239*(1+vanilla7)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F280),('RFM input'!$N$239*(1+vanilla7)^0.5)-SUM($N280:O280),('RFM input'!$N$239*(1+vanilla7)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F280),('RFM input'!$N$239*(1+vanilla7)^0.5)-SUM($N280:P280),('RFM input'!$N$239*(1+vanilla7)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F281),('RFM input'!$O$239*(1+vanilla8)^0.5)-SUM($O281:O281),('RFM input'!$O$239*(1+vanilla8)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F281),('RFM input'!$O$239*(1+vanilla8)^0.5)-SUM($O281:P281),('RFM input'!$O$239*(1+vanilla8)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F282),('RFM input'!$P$239*(1+vanilla9)^0.5)-SUM($P282:P282),('RFM input'!$P$239*(1+vanilla9)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset17","v":"IT Systems"},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D284,'RFM input'!$E$299:$E$348,0),1),-SUM(H272:H283))","v":-10.470311798675814},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D284,'RFM input'!$E$299:$E$348,0),1),-SUM(I272:I283))","v":-6.1230175153687867},{"$f":"IF(COUNT($H284:I284)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D284,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J272:J283)))","v":-4.5831205759239415},{"$f":"IF(COUNT($H284:J284)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D284,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K272:K283)))","v":-4.8041712706792206},{"$f":"IF(COUNT($H284:K284)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D284,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L272:L283)))","v":-5.4390108639001928},{"$f":"IF(COUNT($H284:L284)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D284,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M272:M283)))","v":0},{"$f":"IF(COUNT($H284:M284)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D284,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N272:N283)))","v":0},{"$f":"IF(COUNT($H284:N284)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D284,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O272:O283)))","v":0},{"$f":"IF(COUNT($H284:O284)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D284,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P272:P283)))","v":0},{"$f":"IF(COUNT($H284:P284)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D284,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q272:Q283)))","v":0}]
[null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A18remlife,A18value-SUM($G285:G285),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":"n/a"},{"$f":"IF(I$3>A18remlife,A18value-SUM($G285:H285),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":"n/a"},{"$f":"IF(J$3>A18remlife,A18value-SUM($G285:I285),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":"n/a"},{"$f":"IF(K$3>A18remlife,A18value-SUM($G285:J285),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":"n/a"},{"$f":"IF(L$3>A18remlife,A18value-SUM($G285:K285),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":"n/a"},{"$f":"IF(M$3>A18remlife,A18value-SUM($G285:L285),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":"n/a"},{"$f":"IF(N$3>A18remlife,A18value-SUM($G285:M285),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":"n/a"},{"$f":"IF(O$3>A18remlife,A18value-SUM($G285:N285),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":"n/a"},{"$f":"IF(P$3>A18remlife,A18value-SUM($G285:O285),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":"n/a"},{"$f":"IF(Q$3>A18remlife,A18value-SUM($G285:P285),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(I$3>(A18stdlife+$F287),('RFM input'!$H$240*(1+vanilla1)^0.5)-SUM($H287:H287),('RFM input'!$H$240*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(J$3>(A18stdlife+$F287),('RFM input'!$H$240*(1+vanilla1)^0.5)-SUM($H287:I287),('RFM input'!$H$240*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$F287),('RFM input'!$H$240*(1+vanilla1)^0.5)-SUM($H287:J287),('RFM input'!$H$240*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F287),('RFM input'!$H$240*(1+vanilla1)^0.5)-SUM($H287:K287),('RFM input'!$H$240*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F287),('RFM input'!$H$240*(1+vanilla1)^0.5)-SUM($H287:L287),('RFM input'!$H$240*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F287),('RFM input'!$H$240*(1+vanilla1)^0.5)-SUM($H287:M287),('RFM input'!$H$240*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F287),('RFM input'!$H$240*(1+vanilla1)^0.5)-SUM($H287:N287),('RFM input'!$H$240*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F287),('RFM input'!$H$240*(1+vanilla1)^0.5)-SUM($H287:O287),('RFM input'!$H$240*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F287),('RFM input'!$H$240*(1+vanilla1)^0.5)-SUM($H287:P287),('RFM input'!$H$240*(1+vanilla1)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(J$3>(A18stdlife+$F288),('RFM input'!$I$240*(1+vanilla2)^0.5)-SUM($I288:I288),('RFM input'!$I$240*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$F288),('RFM input'!$I$240*(1+vanilla2)^0.5)-SUM($I288:J288),('RFM input'!$I$240*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F288),('RFM input'!$I$240*(1+vanilla2)^0.5)-SUM($I288:K288),('RFM input'!$I$240*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F288),('RFM input'!$I$240*(1+vanilla2)^0.5)-SUM($I288:L288),('RFM input'!$I$240*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F288),('RFM input'!$I$240*(1+vanilla2)^0.5)-SUM($I288:M288),('RFM input'!$I$240*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F288),('RFM input'!$I$240*(1+vanilla2)^0.5)-SUM($I288:N288),('RFM input'!$I$240*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F288),('RFM input'!$I$240*(1+vanilla2)^0.5)-SUM($I288:O288),('RFM input'!$I$240*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F288),('RFM input'!$I$240*(1+vanilla2)^0.5)-SUM($I288:P288),('RFM input'!$I$240*(1+vanilla2)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$F289),('RFM input'!$J$240*(1+vanilla3)^0.5)-SUM($J289:J289),('RFM input'!$J$240*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F289),('RFM input'!$J$240*(1+vanilla3)^0.5)-SUM($J289:K289),('RFM input'!$J$240*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F289),('RFM input'!$J$240*(1+vanilla3)^0.5)-SUM($J289:L289),('RFM input'!$J$240*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F289),('RFM input'!$J$240*(1+vanilla3)^0.5)-SUM($J289:M289),('RFM input'!$J$240*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F289),('RFM input'!$J$240*(1+vanilla3)^0.5)-SUM($J289:N289),('RFM input'!$J$240*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F289),('RFM input'!$J$240*(1+vanilla3)^0.5)-SUM($J289:O289),('RFM input'!$J$240*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F289),('RFM input'!$J$240*(1+vanilla3)^0.5)-SUM($J289:P289),('RFM input'!$J$240*(1+vanilla3)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F290),('RFM input'!$K$240*(1+vanilla4)^0.5)-SUM($K290:K290),('RFM input'!$K$240*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F290),('RFM input'!$K$240*(1+vanilla4)^0.5)-SUM($K290:L290),('RFM input'!$K$240*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F290),('RFM input'!$K$240*(1+vanilla4)^0.5)-SUM($K290:M290),('RFM input'!$K$240*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F290),('RFM input'!$K$240*(1+vanilla4)^0.5)-SUM($K290:N290),('RFM input'!$K$240*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F290),('RFM input'!$K$240*(1+vanilla4)^0.5)-SUM($K290:O290),('RFM input'!$K$240*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F290),('RFM input'!$K$240*(1+vanilla4)^0.5)-SUM($K290:P290),('RFM input'!$K$240*(1+vanilla4)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F291),('RFM input'!$L$240*(1+vanilla5)^0.5)-SUM($L291:L291),('RFM input'!$L$240*(1+vanilla5)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F291),('RFM input'!$L$240*(1+vanilla5)^0.5)-SUM($L291:M291),('RFM input'!$L$240*(1+vanilla5)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F291),('RFM input'!$L$240*(1+vanilla5)^0.5)-SUM($L291:N291),('RFM input'!$L$240*(1+vanilla5)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F291),('RFM input'!$L$240*(1+vanilla5)^0.5)-SUM($L291:O291),('RFM input'!$L$240*(1+vanilla5)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F291),('RFM input'!$L$240*(1+vanilla5)^0.5)-SUM($L291:P291),('RFM input'!$L$240*(1+vanilla5)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F292),('RFM input'!$M$240*(1+vanilla6)^0.5)-SUM($M292:M292),('RFM input'!$M$240*(1+vanilla6)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F292),('RFM input'!$M$240*(1+vanilla6)^0.5)-SUM($M292:N292),('RFM input'!$M$240*(1+vanilla6)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F292),('RFM input'!$M$240*(1+vanilla6)^0.5)-SUM($M292:O292),('RFM input'!$M$240*(1+vanilla6)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F292),('RFM input'!$M$240*(1+vanilla6)^0.5)-SUM($M292:P292),('RFM input'!$M$240*(1+vanilla6)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F293),('RFM input'!$N$240*(1+vanilla7)^0.5)-SUM($N293:N293),('RFM input'!$N$240*(1+vanilla7)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F293),('RFM input'!$N$240*(1+vanilla7)^0.5)-SUM($N293:O293),('RFM input'!$N$240*(1+vanilla7)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F293),('RFM input'!$N$240*(1+vanilla7)^0.5)-SUM($N293:P293),('RFM input'!$N$240*(1+vanilla7)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F294),('RFM input'!$O$240*(1+vanilla8)^0.5)-SUM($O294:O294),('RFM input'!$O$240*(1+vanilla8)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F294),('RFM input'!$O$240*(1+vanilla8)^0.5)-SUM($O294:P294),('RFM input'!$O$240*(1+vanilla8)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F295),('RFM input'!$P$240*(1+vanilla9)^0.5)-SUM($P295:P295),('RFM input'!$P$240*(1+vanilla9)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D297,'RFM input'!$E$299:$E$348,0),1),-SUM(H285:H296))","v":-2.3404734701623509E-2},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D297,'RFM input'!$E$299:$E$348,0),1),-SUM(I285:I296))","v":-1.643005715162182},{"$f":"IF(COUNT($H297:I297)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D297,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J285:J296)))","v":-2.7863763623008633},{"$f":"IF(COUNT($H297:J297)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D297,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K285:K296)))","v":-3.3068215694527958},{"$f":"IF(COUNT($H297:K297)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D297,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L285:L296)))","v":-4.3274954672615991},{"$f":"IF(COUNT($H297:L297)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D297,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M285:M296)))","v":0},{"$f":"IF(COUNT($H297:M297)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D297,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N285:N296)))","v":0},{"$f":"IF(COUNT($H297:N297)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D297,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O285:O296)))","v":0},{"$f":"IF(COUNT($H297:O297)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D297,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P285:P296)))","v":0},{"$f":"IF(COUNT($H297:P297)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D297,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q285:Q296)))","v":0}]
[null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A19remlife,A19value-SUM($G298:G298),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":"n/a"},{"$f":"IF(I$3>A19remlife,A19value-SUM($G298:H298),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":"n/a"},{"$f":"IF(J$3>A19remlife,A19value-SUM($G298:I298),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":"n/a"},{"$f":"IF(K$3>A19remlife,A19value-SUM($G298:J298),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":"n/a"},{"$f":"IF(L$3>A19remlife,A19value-SUM($G298:K298),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":"n/a"},{"$f":"IF(M$3>A19remlife,A19value-SUM($G298:L298),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":"n/a"},{"$f":"IF(N$3>A19remlife,A19value-SUM($G298:M298),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":"n/a"},{"$f":"IF(O$3>A19remlife,A19value-SUM($G298:N298),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":"n/a"},{"$f":"IF(P$3>A19remlife,A19value-SUM($G298:O298),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":"n/a"},{"$f":"IF(Q$3>A19remlife,A19value-SUM($G298:P298),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(I$3>(A19stdlife+$F300),('RFM input'!$H$241*(1+vanilla1)^0.5)-SUM($H300:H300),('RFM input'!$H$241*(1+vanilla1)^0.5)/A19stdlife))","v":1.1494739243795173},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(J$3>(A19stdlife+$F300),('RFM input'!$H$241*(1+vanilla1)^0.5)-SUM($H300:I300),('RFM input'!$H$241*(1+vanilla1)^0.5)/A19stdlife))","v":1.1494739243795173},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$F300),('RFM input'!$H$241*(1+vanilla1)^0.5)-SUM($H300:J300),('RFM input'!$H$241*(1+vanilla1)^0.5)/A19stdlife))","v":1.1494739243795173},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F300),('RFM input'!$H$241*(1+vanilla1)^0.5)-SUM($H300:K300),('RFM input'!$H$241*(1+vanilla1)^0.5)/A19stdlife))","v":1.1494739243795173},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F300),('RFM input'!$H$241*(1+vanilla1)^0.5)-SUM($H300:L300),('RFM input'!$H$241*(1+vanilla1)^0.5)/A19stdlife))","v":1.1494739243795173},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F300),('RFM input'!$H$241*(1+vanilla1)^0.5)-SUM($H300:M300),('RFM input'!$H$241*(1+vanilla1)^0.5)/A19stdlife))","v":1.1494739243795173},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F300),('RFM input'!$H$241*(1+vanilla1)^0.5)-SUM($H300:N300),('RFM input'!$H$241*(1+vanilla1)^0.5)/A19stdlife))","v":1.1494739243795173},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F300),('RFM input'!$H$241*(1+vanilla1)^0.5)-SUM($H300:O300),('RFM input'!$H$241*(1+vanilla1)^0.5)/A19stdlife))","v":1.1494739243795173},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F300),('RFM input'!$H$241*(1+vanilla1)^0.5)-SUM($H300:P300),('RFM input'!$H$241*(1+vanilla1)^0.5)/A19stdlife))","v":1.1494739243795173}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(J$3>(A19stdlife+$F301),('RFM input'!$I$241*(1+vanilla2)^0.5)-SUM($I301:I301),('RFM input'!$I$241*(1+vanilla2)^0.5)/A19stdlife))","v":1.4339838088133501},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$F301),('RFM input'!$I$241*(1+vanilla2)^0.5)-SUM($I301:J301),('RFM input'!$I$241*(1+vanilla2)^0.5)/A19stdlife))","v":1.4339838088133501},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F301),('RFM input'!$I$241*(1+vanilla2)^0.5)-SUM($I301:K301),('RFM input'!$I$241*(1+vanilla2)^0.5)/A19stdlife))","v":1.4339838088133501},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F301),('RFM input'!$I$241*(1+vanilla2)^0.5)-SUM($I301:L301),('RFM input'!$I$241*(1+vanilla2)^0.5)/A19stdlife))","v":1.4339838088133501},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F301),('RFM input'!$I$241*(1+vanilla2)^0.5)-SUM($I301:M301),('RFM input'!$I$241*(1+vanilla2)^0.5)/A19stdlife))","v":1.4339838088133501},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F301),('RFM input'!$I$241*(1+vanilla2)^0.5)-SUM($I301:N301),('RFM input'!$I$241*(1+vanilla2)^0.5)/A19stdlife))","v":1.4339838088133501},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F301),('RFM input'!$I$241*(1+vanilla2)^0.5)-SUM($I301:O301),('RFM input'!$I$241*(1+vanilla2)^0.5)/A19stdlife))","v":1.4339838088133501},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F301),('RFM input'!$I$241*(1+vanilla2)^0.5)-SUM($I301:P301),('RFM input'!$I$241*(1+vanilla2)^0.5)/A19stdlife))","v":1.4339838088133501}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$F302),('RFM input'!$J$241*(1+vanilla3)^0.5)-SUM($J302:J302),('RFM input'!$J$241*(1+vanilla3)^0.5)/A19stdlife))","v":2.2912972341599329},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F302),('RFM input'!$J$241*(1+vanilla3)^0.5)-SUM($J302:K302),('RFM input'!$J$241*(1+vanilla3)^0.5)/A19stdlife))","v":2.2912972341599329},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F302),('RFM input'!$J$241*(1+vanilla3)^0.5)-SUM($J302:L302),('RFM input'!$J$241*(1+vanilla3)^0.5)/A19stdlife))","v":2.2912972341599329},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F302),('RFM input'!$J$241*(1+vanilla3)^0.5)-SUM($J302:M302),('RFM input'!$J$241*(1+vanilla3)^0.5)/A19stdlife))","v":2.2912972341599329},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F302),('RFM input'!$J$241*(1+vanilla3)^0.5)-SUM($J302:N302),('RFM input'!$J$241*(1+vanilla3)^0.5)/A19stdlife))","v":2.2912972341599329},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F302),('RFM input'!$J$241*(1+vanilla3)^0.5)-SUM($J302:O302),('RFM input'!$J$241*(1+vanilla3)^0.5)/A19stdlife))","v":2.2912972341599329},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F302),('RFM input'!$J$241*(1+vanilla3)^0.5)-SUM($J302:P302),('RFM input'!$J$241*(1+vanilla3)^0.5)/A19stdlife))","v":2.2912972341599329}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F303),('RFM input'!$K$241*(1+vanilla4)^0.5)-SUM($K303:K303),('RFM input'!$K$241*(1+vanilla4)^0.5)/A19stdlife))","v":4.261911378285121},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F303),('RFM input'!$K$241*(1+vanilla4)^0.5)-SUM($K303:L303),('RFM input'!$K$241*(1+vanilla4)^0.5)/A19stdlife))","v":4.261911378285121},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F303),('RFM input'!$K$241*(1+vanilla4)^0.5)-SUM($K303:M303),('RFM input'!$K$241*(1+vanilla4)^0.5)/A19stdlife))","v":4.261911378285121},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F303),('RFM input'!$K$241*(1+vanilla4)^0.5)-SUM($K303:N303),('RFM input'!$K$241*(1+vanilla4)^0.5)/A19stdlife))","v":4.261911378285121},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F303),('RFM input'!$K$241*(1+vanilla4)^0.5)-SUM($K303:O303),('RFM input'!$K$241*(1+vanilla4)^0.5)/A19stdlife))","v":4.261911378285121},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F303),('RFM input'!$K$241*(1+vanilla4)^0.5)-SUM($K303:P303),('RFM input'!$K$241*(1+vanilla4)^0.5)/A19stdlife))","v":4.261911378285121}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F304),('RFM input'!$L$241*(1+vanilla5)^0.5)-SUM($L304:L304),('RFM input'!$L$241*(1+vanilla5)^0.5)/A19stdlife))","v":4.4100499233184642},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F304),('RFM input'!$L$241*(1+vanilla5)^0.5)-SUM($L304:M304),('RFM input'!$L$241*(1+vanilla5)^0.5)/A19stdlife))","v":4.4100499233184642},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F304),('RFM input'!$L$241*(1+vanilla5)^0.5)-SUM($L304:N304),('RFM input'!$L$241*(1+vanilla5)^0.5)/A19stdlife))","v":4.4100499233184642},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F304),('RFM input'!$L$241*(1+vanilla5)^0.5)-SUM($L304:O304),('RFM input'!$L$241*(1+vanilla5)^0.5)/A19stdlife))","v":4.4100499233184642},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F304),('RFM input'!$L$241*(1+vanilla5)^0.5)-SUM($L304:P304),('RFM input'!$L$241*(1+vanilla5)^0.5)/A19stdlife))","v":4.4100499233184642}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F305),('RFM input'!$M$241*(1+vanilla6)^0.5)-SUM($M305:M305),('RFM input'!$M$241*(1+vanilla6)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F305),('RFM input'!$M$241*(1+vanilla6)^0.5)-SUM($M305:N305),('RFM input'!$M$241*(1+vanilla6)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F305),('RFM input'!$M$241*(1+vanilla6)^0.5)-SUM($M305:O305),('RFM input'!$M$241*(1+vanilla6)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F305),('RFM input'!$M$241*(1+vanilla6)^0.5)-SUM($M305:P305),('RFM input'!$M$241*(1+vanilla6)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F306),('RFM input'!$N$241*(1+vanilla7)^0.5)-SUM($N306:N306),('RFM input'!$N$241*(1+vanilla7)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F306),('RFM input'!$N$241*(1+vanilla7)^0.5)-SUM($N306:O306),('RFM input'!$N$241*(1+vanilla7)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F306),('RFM input'!$N$241*(1+vanilla7)^0.5)-SUM($N306:P306),('RFM input'!$N$241*(1+vanilla7)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F307),('RFM input'!$O$241*(1+vanilla8)^0.5)-SUM($O307:O307),('RFM input'!$O$241*(1+vanilla8)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F307),('RFM input'!$O$241*(1+vanilla8)^0.5)-SUM($O307:P307),('RFM input'!$O$241*(1+vanilla8)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F308),('RFM input'!$P$241*(1+vanilla9)^0.5)-SUM($P308:P308),('RFM input'!$P$241*(1+vanilla9)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D310,'RFM input'!$E$299:$E$348,0),1),-SUM(H298:H309))","v":-15.949218730081888},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D310,'RFM input'!$E$299:$E$348,0),1),-SUM(I298:I309))","v":-18.089395416713796},{"$f":"IF(COUNT($H310:I310)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D310,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J298:J309)))","v":-20.980956762665077},{"$f":"IF(COUNT($H310:J310)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D310,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K298:K309)))","v":-17.74235849589186},{"$f":"IF(COUNT($H310:K310)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D310,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L298:L309)))","v":-15.474576542778527},{"$f":"IF(COUNT($H310:L310)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D310,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M298:M309)))","v":0},{"$f":"IF(COUNT($H310:M310)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D310,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N298:N309)))","v":0},{"$f":"IF(COUNT($H310:N310)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D310,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O298:O309)))","v":0},{"$f":"IF(COUNT($H310:O310)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D310,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P298:P309)))","v":0},{"$f":"IF(COUNT($H310:P310)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D310,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q298:Q309)))","v":0}]
[null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A20remlife,A20value-SUM($G311:G311),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":"n/a"},{"$f":"IF(I$3>A20remlife,A20value-SUM($G311:H311),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":"n/a"},{"$f":"IF(J$3>A20remlife,A20value-SUM($G311:I311),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":"n/a"},{"$f":"IF(K$3>A20remlife,A20value-SUM($G311:J311),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":"n/a"},{"$f":"IF(L$3>A20remlife,A20value-SUM($G311:K311),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":"n/a"},{"$f":"IF(M$3>A20remlife,A20value-SUM($G311:L311),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":"n/a"},{"$f":"IF(N$3>A20remlife,A20value-SUM($G311:M311),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":"n/a"},{"$f":"IF(O$3>A20remlife,A20value-SUM($G311:N311),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":"n/a"},{"$f":"IF(P$3>A20remlife,A20value-SUM($G311:O311),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":"n/a"},{"$f":"IF(Q$3>A20remlife,A20value-SUM($G311:P311),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(I$3>(A20stdlife+$F313),('RFM input'!$H$242*(1+vanilla1)^0.5)-SUM($H313:H313),('RFM input'!$H$242*(1+vanilla1)^0.5)/A20stdlife))","v":0.34825975624112354},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(J$3>(A20stdlife+$F313),('RFM input'!$H$242*(1+vanilla1)^0.5)-SUM($H313:I313),('RFM input'!$H$242*(1+vanilla1)^0.5)/A20stdlife))","v":0.34825975624112354},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$F313),('RFM input'!$H$242*(1+vanilla1)^0.5)-SUM($H313:J313),('RFM input'!$H$242*(1+vanilla1)^0.5)/A20stdlife))","v":0.34825975624112354},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F313),('RFM input'!$H$242*(1+vanilla1)^0.5)-SUM($H313:K313),('RFM input'!$H$242*(1+vanilla1)^0.5)/A20stdlife))","v":0.34825975624112354},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F313),('RFM input'!$H$242*(1+vanilla1)^0.5)-SUM($H313:L313),('RFM input'!$H$242*(1+vanilla1)^0.5)/A20stdlife))","v":0.34825975624112354},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F313),('RFM input'!$H$242*(1+vanilla1)^0.5)-SUM($H313:M313),('RFM input'!$H$242*(1+vanilla1)^0.5)/A20stdlife))","v":0.34825975624112354},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F313),('RFM input'!$H$242*(1+vanilla1)^0.5)-SUM($H313:N313),('RFM input'!$H$242*(1+vanilla1)^0.5)/A20stdlife))","v":0.34825975624112354},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F313),('RFM input'!$H$242*(1+vanilla1)^0.5)-SUM($H313:O313),('RFM input'!$H$242*(1+vanilla1)^0.5)/A20stdlife))","v":0.34825975624112354},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F313),('RFM input'!$H$242*(1+vanilla1)^0.5)-SUM($H313:P313),('RFM input'!$H$242*(1+vanilla1)^0.5)/A20stdlife))","v":0.34825975624112354}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(J$3>(A20stdlife+$F314),('RFM input'!$I$242*(1+vanilla2)^0.5)-SUM($I314:I314),('RFM input'!$I$242*(1+vanilla2)^0.5)/A20stdlife))","v":0.3645869430376748},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$F314),('RFM input'!$I$242*(1+vanilla2)^0.5)-SUM($I314:J314),('RFM input'!$I$242*(1+vanilla2)^0.5)/A20stdlife))","v":0.3645869430376748},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F314),('RFM input'!$I$242*(1+vanilla2)^0.5)-SUM($I314:K314),('RFM input'!$I$242*(1+vanilla2)^0.5)/A20stdlife))","v":0.3645869430376748},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F314),('RFM input'!$I$242*(1+vanilla2)^0.5)-SUM($I314:L314),('RFM input'!$I$242*(1+vanilla2)^0.5)/A20stdlife))","v":0.3645869430376748},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F314),('RFM input'!$I$242*(1+vanilla2)^0.5)-SUM($I314:M314),('RFM input'!$I$242*(1+vanilla2)^0.5)/A20stdlife))","v":0.3645869430376748},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F314),('RFM input'!$I$242*(1+vanilla2)^0.5)-SUM($I314:N314),('RFM input'!$I$242*(1+vanilla2)^0.5)/A20stdlife))","v":0.3645869430376748},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F314),('RFM input'!$I$242*(1+vanilla2)^0.5)-SUM($I314:O314),('RFM input'!$I$242*(1+vanilla2)^0.5)/A20stdlife))","v":0.3645869430376748},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F314),('RFM input'!$I$242*(1+vanilla2)^0.5)-SUM($I314:P314),('RFM input'!$I$242*(1+vanilla2)^0.5)/A20stdlife))","v":0.3645869430376748}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$F315),('RFM input'!$J$242*(1+vanilla3)^0.5)-SUM($J315:J315),('RFM input'!$J$242*(1+vanilla3)^0.5)/A20stdlife))","v":0.47191830427885051},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F315),('RFM input'!$J$242*(1+vanilla3)^0.5)-SUM($J315:K315),('RFM input'!$J$242*(1+vanilla3)^0.5)/A20stdlife))","v":0.47191830427885051},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F315),('RFM input'!$J$242*(1+vanilla3)^0.5)-SUM($J315:L315),('RFM input'!$J$242*(1+vanilla3)^0.5)/A20stdlife))","v":0.47191830427885051},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F315),('RFM input'!$J$242*(1+vanilla3)^0.5)-SUM($J315:M315),('RFM input'!$J$242*(1+vanilla3)^0.5)/A20stdlife))","v":0.47191830427885051},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F315),('RFM input'!$J$242*(1+vanilla3)^0.5)-SUM($J315:N315),('RFM input'!$J$242*(1+vanilla3)^0.5)/A20stdlife))","v":0.47191830427885051},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F315),('RFM input'!$J$242*(1+vanilla3)^0.5)-SUM($J315:O315),('RFM input'!$J$242*(1+vanilla3)^0.5)/A20stdlife))","v":0.47191830427885051},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F315),('RFM input'!$J$242*(1+vanilla3)^0.5)-SUM($J315:P315),('RFM input'!$J$242*(1+vanilla3)^0.5)/A20stdlife))","v":0.47191830427885051}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F316),('RFM input'!$K$242*(1+vanilla4)^0.5)-SUM($K316:K316),('RFM input'!$K$242*(1+vanilla4)^0.5)/A20stdlife))","v":0.55195785220634508},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F316),('RFM input'!$K$242*(1+vanilla4)^0.5)-SUM($K316:L316),('RFM input'!$K$242*(1+vanilla4)^0.5)/A20stdlife))","v":0.55195785220634508},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F316),('RFM input'!$K$242*(1+vanilla4)^0.5)-SUM($K316:M316),('RFM input'!$K$242*(1+vanilla4)^0.5)/A20stdlife))","v":0.55195785220634508},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F316),('RFM input'!$K$242*(1+vanilla4)^0.5)-SUM($K316:N316),('RFM input'!$K$242*(1+vanilla4)^0.5)/A20stdlife))","v":0.55195785220634508},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F316),('RFM input'!$K$242*(1+vanilla4)^0.5)-SUM($K316:O316),('RFM input'!$K$242*(1+vanilla4)^0.5)/A20stdlife))","v":0.55195785220634508},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F316),('RFM input'!$K$242*(1+vanilla4)^0.5)-SUM($K316:P316),('RFM input'!$K$242*(1+vanilla4)^0.5)/A20stdlife))","v":0.55195785220634508}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F317),('RFM input'!$L$242*(1+vanilla5)^0.5)-SUM($L317:L317),('RFM input'!$L$242*(1+vanilla5)^0.5)/A20stdlife))","v":0.59919255933366455},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F317),('RFM input'!$L$242*(1+vanilla5)^0.5)-SUM($L317:M317),('RFM input'!$L$242*(1+vanilla5)^0.5)/A20stdlife))","v":0.59919255933366455},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F317),('RFM input'!$L$242*(1+vanilla5)^0.5)-SUM($L317:N317),('RFM input'!$L$242*(1+vanilla5)^0.5)/A20stdlife))","v":0.59919255933366455},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F317),('RFM input'!$L$242*(1+vanilla5)^0.5)-SUM($L317:O317),('RFM input'!$L$242*(1+vanilla5)^0.5)/A20stdlife))","v":0.59919255933366455},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F317),('RFM input'!$L$242*(1+vanilla5)^0.5)-SUM($L317:P317),('RFM input'!$L$242*(1+vanilla5)^0.5)/A20stdlife))","v":0.59919255933366455}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F318),('RFM input'!$M$242*(1+vanilla6)^0.5)-SUM($M318:M318),('RFM input'!$M$242*(1+vanilla6)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F318),('RFM input'!$M$242*(1+vanilla6)^0.5)-SUM($M318:N318),('RFM input'!$M$242*(1+vanilla6)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F318),('RFM input'!$M$242*(1+vanilla6)^0.5)-SUM($M318:O318),('RFM input'!$M$242*(1+vanilla6)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F318),('RFM input'!$M$242*(1+vanilla6)^0.5)-SUM($M318:P318),('RFM input'!$M$242*(1+vanilla6)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F319),('RFM input'!M$242*(1+vanilla7)^0.5)-SUM($N319:N319),('RFM input'!$N$242*(1+vanilla7)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F319),('RFM input'!N$242*(1+vanilla7)^0.5)-SUM($N319:O319),('RFM input'!$N$242*(1+vanilla7)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F319),('RFM input'!O$242*(1+vanilla7)^0.5)-SUM($N319:P319),('RFM input'!$N$242*(1+vanilla7)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F320),('RFM input'!$O$242*(1+vanilla8)^0.5)-SUM($O320:O320),('RFM input'!$O$242*(1+vanilla8)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F320),('RFM input'!$O$242*(1+vanilla8)^0.5)-SUM($O320:P320),('RFM input'!$O$242*(1+vanilla8)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F321),('RFM input'!$P$242*(1+vanilla9)^0.5)-SUM($P321:P321),('RFM input'!$P$242*(1+vanilla9)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D323,'RFM input'!$E$299:$E$348,0),1),-SUM(H311:H322))","v":-14.974350396236984},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D323,'RFM input'!$E$299:$E$348,0),1),-SUM(I311:I322))","v":-15.31002289251885},{"$f":"IF(COUNT($H323:I323)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D323,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J311:J322)))","v":-13.658960267407965},{"$f":"IF(COUNT($H323:J323)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D323,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K311:K322)))","v":-8.3285849237410652},{"$f":"IF(COUNT($H323:K323)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D323,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L311:L322)))","v":-8.6695814896640311},{"$f":"IF(COUNT($H323:L323)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D323,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M311:M322)))","v":0},{"$f":"IF(COUNT($H323:M323)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D323,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N311:N322)))","v":0},{"$f":"IF(COUNT($H323:N323)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D323,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O311:O322)))","v":0},{"$f":"IF(COUNT($H323:O323)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D323,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P311:P322)))","v":0},{"$f":"IF(COUNT($H323:P323)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D323,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q311:Q322)))","v":0}]
[null,null,{"$f":"Asset21","v":"Buildings"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A21remlife,A21value-SUM($G324:G324),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":"n/a"},{"$f":"IF(I$3>A21remlife,A21value-SUM($G324:H324),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":"n/a"},{"$f":"IF(J$3>A21remlife,A21value-SUM($G324:I324),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":"n/a"},{"$f":"IF(K$3>A21remlife,A21value-SUM($G324:J324),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":"n/a"},{"$f":"IF(L$3>A21remlife,A21value-SUM($G324:K324),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":"n/a"},{"$f":"IF(M$3>A21remlife,A21value-SUM($G324:L324),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":"n/a"},{"$f":"IF(N$3>A21remlife,A21value-SUM($G324:M324),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":"n/a"},{"$f":"IF(O$3>A21remlife,A21value-SUM($G324:N324),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":"n/a"},{"$f":"IF(P$3>A21remlife,A21value-SUM($G324:O324),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":"n/a"},{"$f":"IF(Q$3>A21remlife,A21value-SUM($G324:P324),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(I$3>(A21stdlife+$F326),('RFM input'!$H$243*(1+vanilla1)^0.5)-SUM($H326:H326),('RFM input'!$H$243*(1+vanilla1)^0.5)/A21stdlife))","v":-1.8415678248080963E-3},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(J$3>(A21stdlife+$F326),('RFM input'!$H$243*(1+vanilla1)^0.5)-SUM($H326:I326),('RFM input'!$H$243*(1+vanilla1)^0.5)/A21stdlife))","v":-1.8415678248080963E-3},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$F326),('RFM input'!$H$243*(1+vanilla1)^0.5)-SUM($H326:J326),('RFM input'!$H$243*(1+vanilla1)^0.5)/A21stdlife))","v":-1.8415678248080963E-3},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F326),('RFM input'!$H$243*(1+vanilla1)^0.5)-SUM($H326:K326),('RFM input'!$H$243*(1+vanilla1)^0.5)/A21stdlife))","v":-1.8415678248080963E-3},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F326),('RFM input'!$H$243*(1+vanilla1)^0.5)-SUM($H326:L326),('RFM input'!$H$243*(1+vanilla1)^0.5)/A21stdlife))","v":-1.8415678248080963E-3},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F326),('RFM input'!$H$243*(1+vanilla1)^0.5)-SUM($H326:M326),('RFM input'!$H$243*(1+vanilla1)^0.5)/A21stdlife))","v":-1.8415678248080963E-3},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F326),('RFM input'!$H$243*(1+vanilla1)^0.5)-SUM($H326:N326),('RFM input'!$H$243*(1+vanilla1)^0.5)/A21stdlife))","v":-1.8415678248080963E-3},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F326),('RFM input'!$H$243*(1+vanilla1)^0.5)-SUM($H326:O326),('RFM input'!$H$243*(1+vanilla1)^0.5)/A21stdlife))","v":-1.8415678248080963E-3},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F326),('RFM input'!$H$243*(1+vanilla1)^0.5)-SUM($H326:P326),('RFM input'!$H$243*(1+vanilla1)^0.5)/A21stdlife))","v":-1.8415678248080963E-3}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(J$3>(A21stdlife+$F327),('RFM input'!$I$243*(1+vanilla2)^0.5)-SUM($I327:I327),('RFM input'!$I$243*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$F327),('RFM input'!$I$243*(1+vanilla2)^0.5)-SUM($I327:J327),('RFM input'!$I$243*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F327),('RFM input'!$I$243*(1+vanilla2)^0.5)-SUM($I327:K327),('RFM input'!$I$243*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F327),('RFM input'!$I$243*(1+vanilla2)^0.5)-SUM($I327:L327),('RFM input'!$I$243*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F327),('RFM input'!$I$243*(1+vanilla2)^0.5)-SUM($I327:M327),('RFM input'!$I$243*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F327),('RFM input'!$I$243*(1+vanilla2)^0.5)-SUM($I327:N327),('RFM input'!$I$243*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F327),('RFM input'!$I$243*(1+vanilla2)^0.5)-SUM($I327:O327),('RFM input'!$I$243*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F327),('RFM input'!$I$243*(1+vanilla2)^0.5)-SUM($I327:P327),('RFM input'!$I$243*(1+vanilla2)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$F328),('RFM input'!$J$243*(1+vanilla3)^0.5)-SUM($J328:J328),('RFM input'!$J$243*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F328),('RFM input'!$J$243*(1+vanilla3)^0.5)-SUM($J328:K328),('RFM input'!$J$243*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F328),('RFM input'!$J$243*(1+vanilla3)^0.5)-SUM($J328:L328),('RFM input'!$J$243*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F328),('RFM input'!$J$243*(1+vanilla3)^0.5)-SUM($J328:M328),('RFM input'!$J$243*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F328),('RFM input'!$J$243*(1+vanilla3)^0.5)-SUM($J328:N328),('RFM input'!$J$243*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F328),('RFM input'!$J$243*(1+vanilla3)^0.5)-SUM($J328:O328),('RFM input'!$J$243*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F328),('RFM input'!$J$243*(1+vanilla3)^0.5)-SUM($J328:P328),('RFM input'!$J$243*(1+vanilla3)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F329),('RFM input'!$K$243*(1+vanilla4)^0.5)-SUM($K329:K329),('RFM input'!$K$243*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F329),('RFM input'!$K$243*(1+vanilla4)^0.5)-SUM($K329:L329),('RFM input'!$K$243*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F329),('RFM input'!$K$243*(1+vanilla4)^0.5)-SUM($K329:M329),('RFM input'!$K$243*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F329),('RFM input'!$K$243*(1+vanilla4)^0.5)-SUM($K329:N329),('RFM input'!$K$243*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F329),('RFM input'!$K$243*(1+vanilla4)^0.5)-SUM($K329:O329),('RFM input'!$K$243*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F329),('RFM input'!$K$243*(1+vanilla4)^0.5)-SUM($K329:P329),('RFM input'!$K$243*(1+vanilla4)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F330),('RFM input'!$L$243*(1+vanilla5)^0.5)-SUM($L330:L330),('RFM input'!$L$243*(1+vanilla5)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F330),('RFM input'!$L$243*(1+vanilla5)^0.5)-SUM($L330:M330),('RFM input'!$L$243*(1+vanilla5)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F330),('RFM input'!$L$243*(1+vanilla5)^0.5)-SUM($L330:N330),('RFM input'!$L$243*(1+vanilla5)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F330),('RFM input'!$L$243*(1+vanilla5)^0.5)-SUM($L330:O330),('RFM input'!$L$243*(1+vanilla5)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F330),('RFM input'!$L$243*(1+vanilla5)^0.5)-SUM($L330:P330),('RFM input'!$L$243*(1+vanilla5)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F331),('RFM input'!$M$243*(1+vanilla6)^0.5)-SUM($M331:M331),('RFM input'!$M$243*(1+vanilla6)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F331),('RFM input'!$M$243*(1+vanilla6)^0.5)-SUM($M331:N331),('RFM input'!$M$243*(1+vanilla6)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F331),('RFM input'!$M$243*(1+vanilla6)^0.5)-SUM($M331:O331),('RFM input'!$M$243*(1+vanilla6)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F331),('RFM input'!$M$243*(1+vanilla6)^0.5)-SUM($M331:P331),('RFM input'!$M$243*(1+vanilla6)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F332),('RFM input'!M$243*(1+vanilla7)^0.5)-SUM($N332:N332),('RFM input'!$N$243*(1+vanilla7)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F332),('RFM input'!N$243*(1+vanilla7)^0.5)-SUM($N332:O332),('RFM input'!$N$243*(1+vanilla7)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F332),('RFM input'!O$243*(1+vanilla7)^0.5)-SUM($N332:P332),('RFM input'!$N$243*(1+vanilla7)^0.5)/A21stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F333),('RFM input'!$O$243*(1+vanilla8)^0.5)-SUM($O333:O333),('RFM input'!$O$243*(1+vanilla8)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F333),('RFM input'!$O$243*(1+vanilla8)^0.5)-SUM($O333:P333),('RFM input'!$O$243*(1+vanilla8)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F334),('RFM input'!$P$243*(1+vanilla9)^0.5)-SUM($P334:P334),('RFM input'!$P$243*(1+vanilla9)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset21","v":"Buildings"},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D336,'RFM input'!$E$299:$E$348,0),1),-SUM(H324:H335))","v":-10.271834499096913},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D336,'RFM input'!$E$299:$E$348,0),1),-SUM(I324:I335))","v":-10.271834499096913},{"$f":"IF(COUNT($H336:I336)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D336,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J324:J335)))","v":-10.271834499096913},{"$f":"IF(COUNT($H336:J336)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D336,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K324:K335)))","v":-10.271834499096913},{"$f":"IF(COUNT($H336:K336)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D336,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L324:L335)))","v":-10.248717165265429},{"$f":"IF(COUNT($H336:L336)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D336,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M324:M335)))","v":0},{"$f":"IF(COUNT($H336:M336)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D336,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N324:N335)))","v":0},{"$f":"IF(COUNT($H336:N336)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D336,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O324:O335)))","v":0},{"$f":"IF(COUNT($H336:O336)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D336,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P324:P335)))","v":0},{"$f":"IF(COUNT($H336:P336)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D336,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q324:Q335)))","v":0}]
[null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A22remlife,A22value-SUM($G337:G337),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":"n/a"},{"$f":"IF(I$3>A22remlife,A22value-SUM($G337:H337),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":"n/a"},{"$f":"IF(J$3>A22remlife,A22value-SUM($G337:I337),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":"n/a"},{"$f":"IF(K$3>A22remlife,A22value-SUM($G337:J337),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":"n/a"},{"$f":"IF(L$3>A22remlife,A22value-SUM($G337:K337),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":"n/a"},{"$f":"IF(M$3>A22remlife,A22value-SUM($G337:L337),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":"n/a"},{"$f":"IF(N$3>A22remlife,A22value-SUM($G337:M337),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":"n/a"},{"$f":"IF(O$3>A22remlife,A22value-SUM($G337:N337),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":"n/a"},{"$f":"IF(P$3>A22remlife,A22value-SUM($G337:O337),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":"n/a"},{"$f":"IF(Q$3>A22remlife,A22value-SUM($G337:P337),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(I$3>(A22stdlife+$F339),('RFM input'!$H$244*(1+vanilla1)^0.5)-SUM($H339:H339),('RFM input'!$H$244*(1+vanilla1)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(J$3>(A22stdlife+$F339),('RFM input'!$H$244*(1+vanilla1)^0.5)-SUM($H339:I339),('RFM input'!$H$244*(1+vanilla1)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$F339),('RFM input'!$H$244*(1+vanilla1)^0.5)-SUM($H339:J339),('RFM input'!$H$244*(1+vanilla1)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F339),('RFM input'!$H$244*(1+vanilla1)^0.5)-SUM($H339:K339),('RFM input'!$H$244*(1+vanilla1)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F339),('RFM input'!$H$244*(1+vanilla1)^0.5)-SUM($H339:L339),('RFM input'!$H$244*(1+vanilla1)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F339),('RFM input'!$H$244*(1+vanilla1)^0.5)-SUM($H339:M339),('RFM input'!$H$244*(1+vanilla1)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F339),('RFM input'!$H$244*(1+vanilla1)^0.5)-SUM($H339:N339),('RFM input'!$H$244*(1+vanilla1)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F339),('RFM input'!$H$244*(1+vanilla1)^0.5)-SUM($H339:O339),('RFM input'!$H$244*(1+vanilla1)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F339),('RFM input'!$H$244*(1+vanilla1)^0.5)-SUM($H339:P339),('RFM input'!$H$244*(1+vanilla1)^0.5)/A22stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(J$3>(A22stdlife+$F340),('RFM input'!$I$244*(1+vanilla2)^0.5)-SUM($I340:I340),('RFM input'!$I$244*(1+vanilla2)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$F340),('RFM input'!$I$244*(1+vanilla2)^0.5)-SUM($I340:J340),('RFM input'!$I$244*(1+vanilla2)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F340),('RFM input'!$I$244*(1+vanilla2)^0.5)-SUM($I340:K340),('RFM input'!$I$244*(1+vanilla2)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F340),('RFM input'!$I$244*(1+vanilla2)^0.5)-SUM($I340:L340),('RFM input'!$I$244*(1+vanilla2)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F340),('RFM input'!$I$244*(1+vanilla2)^0.5)-SUM($I340:M340),('RFM input'!$I$244*(1+vanilla2)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F340),('RFM input'!$I$244*(1+vanilla2)^0.5)-SUM($I340:N340),('RFM input'!$I$244*(1+vanilla2)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F340),('RFM input'!$I$244*(1+vanilla2)^0.5)-SUM($I340:O340),('RFM input'!$I$244*(1+vanilla2)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F340),('RFM input'!$I$244*(1+vanilla2)^0.5)-SUM($I340:P340),('RFM input'!$I$244*(1+vanilla2)^0.5)/A22stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$F341),('RFM input'!$J$244*(1+vanilla3)^0.5)-SUM($J341:J341),('RFM input'!$J$244*(1+vanilla3)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F341),('RFM input'!$J$244*(1+vanilla3)^0.5)-SUM($J341:K341),('RFM input'!$J$244*(1+vanilla3)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F341),('RFM input'!$J$244*(1+vanilla3)^0.5)-SUM($J341:L341),('RFM input'!$J$244*(1+vanilla3)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F341),('RFM input'!$J$244*(1+vanilla3)^0.5)-SUM($J341:M341),('RFM input'!$J$244*(1+vanilla3)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F341),('RFM input'!$J$244*(1+vanilla3)^0.5)-SUM($J341:N341),('RFM input'!$J$244*(1+vanilla3)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F341),('RFM input'!$J$244*(1+vanilla3)^0.5)-SUM($J341:O341),('RFM input'!$J$244*(1+vanilla3)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F341),('RFM input'!$J$244*(1+vanilla3)^0.5)-SUM($J341:P341),('RFM input'!$J$244*(1+vanilla3)^0.5)/A22stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F342),('RFM input'!$K$244*(1+vanilla4)^0.5)-SUM($K342:K342),('RFM input'!$K$244*(1+vanilla4)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F342),('RFM input'!$K$244*(1+vanilla4)^0.5)-SUM($K342:L342),('RFM input'!$K$244*(1+vanilla4)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F342),('RFM input'!$K$244*(1+vanilla4)^0.5)-SUM($K342:M342),('RFM input'!$K$244*(1+vanilla4)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F342),('RFM input'!$K$244*(1+vanilla4)^0.5)-SUM($K342:N342),('RFM input'!$K$244*(1+vanilla4)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F342),('RFM input'!$K$244*(1+vanilla4)^0.5)-SUM($K342:O342),('RFM input'!$K$244*(1+vanilla4)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F342),('RFM input'!$K$244*(1+vanilla4)^0.5)-SUM($K342:P342),('RFM input'!$K$244*(1+vanilla4)^0.5)/A22stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F343),('RFM input'!$L$244*(1+vanilla5)^0.5)-SUM($L343:L343),('RFM input'!$L$244*(1+vanilla5)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F343),('RFM input'!$L$244*(1+vanilla5)^0.5)-SUM($L343:M343),('RFM input'!$L$244*(1+vanilla5)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F343),('RFM input'!$L$244*(1+vanilla5)^0.5)-SUM($L343:N343),('RFM input'!$L$244*(1+vanilla5)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F343),('RFM input'!$L$244*(1+vanilla5)^0.5)-SUM($L343:O343),('RFM input'!$L$244*(1+vanilla5)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F343),('RFM input'!$L$244*(1+vanilla5)^0.5)-SUM($L343:P343),('RFM input'!$L$244*(1+vanilla5)^0.5)/A22stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F344),('RFM input'!$M$244*(1+vanilla6)^0.5)-SUM($M344:M344),('RFM input'!$M$244*(1+vanilla6)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F344),('RFM input'!$M$244*(1+vanilla6)^0.5)-SUM($M344:N344),('RFM input'!$M$244*(1+vanilla6)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F344),('RFM input'!$M$244*(1+vanilla6)^0.5)-SUM($M344:O344),('RFM input'!$M$244*(1+vanilla6)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F344),('RFM input'!$M$244*(1+vanilla6)^0.5)-SUM($M344:P344),('RFM input'!$M$244*(1+vanilla6)^0.5)/A22stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F345),('RFM input'!M$244*(1+vanilla7)^0.5)-SUM($N345:N345),('RFM input'!$N$244*(1+vanilla7)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F345),('RFM input'!N$244*(1+vanilla7)^0.5)-SUM($N345:O345),('RFM input'!$N$244*(1+vanilla7)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F345),('RFM input'!O$244*(1+vanilla7)^0.5)-SUM($N345:P345),('RFM input'!$N$244*(1+vanilla7)^0.5)/A22stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F346),('RFM input'!$O$244*(1+vanilla8)^0.5)-SUM($O346:O346),('RFM input'!$O$244*(1+vanilla8)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F346),('RFM input'!$O$244*(1+vanilla8)^0.5)-SUM($O346:P346),('RFM input'!$O$244*(1+vanilla8)^0.5)/A22stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F347),('RFM input'!$P$244*(1+vanilla9)^0.5)-SUM($P347:P347),('RFM input'!$P$244*(1+vanilla9)^0.5)/A22stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D349,'RFM input'!$E$299:$E$348,0),1),-SUM(H337:H348))","v":0},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D349,'RFM input'!$E$299:$E$348,0),1),-SUM(I337:I348))","v":0},{"$f":"IF(COUNT($H349:I349)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D349,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J337:J348)))","v":0},{"$f":"IF(COUNT($H349:J349)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D349,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K337:K348)))","v":0},{"$f":"IF(COUNT($H349:K349)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D349,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L337:L348)))","v":0},{"$f":"IF(COUNT($H349:L349)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D349,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M337:M348)))","v":0},{"$f":"IF(COUNT($H349:M349)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D349,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N337:N348)))","v":0},{"$f":"IF(COUNT($H349:N349)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D349,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O337:O348)))","v":0},{"$f":"IF(COUNT($H349:O349)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D349,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P337:P348)))","v":0},{"$f":"IF(COUNT($H349:P349)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D349,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q337:Q348)))","v":0}]
[null,null,{"$f":"Asset23","v":"Land Improvements"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A23remlife,A23value-SUM($G350:G350),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":"n/a"},{"$f":"IF(I$3>A23remlife,A23value-SUM($G350:H350),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":"n/a"},{"$f":"IF(J$3>A23remlife,A23value-SUM($G350:I350),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":"n/a"},{"$f":"IF(K$3>A23remlife,A23value-SUM($G350:J350),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":"n/a"},{"$f":"IF(L$3>A23remlife,A23value-SUM($G350:K350),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":"n/a"},{"$f":"IF(M$3>A23remlife,A23value-SUM($G350:L350),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":"n/a"},{"$f":"IF(N$3>A23remlife,A23value-SUM($G350:M350),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":"n/a"},{"$f":"IF(O$3>A23remlife,A23value-SUM($G350:N350),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":"n/a"},{"$f":"IF(P$3>A23remlife,A23value-SUM($G350:O350),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":"n/a"},{"$f":"IF(Q$3>A23remlife,A23value-SUM($G350:P350),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(I$3>(A23stdlife+$F352),('RFM input'!$H$245*(1+vanilla1)^0.5)-SUM($H352:H352),('RFM input'!$H$245*(1+vanilla1)^0.5)/A23stdlife))","v":-8.6489033894562202E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(J$3>(A23stdlife+$F352),('RFM input'!$H$245*(1+vanilla1)^0.5)-SUM($H352:I352),('RFM input'!$H$245*(1+vanilla1)^0.5)/A23stdlife))","v":-8.6489033894562202E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$F352),('RFM input'!$H$245*(1+vanilla1)^0.5)-SUM($H352:J352),('RFM input'!$H$245*(1+vanilla1)^0.5)/A23stdlife))","v":-8.6489033894562202E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F352),('RFM input'!$H$245*(1+vanilla1)^0.5)-SUM($H352:K352),('RFM input'!$H$245*(1+vanilla1)^0.5)/A23stdlife))","v":-8.6489033894562202E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F352),('RFM input'!$H$245*(1+vanilla1)^0.5)-SUM($H352:L352),('RFM input'!$H$245*(1+vanilla1)^0.5)/A23stdlife))","v":-8.6489033894562202E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F352),('RFM input'!$H$245*(1+vanilla1)^0.5)-SUM($H352:M352),('RFM input'!$H$245*(1+vanilla1)^0.5)/A23stdlife))","v":-8.6489033894562202E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F352),('RFM input'!$H$245*(1+vanilla1)^0.5)-SUM($H352:N352),('RFM input'!$H$245*(1+vanilla1)^0.5)/A23stdlife))","v":-8.6489033894562202E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F352),('RFM input'!$H$245*(1+vanilla1)^0.5)-SUM($H352:O352),('RFM input'!$H$245*(1+vanilla1)^0.5)/A23stdlife))","v":-8.6489033894562202E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F352),('RFM input'!$H$245*(1+vanilla1)^0.5)-SUM($H352:P352),('RFM input'!$H$245*(1+vanilla1)^0.5)/A23stdlife))","v":-8.6489033894562202E-3}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(J$3>(A23stdlife+$F353),('RFM input'!$I$245*(1+vanilla2)^0.5)-SUM($I353:I353),('RFM input'!$I$245*(1+vanilla2)^0.5)/A23stdlife))","v":-1.2602518723294632E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$F353),('RFM input'!$I$245*(1+vanilla2)^0.5)-SUM($I353:J353),('RFM input'!$I$245*(1+vanilla2)^0.5)/A23stdlife))","v":-1.2602518723294632E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F353),('RFM input'!$I$245*(1+vanilla2)^0.5)-SUM($I353:K353),('RFM input'!$I$245*(1+vanilla2)^0.5)/A23stdlife))","v":-1.2602518723294632E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F353),('RFM input'!$I$245*(1+vanilla2)^0.5)-SUM($I353:L353),('RFM input'!$I$245*(1+vanilla2)^0.5)/A23stdlife))","v":-1.2602518723294632E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F353),('RFM input'!$I$245*(1+vanilla2)^0.5)-SUM($I353:M353),('RFM input'!$I$245*(1+vanilla2)^0.5)/A23stdlife))","v":-1.2602518723294632E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F353),('RFM input'!$I$245*(1+vanilla2)^0.5)-SUM($I353:N353),('RFM input'!$I$245*(1+vanilla2)^0.5)/A23stdlife))","v":-1.2602518723294632E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F353),('RFM input'!$I$245*(1+vanilla2)^0.5)-SUM($I353:O353),('RFM input'!$I$245*(1+vanilla2)^0.5)/A23stdlife))","v":-1.2602518723294632E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F353),('RFM input'!$I$245*(1+vanilla2)^0.5)-SUM($I353:P353),('RFM input'!$I$245*(1+vanilla2)^0.5)/A23stdlife))","v":-1.2602518723294632E-3}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$F354),('RFM input'!$J$245*(1+vanilla3)^0.5)-SUM($J354:J354),('RFM input'!$J$245*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F354),('RFM input'!$J$245*(1+vanilla3)^0.5)-SUM($J354:K354),('RFM input'!$J$245*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F354),('RFM input'!$J$245*(1+vanilla3)^0.5)-SUM($J354:L354),('RFM input'!$J$245*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F354),('RFM input'!$J$245*(1+vanilla3)^0.5)-SUM($J354:M354),('RFM input'!$J$245*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F354),('RFM input'!$J$245*(1+vanilla3)^0.5)-SUM($J354:N354),('RFM input'!$J$245*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F354),('RFM input'!$J$245*(1+vanilla3)^0.5)-SUM($J354:O354),('RFM input'!$J$245*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F354),('RFM input'!$J$245*(1+vanilla3)^0.5)-SUM($J354:P354),('RFM input'!$J$245*(1+vanilla3)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F355),('RFM input'!$K$245*(1+vanilla4)^0.5)-SUM($K355:K355),('RFM input'!$K$245*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F355),('RFM input'!$K$245*(1+vanilla4)^0.5)-SUM($K355:L355),('RFM input'!$K$245*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F355),('RFM input'!$K$245*(1+vanilla4)^0.5)-SUM($K355:M355),('RFM input'!$K$245*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F355),('RFM input'!$K$245*(1+vanilla4)^0.5)-SUM($K355:N355),('RFM input'!$K$245*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F355),('RFM input'!$K$245*(1+vanilla4)^0.5)-SUM($K355:O355),('RFM input'!$K$245*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F355),('RFM input'!$K$245*(1+vanilla4)^0.5)-SUM($K355:P355),('RFM input'!$K$245*(1+vanilla4)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F356),('RFM input'!$L$245*(1+vanilla5)^0.5)-SUM($L356:L356),('RFM input'!$L$245*(1+vanilla5)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F356),('RFM input'!$L$245*(1+vanilla5)^0.5)-SUM($L356:M356),('RFM input'!$L$245*(1+vanilla5)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F356),('RFM input'!$L$245*(1+vanilla5)^0.5)-SUM($L356:N356),('RFM input'!$L$245*(1+vanilla5)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F356),('RFM input'!$L$245*(1+vanilla5)^0.5)-SUM($L356:O356),('RFM input'!$L$245*(1+vanilla5)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F356),('RFM input'!$L$245*(1+vanilla5)^0.5)-SUM($L356:P356),('RFM input'!$L$245*(1+vanilla5)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F357),('RFM input'!$M$245*(1+vanilla6)^0.5)-SUM($M357:M357),('RFM input'!$M$245*(1+vanilla6)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F357),('RFM input'!$M$245*(1+vanilla6)^0.5)-SUM($M357:N357),('RFM input'!$M$245*(1+vanilla6)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F357),('RFM input'!$M$245*(1+vanilla6)^0.5)-SUM($M357:O357),('RFM input'!$M$245*(1+vanilla6)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F357),('RFM input'!$M$245*(1+vanilla6)^0.5)-SUM($M357:P357),('RFM input'!$M$245*(1+vanilla6)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F358),('RFM input'!M$245*(1+vanilla7)^0.5)-SUM($N358:N358),('RFM input'!$N$245*(1+vanilla7)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F358),('RFM input'!N$245*(1+vanilla7)^0.5)-SUM($N358:O358),('RFM input'!$N$245*(1+vanilla7)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F358),('RFM input'!O$245*(1+vanilla7)^0.5)-SUM($N358:P358),('RFM input'!$N$245*(1+vanilla7)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F359),('RFM input'!$O$245*(1+vanilla8)^0.5)-SUM($O359:O359),('RFM input'!$O$245*(1+vanilla8)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F359),('RFM input'!$O$245*(1+vanilla8)^0.5)-SUM($O359:P359),('RFM input'!$O$245*(1+vanilla8)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F360),('RFM input'!$P$245*(1+vanilla9)^0.5)-SUM($P360:P360),('RFM input'!$P$245*(1+vanilla9)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset23","v":"Land Improvements"},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D362,'RFM input'!$E$299:$E$348,0),1),-SUM(H350:H361))","v":-3.8157145999998168},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D362,'RFM input'!$E$299:$E$348,0),1),-SUM(I350:I361))","v":-3.8157145999998168},{"$f":"IF(COUNT($H362:I362)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D362,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J350:J361)))","v":-3.8157145999998168},{"$f":"IF(COUNT($H362:J362)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D362,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K350:K361)))","v":-3.8157145999998168},{"$f":"IF(COUNT($H362:K362)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D362,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L350:L361)))","v":-3.8157145999998168},{"$f":"IF(COUNT($H362:L362)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D362,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M350:M361)))","v":0},{"$f":"IF(COUNT($H362:M362)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D362,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N350:N361)))","v":0},{"$f":"IF(COUNT($H362:N362)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D362,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O350:O361)))","v":0},{"$f":"IF(COUNT($H362:O362)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D362,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P350:P361)))","v":0},{"$f":"IF(COUNT($H362:P362)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D362,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q350:Q361)))","v":0}]
[null,null,{"$f":"Asset24","v":"Metering"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A24remlife,A24value-SUM($G363:G363),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":"n/a"},{"$f":"IF(I$3>A24remlife,A24value-SUM($G363:H363),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":"n/a"},{"$f":"IF(J$3>A24remlife,A24value-SUM($G363:I363),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":"n/a"},{"$f":"IF(K$3>A24remlife,A24value-SUM($G363:J363),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":"n/a"},{"$f":"IF(L$3>A24remlife,A24value-SUM($G363:K363),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":"n/a"},{"$f":"IF(M$3>A24remlife,A24value-SUM($G363:L363),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":"n/a"},{"$f":"IF(N$3>A24remlife,A24value-SUM($G363:M363),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":"n/a"},{"$f":"IF(O$3>A24remlife,A24value-SUM($G363:N363),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":"n/a"},{"$f":"IF(P$3>A24remlife,A24value-SUM($G363:O363),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":"n/a"},{"$f":"IF(Q$3>A24remlife,A24value-SUM($G363:P363),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(I$3>(A24stdlife+$F365),('RFM input'!$H$246*(1+vanilla1)^0.5)-SUM($H365:H365),('RFM input'!$H$246*(1+vanilla1)^0.5)/A24stdlife))","v":0.14425395299721336},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(J$3>(A24stdlife+$F365),('RFM input'!$H$246*(1+vanilla1)^0.5)-SUM($H365:I365),('RFM input'!$H$246*(1+vanilla1)^0.5)/A24stdlife))","v":0.14425395299721336},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$F365),('RFM input'!$H$246*(1+vanilla1)^0.5)-SUM($H365:J365),('RFM input'!$H$246*(1+vanilla1)^0.5)/A24stdlife))","v":0.14425395299721336},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F365),('RFM input'!$H$246*(1+vanilla1)^0.5)-SUM($H365:K365),('RFM input'!$H$246*(1+vanilla1)^0.5)/A24stdlife))","v":0.14425395299721336},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F365),('RFM input'!$H$246*(1+vanilla1)^0.5)-SUM($H365:L365),('RFM input'!$H$246*(1+vanilla1)^0.5)/A24stdlife))","v":0.14425395299721336},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F365),('RFM input'!$H$246*(1+vanilla1)^0.5)-SUM($H365:M365),('RFM input'!$H$246*(1+vanilla1)^0.5)/A24stdlife))","v":0.14425395299721336},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F365),('RFM input'!$H$246*(1+vanilla1)^0.5)-SUM($H365:N365),('RFM input'!$H$246*(1+vanilla1)^0.5)/A24stdlife))","v":0.14425395299721336},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F365),('RFM input'!$H$246*(1+vanilla1)^0.5)-SUM($H365:O365),('RFM input'!$H$246*(1+vanilla1)^0.5)/A24stdlife))","v":0.14425395299721336},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F365),('RFM input'!$H$246*(1+vanilla1)^0.5)-SUM($H365:P365),('RFM input'!$H$246*(1+vanilla1)^0.5)/A24stdlife))","v":0.14425395299721336}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(J$3>(A24stdlife+$F366),('RFM input'!$I$246*(1+vanilla2)^0.5)-SUM($I366:I366),('RFM input'!$I$246*(1+vanilla2)^0.5)/A24stdlife))","v":6.0678880293849968E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$F366),('RFM input'!$I$246*(1+vanilla2)^0.5)-SUM($I366:J366),('RFM input'!$I$246*(1+vanilla2)^0.5)/A24stdlife))","v":6.0678880293849968E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F366),('RFM input'!$I$246*(1+vanilla2)^0.5)-SUM($I366:K366),('RFM input'!$I$246*(1+vanilla2)^0.5)/A24stdlife))","v":6.0678880293849968E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F366),('RFM input'!$I$246*(1+vanilla2)^0.5)-SUM($I366:L366),('RFM input'!$I$246*(1+vanilla2)^0.5)/A24stdlife))","v":6.0678880293849968E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F366),('RFM input'!$I$246*(1+vanilla2)^0.5)-SUM($I366:M366),('RFM input'!$I$246*(1+vanilla2)^0.5)/A24stdlife))","v":6.0678880293849968E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F366),('RFM input'!$I$246*(1+vanilla2)^0.5)-SUM($I366:N366),('RFM input'!$I$246*(1+vanilla2)^0.5)/A24stdlife))","v":6.0678880293849968E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F366),('RFM input'!$I$246*(1+vanilla2)^0.5)-SUM($I366:O366),('RFM input'!$I$246*(1+vanilla2)^0.5)/A24stdlife))","v":6.0678880293849968E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F366),('RFM input'!$I$246*(1+vanilla2)^0.5)-SUM($I366:P366),('RFM input'!$I$246*(1+vanilla2)^0.5)/A24stdlife))","v":6.0678880293849968E-4}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$F367),('RFM input'!$J$246*(1+vanilla3)^0.5)-SUM($J367:J367),('RFM input'!$J$246*(1+vanilla3)^0.5)/A24stdlife))","v":-6.644555787423405E-3},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F367),('RFM input'!$J$246*(1+vanilla3)^0.5)-SUM($J367:K367),('RFM input'!$J$246*(1+vanilla3)^0.5)/A24stdlife))","v":-6.644555787423405E-3},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F367),('RFM input'!$J$246*(1+vanilla3)^0.5)-SUM($J367:L367),('RFM input'!$J$246*(1+vanilla3)^0.5)/A24stdlife))","v":-6.644555787423405E-3},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F367),('RFM input'!$J$246*(1+vanilla3)^0.5)-SUM($J367:M367),('RFM input'!$J$246*(1+vanilla3)^0.5)/A24stdlife))","v":-6.644555787423405E-3},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F367),('RFM input'!$J$246*(1+vanilla3)^0.5)-SUM($J367:N367),('RFM input'!$J$246*(1+vanilla3)^0.5)/A24stdlife))","v":-6.644555787423405E-3},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F367),('RFM input'!$J$246*(1+vanilla3)^0.5)-SUM($J367:O367),('RFM input'!$J$246*(1+vanilla3)^0.5)/A24stdlife))","v":-6.644555787423405E-3},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F367),('RFM input'!$J$246*(1+vanilla3)^0.5)-SUM($J367:P367),('RFM input'!$J$246*(1+vanilla3)^0.5)/A24stdlife))","v":-6.644555787423405E-3}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F368),('RFM input'!$K$246*(1+vanilla4)^0.5)-SUM($K368:K368),('RFM input'!$K$246*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F368),('RFM input'!$K$246*(1+vanilla4)^0.5)-SUM($K368:L368),('RFM input'!$K$246*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F368),('RFM input'!$K$246*(1+vanilla4)^0.5)-SUM($K368:M368),('RFM input'!$K$246*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F368),('RFM input'!$K$246*(1+vanilla4)^0.5)-SUM($K368:N368),('RFM input'!$K$246*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F368),('RFM input'!$K$246*(1+vanilla4)^0.5)-SUM($K368:O368),('RFM input'!$K$246*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F368),('RFM input'!$K$246*(1+vanilla4)^0.5)-SUM($K368:P368),('RFM input'!$K$246*(1+vanilla4)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F369),('RFM input'!$L$246*(1+vanilla5)^0.5)-SUM($L369:L369),('RFM input'!$L$246*(1+vanilla5)^0.5)/A24stdlife))","v":7.6239278894026083E-2},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F369),('RFM input'!$L$246*(1+vanilla5)^0.5)-SUM($L369:M369),('RFM input'!$L$246*(1+vanilla5)^0.5)/A24stdlife))","v":7.6239278894026083E-2},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F369),('RFM input'!$L$246*(1+vanilla5)^0.5)-SUM($L369:N369),('RFM input'!$L$246*(1+vanilla5)^0.5)/A24stdlife))","v":7.6239278894026083E-2},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F369),('RFM input'!$L$246*(1+vanilla5)^0.5)-SUM($L369:O369),('RFM input'!$L$246*(1+vanilla5)^0.5)/A24stdlife))","v":7.6239278894026083E-2},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F369),('RFM input'!$L$246*(1+vanilla5)^0.5)-SUM($L369:P369),('RFM input'!$L$246*(1+vanilla5)^0.5)/A24stdlife))","v":7.6239278894026083E-2}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F370),('RFM input'!$M$246*(1+vanilla6)^0.5)-SUM($M370:M370),('RFM input'!$M$246*(1+vanilla6)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F370),('RFM input'!$M$246*(1+vanilla6)^0.5)-SUM($M370:N370),('RFM input'!$M$246*(1+vanilla6)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F370),('RFM input'!$M$246*(1+vanilla6)^0.5)-SUM($M370:O370),('RFM input'!$M$246*(1+vanilla6)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F370),('RFM input'!$M$246*(1+vanilla6)^0.5)-SUM($M370:P370),('RFM input'!$M$246*(1+vanilla6)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F371),('RFM input'!M$246*(1+vanilla7)^0.5)-SUM($N371:N371),('RFM input'!$N$246*(1+vanilla7)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F371),('RFM input'!N$246*(1+vanilla7)^0.5)-SUM($N371:O371),('RFM input'!$N$246*(1+vanilla7)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F371),('RFM input'!O$246*(1+vanilla7)^0.5)-SUM($N371:P371),('RFM input'!$N$246*(1+vanilla7)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F372),('RFM input'!$O$246*(1+vanilla8)^0.5)-SUM($O372:O372),('RFM input'!$O$246*(1+vanilla8)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F372),('RFM input'!$O$246*(1+vanilla8)^0.5)-SUM($O372:P372),('RFM input'!$O$246*(1+vanilla8)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F373),('RFM input'!$P$246*(1+vanilla9)^0.5)-SUM($P373:P373),('RFM input'!$P$246*(1+vanilla9)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset24","v":"Metering"},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D375,'RFM input'!$E$299:$E$348,0),1),-SUM(H363:H374))","v":-3.5910901793255801},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D375,'RFM input'!$E$299:$E$348,0),1),-SUM(I363:I374))","v":-3.5910901793255801},{"$f":"IF(COUNT($H375:I375)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D375,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J363:J374)))","v":-3.5910901793255801},{"$f":"IF(COUNT($H375:J375)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D375,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K363:K374)))","v":-3.5910901793255801},{"$f":"IF(COUNT($H375:K375)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D375,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L363:L374)))","v":-3.5910901793255801},{"$f":"IF(COUNT($H375:L375)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D375,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M363:M374)))","v":0},{"$f":"IF(COUNT($H375:M375)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D375,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N363:N374)))","v":0},{"$f":"IF(COUNT($H375:N375)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D375,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O363:O374)))","v":0},{"$f":"IF(COUNT($H375:O375)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D375,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P363:P374)))","v":0},{"$f":"IF(COUNT($H375:P375)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D375,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q363:Q374)))","v":0}]
[null,null,{"$f":"Asset25","v":"Communications"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A25remlife,A25value-SUM($G376:G376),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":"n/a"},{"$f":"IF(I$3>A25remlife,A25value-SUM($G376:H376),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":"n/a"},{"$f":"IF(J$3>A25remlife,A25value-SUM($G376:I376),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":"n/a"},{"$f":"IF(K$3>A25remlife,A25value-SUM($G376:J376),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":"n/a"},{"$f":"IF(L$3>A25remlife,A25value-SUM($G376:K376),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":"n/a"},{"$f":"IF(M$3>A25remlife,A25value-SUM($G376:L376),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":"n/a"},{"$f":"IF(N$3>A25remlife,A25value-SUM($G376:M376),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":"n/a"},{"$f":"IF(O$3>A25remlife,A25value-SUM($G376:N376),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":"n/a"},{"$f":"IF(P$3>A25remlife,A25value-SUM($G376:O376),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":"n/a"},{"$f":"IF(Q$3>A25remlife,A25value-SUM($G376:P376),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(I$3>(A25stdlife+$F378),('RFM input'!$H$247*(1+vanilla1)^0.5)-SUM($H378:H378),('RFM input'!$H$247*(1+vanilla1)^0.5)/A25stdlife))","v":6.8887183880693356E-2},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(J$3>(A25stdlife+$F378),('RFM input'!$H$247*(1+vanilla1)^0.5)-SUM($H378:I378),('RFM input'!$H$247*(1+vanilla1)^0.5)/A25stdlife))","v":6.8887183880693356E-2},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$F378),('RFM input'!$H$247*(1+vanilla1)^0.5)-SUM($H378:J378),('RFM input'!$H$247*(1+vanilla1)^0.5)/A25stdlife))","v":6.8887183880693356E-2},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F378),('RFM input'!$H$247*(1+vanilla1)^0.5)-SUM($H378:K378),('RFM input'!$H$247*(1+vanilla1)^0.5)/A25stdlife))","v":6.8887183880693356E-2},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F378),('RFM input'!$H$247*(1+vanilla1)^0.5)-SUM($H378:L378),('RFM input'!$H$247*(1+vanilla1)^0.5)/A25stdlife))","v":6.8887183880693356E-2},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F378),('RFM input'!$H$247*(1+vanilla1)^0.5)-SUM($H378:M378),('RFM input'!$H$247*(1+vanilla1)^0.5)/A25stdlife))","v":6.8887183880693356E-2},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F378),('RFM input'!$H$247*(1+vanilla1)^0.5)-SUM($H378:N378),('RFM input'!$H$247*(1+vanilla1)^0.5)/A25stdlife))","v":6.8887183880693356E-2},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F378),('RFM input'!$H$247*(1+vanilla1)^0.5)-SUM($H378:O378),('RFM input'!$H$247*(1+vanilla1)^0.5)/A25stdlife))","v":6.8887183880693356E-2},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F378),('RFM input'!$H$247*(1+vanilla1)^0.5)-SUM($H378:P378),('RFM input'!$H$247*(1+vanilla1)^0.5)/A25stdlife))","v":6.8887183880693356E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(J$3>(A25stdlife+$F379),('RFM input'!$I$247*(1+vanilla2)^0.5)-SUM($I379:I379),('RFM input'!$I$247*(1+vanilla2)^0.5)/A25stdlife))","v":2.6950983236726948E-2},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$F379),('RFM input'!$I$247*(1+vanilla2)^0.5)-SUM($I379:J379),('RFM input'!$I$247*(1+vanilla2)^0.5)/A25stdlife))","v":2.6950983236726948E-2},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F379),('RFM input'!$I$247*(1+vanilla2)^0.5)-SUM($I379:K379),('RFM input'!$I$247*(1+vanilla2)^0.5)/A25stdlife))","v":2.6950983236726948E-2},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F379),('RFM input'!$I$247*(1+vanilla2)^0.5)-SUM($I379:L379),('RFM input'!$I$247*(1+vanilla2)^0.5)/A25stdlife))","v":2.6950983236726948E-2},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F379),('RFM input'!$I$247*(1+vanilla2)^0.5)-SUM($I379:M379),('RFM input'!$I$247*(1+vanilla2)^0.5)/A25stdlife))","v":2.6950983236726948E-2},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F379),('RFM input'!$I$247*(1+vanilla2)^0.5)-SUM($I379:N379),('RFM input'!$I$247*(1+vanilla2)^0.5)/A25stdlife))","v":2.6950983236726948E-2},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F379),('RFM input'!$I$247*(1+vanilla2)^0.5)-SUM($I379:O379),('RFM input'!$I$247*(1+vanilla2)^0.5)/A25stdlife))","v":2.6950983236726948E-2},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F379),('RFM input'!$I$247*(1+vanilla2)^0.5)-SUM($I379:P379),('RFM input'!$I$247*(1+vanilla2)^0.5)/A25stdlife))","v":2.6950983236726948E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$F380),('RFM input'!$J$247*(1+vanilla3)^0.5)-SUM($J380:J380),('RFM input'!$J$247*(1+vanilla3)^0.5)/A25stdlife))","v":4.5981187201602613E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F380),('RFM input'!$J$247*(1+vanilla3)^0.5)-SUM($J380:K380),('RFM input'!$J$247*(1+vanilla3)^0.5)/A25stdlife))","v":4.5981187201602613E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F380),('RFM input'!$J$247*(1+vanilla3)^0.5)-SUM($J380:L380),('RFM input'!$J$247*(1+vanilla3)^0.5)/A25stdlife))","v":4.5981187201602613E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F380),('RFM input'!$J$247*(1+vanilla3)^0.5)-SUM($J380:M380),('RFM input'!$J$247*(1+vanilla3)^0.5)/A25stdlife))","v":4.5981187201602613E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F380),('RFM input'!$J$247*(1+vanilla3)^0.5)-SUM($J380:N380),('RFM input'!$J$247*(1+vanilla3)^0.5)/A25stdlife))","v":4.5981187201602613E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F380),('RFM input'!$J$247*(1+vanilla3)^0.5)-SUM($J380:O380),('RFM input'!$J$247*(1+vanilla3)^0.5)/A25stdlife))","v":4.5981187201602613E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F380),('RFM input'!$J$247*(1+vanilla3)^0.5)-SUM($J380:P380),('RFM input'!$J$247*(1+vanilla3)^0.5)/A25stdlife))","v":4.5981187201602613E-3}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F381),('RFM input'!$K$247*(1+vanilla4)^0.5)-SUM($K381:K381),('RFM input'!$K$247*(1+vanilla4)^0.5)/A25stdlife))","v":8.8127890905139866E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F381),('RFM input'!$K$247*(1+vanilla4)^0.5)-SUM($K381:L381),('RFM input'!$K$247*(1+vanilla4)^0.5)/A25stdlife))","v":8.8127890905139866E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F381),('RFM input'!$K$247*(1+vanilla4)^0.5)-SUM($K381:M381),('RFM input'!$K$247*(1+vanilla4)^0.5)/A25stdlife))","v":8.8127890905139866E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F381),('RFM input'!$K$247*(1+vanilla4)^0.5)-SUM($K381:N381),('RFM input'!$K$247*(1+vanilla4)^0.5)/A25stdlife))","v":8.8127890905139866E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F381),('RFM input'!$K$247*(1+vanilla4)^0.5)-SUM($K381:O381),('RFM input'!$K$247*(1+vanilla4)^0.5)/A25stdlife))","v":8.8127890905139866E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F381),('RFM input'!$K$247*(1+vanilla4)^0.5)-SUM($K381:P381),('RFM input'!$K$247*(1+vanilla4)^0.5)/A25stdlife))","v":8.8127890905139866E-3}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F382),('RFM input'!$L$247*(1+vanilla5)^0.5)-SUM($L382:L382),('RFM input'!$L$247*(1+vanilla5)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F382),('RFM input'!$L$247*(1+vanilla5)^0.5)-SUM($L382:M382),('RFM input'!$L$247*(1+vanilla5)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F382),('RFM input'!$L$247*(1+vanilla5)^0.5)-SUM($L382:N382),('RFM input'!$L$247*(1+vanilla5)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F382),('RFM input'!$L$247*(1+vanilla5)^0.5)-SUM($L382:O382),('RFM input'!$L$247*(1+vanilla5)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F382),('RFM input'!$L$247*(1+vanilla5)^0.5)-SUM($L382:P382),('RFM input'!$L$247*(1+vanilla5)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F383),('RFM input'!$M$247*(1+vanilla6)^0.5)-SUM($M383:M383),('RFM input'!$M$247*(1+vanilla6)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F383),('RFM input'!$M$247*(1+vanilla6)^0.5)-SUM($M383:N383),('RFM input'!$M$247*(1+vanilla6)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F383),('RFM input'!$M$247*(1+vanilla6)^0.5)-SUM($M383:O383),('RFM input'!$M$247*(1+vanilla6)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F383),('RFM input'!$M$247*(1+vanilla6)^0.5)-SUM($M383:P383),('RFM input'!$M$247*(1+vanilla6)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F384),('RFM input'!M$247*(1+vanilla7)^0.5)-SUM($N384:N384),('RFM input'!$N$247*(1+vanilla7)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F384),('RFM input'!N$247*(1+vanilla7)^0.5)-SUM($N384:O384),('RFM input'!$N$247*(1+vanilla7)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F384),('RFM input'!O$247*(1+vanilla7)^0.5)-SUM($N384:P384),('RFM input'!$N$247*(1+vanilla7)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F385),('RFM input'!$O$247*(1+vanilla8)^0.5)-SUM($O385:O385),('RFM input'!$O$247*(1+vanilla8)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F385),('RFM input'!$O$247*(1+vanilla8)^0.5)-SUM($O385:P385),('RFM input'!$O$247*(1+vanilla8)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F386),('RFM input'!$P$247*(1+vanilla9)^0.5)-SUM($P386:P386),('RFM input'!$P$247*(1+vanilla9)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset25","v":"Communications"},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D388,'RFM input'!$E$299:$E$348,0),1),-SUM(H376:H387))","v":-6.0620886537888703},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D388,'RFM input'!$E$299:$E$348,0),1),-SUM(I376:I387))","v":-6.0620886537888703},{"$f":"IF(COUNT($H388:I388)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D388,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J376:J387)))","v":-6.0620886537888703},{"$f":"IF(COUNT($H388:J388)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D388,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K376:K387)))","v":-6.0620886537888703},{"$f":"IF(COUNT($H388:K388)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D388,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L376:L387)))","v":-6.0620886537888703},{"$f":"IF(COUNT($H388:L388)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D388,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M376:M387)))","v":0},{"$f":"IF(COUNT($H388:M388)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D388,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N376:N387)))","v":0},{"$f":"IF(COUNT($H388:N388)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D388,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O376:O387)))","v":0},{"$f":"IF(COUNT($H388:O388)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D388,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P376:P387)))","v":0},{"$f":"IF(COUNT($H388:P388)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D388,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q376:Q387)))","v":0}]
[null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A26remlife,A26value-SUM($G389:G389),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":"n/a"},{"$f":"IF(I$3>A26remlife,A26value-SUM($G389:H389),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":"n/a"},{"$f":"IF(J$3>A26remlife,A26value-SUM($G389:I389),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":"n/a"},{"$f":"IF(K$3>A26remlife,A26value-SUM($G389:J389),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":"n/a"},{"$f":"IF(L$3>A26remlife,A26value-SUM($G389:K389),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":"n/a"},{"$f":"IF(M$3>A26remlife,A26value-SUM($G389:L389),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":"n/a"},{"$f":"IF(N$3>A26remlife,A26value-SUM($G389:M389),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":"n/a"},{"$f":"IF(O$3>A26remlife,A26value-SUM($G389:N389),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":"n/a"},{"$f":"IF(P$3>A26remlife,A26value-SUM($G389:O389),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":"n/a"},{"$f":"IF(Q$3>A26remlife,A26value-SUM($G389:P389),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(I$3>(A26stdlife+$F391),('RFM input'!$H$248*(1+vanilla1)^0.5)-SUM($H391:H391),('RFM input'!$H$248*(1+vanilla1)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(J$3>(A26stdlife+$F391),('RFM input'!$H$248*(1+vanilla1)^0.5)-SUM($H391:I391),('RFM input'!$H$248*(1+vanilla1)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$F391),('RFM input'!$H$248*(1+vanilla1)^0.5)-SUM($H391:J391),('RFM input'!$H$248*(1+vanilla1)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F391),('RFM input'!$H$248*(1+vanilla1)^0.5)-SUM($H391:K391),('RFM input'!$H$248*(1+vanilla1)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F391),('RFM input'!$H$248*(1+vanilla1)^0.5)-SUM($H391:L391),('RFM input'!$H$248*(1+vanilla1)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F391),('RFM input'!$H$248*(1+vanilla1)^0.5)-SUM($H391:M391),('RFM input'!$H$248*(1+vanilla1)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F391),('RFM input'!$H$248*(1+vanilla1)^0.5)-SUM($H391:N391),('RFM input'!$H$248*(1+vanilla1)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F391),('RFM input'!$H$248*(1+vanilla1)^0.5)-SUM($H391:O391),('RFM input'!$H$248*(1+vanilla1)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F391),('RFM input'!$H$248*(1+vanilla1)^0.5)-SUM($H391:P391),('RFM input'!$H$248*(1+vanilla1)^0.5)/A26stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(J$3>(A26stdlife+$F392),('RFM input'!$I$248*(1+vanilla2)^0.5)-SUM($I392:I392),('RFM input'!$I$248*(1+vanilla2)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$F392),('RFM input'!$I$248*(1+vanilla2)^0.5)-SUM($I392:J392),('RFM input'!$I$248*(1+vanilla2)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F392),('RFM input'!$I$248*(1+vanilla2)^0.5)-SUM($I392:K392),('RFM input'!$I$248*(1+vanilla2)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F392),('RFM input'!$I$248*(1+vanilla2)^0.5)-SUM($I392:L392),('RFM input'!$I$248*(1+vanilla2)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F392),('RFM input'!$I$248*(1+vanilla2)^0.5)-SUM($I392:M392),('RFM input'!$I$248*(1+vanilla2)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F392),('RFM input'!$I$248*(1+vanilla2)^0.5)-SUM($I392:N392),('RFM input'!$I$248*(1+vanilla2)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F392),('RFM input'!$I$248*(1+vanilla2)^0.5)-SUM($I392:O392),('RFM input'!$I$248*(1+vanilla2)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F392),('RFM input'!$I$248*(1+vanilla2)^0.5)-SUM($I392:P392),('RFM input'!$I$248*(1+vanilla2)^0.5)/A26stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$F393),('RFM input'!$J$248*(1+vanilla3)^0.5)-SUM($J393:J393),('RFM input'!$J$248*(1+vanilla3)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F393),('RFM input'!$J$248*(1+vanilla3)^0.5)-SUM($J393:K393),('RFM input'!$J$248*(1+vanilla3)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F393),('RFM input'!$J$248*(1+vanilla3)^0.5)-SUM($J393:L393),('RFM input'!$J$248*(1+vanilla3)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F393),('RFM input'!$J$248*(1+vanilla3)^0.5)-SUM($J393:M393),('RFM input'!$J$248*(1+vanilla3)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F393),('RFM input'!$J$248*(1+vanilla3)^0.5)-SUM($J393:N393),('RFM input'!$J$248*(1+vanilla3)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F393),('RFM input'!$J$248*(1+vanilla3)^0.5)-SUM($J393:O393),('RFM input'!$J$248*(1+vanilla3)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F393),('RFM input'!$J$248*(1+vanilla3)^0.5)-SUM($J393:P393),('RFM input'!$J$248*(1+vanilla3)^0.5)/A26stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F394),('RFM input'!$K$248*(1+vanilla4)^0.5)-SUM($K394:K394),('RFM input'!$K$248*(1+vanilla4)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F394),('RFM input'!$K$248*(1+vanilla4)^0.5)-SUM($K394:L394),('RFM input'!$K$248*(1+vanilla4)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F394),('RFM input'!$K$248*(1+vanilla4)^0.5)-SUM($K394:M394),('RFM input'!$K$248*(1+vanilla4)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F394),('RFM input'!$K$248*(1+vanilla4)^0.5)-SUM($K394:N394),('RFM input'!$K$248*(1+vanilla4)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F394),('RFM input'!$K$248*(1+vanilla4)^0.5)-SUM($K394:O394),('RFM input'!$K$248*(1+vanilla4)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F394),('RFM input'!$K$248*(1+vanilla4)^0.5)-SUM($K394:P394),('RFM input'!$K$248*(1+vanilla4)^0.5)/A26stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F395),('RFM input'!$L$248*(1+vanilla5)^0.5)-SUM($L395:L395),('RFM input'!$L$248*(1+vanilla5)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F395),('RFM input'!$L$248*(1+vanilla5)^0.5)-SUM($L395:M395),('RFM input'!$L$248*(1+vanilla5)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F395),('RFM input'!$L$248*(1+vanilla5)^0.5)-SUM($L395:N395),('RFM input'!$L$248*(1+vanilla5)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F395),('RFM input'!$L$248*(1+vanilla5)^0.5)-SUM($L395:O395),('RFM input'!$L$248*(1+vanilla5)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F395),('RFM input'!$L$248*(1+vanilla5)^0.5)-SUM($L395:P395),('RFM input'!$L$248*(1+vanilla5)^0.5)/A26stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F396),('RFM input'!$M$248*(1+vanilla6)^0.5)-SUM($M396:M396),('RFM input'!$M$248*(1+vanilla6)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F396),('RFM input'!$M$248*(1+vanilla6)^0.5)-SUM($M396:N396),('RFM input'!$M$248*(1+vanilla6)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F396),('RFM input'!$M$248*(1+vanilla6)^0.5)-SUM($M396:O396),('RFM input'!$M$248*(1+vanilla6)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F396),('RFM input'!$M$248*(1+vanilla6)^0.5)-SUM($M396:P396),('RFM input'!$M$248*(1+vanilla6)^0.5)/A26stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F397),('RFM input'!M$248*(1+vanilla7)^0.5)-SUM($N397:N397),('RFM input'!$N$248*(1+vanilla7)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F397),('RFM input'!N$248*(1+vanilla7)^0.5)-SUM($N397:O397),('RFM input'!$N$248*(1+vanilla7)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F397),('RFM input'!O$248*(1+vanilla7)^0.5)-SUM($N397:P397),('RFM input'!$N$248*(1+vanilla7)^0.5)/A26stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F398),('RFM input'!$O$248*(1+vanilla8)^0.5)-SUM($O398:O398),('RFM input'!$O$248*(1+vanilla8)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F398),('RFM input'!$O$248*(1+vanilla8)^0.5)-SUM($O398:P398),('RFM input'!$O$248*(1+vanilla8)^0.5)/A26stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F399),('RFM input'!$P$248*(1+vanilla9)^0.5)-SUM($P399:P399),('RFM input'!$P$248*(1+vanilla9)^0.5)/A26stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D401,'RFM input'!$E$299:$E$348,0),1),-SUM(H389:H400))","v":-13.016097554997478},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D401,'RFM input'!$E$299:$E$348,0),1),-SUM(I389:I400))","v":-13.016097554997478},{"$f":"IF(COUNT($H401:I401)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D401,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J389:J400)))","v":-13.016097554997478},{"$f":"IF(COUNT($H401:J401)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D401,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K389:K400)))","v":-13.016097554997478},{"$f":"IF(COUNT($H401:K401)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D401,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L389:L400)))","v":-13.016097554997478},{"$f":"IF(COUNT($H401:L401)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D401,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M389:M400)))","v":0},{"$f":"IF(COUNT($H401:M401)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D401,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N389:N400)))","v":0},{"$f":"IF(COUNT($H401:N401)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D401,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O389:O400)))","v":0},{"$f":"IF(COUNT($H401:O401)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D401,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P389:P400)))","v":0},{"$f":"IF(COUNT($H401:P401)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D401,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q389:Q400)))","v":0}]
[null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A27remlife,A27value-SUM($G402:G402),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":"n/a"},{"$f":"IF(I$3>A27remlife,A27value-SUM($G402:H402),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":"n/a"},{"$f":"IF(J$3>A27remlife,A27value-SUM($G402:I402),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":"n/a"},{"$f":"IF(K$3>A27remlife,A27value-SUM($G402:J402),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":"n/a"},{"$f":"IF(L$3>A27remlife,A27value-SUM($G402:K402),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":"n/a"},{"$f":"IF(M$3>A27remlife,A27value-SUM($G402:L402),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":"n/a"},{"$f":"IF(N$3>A27remlife,A27value-SUM($G402:M402),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":"n/a"},{"$f":"IF(O$3>A27remlife,A27value-SUM($G402:N402),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":"n/a"},{"$f":"IF(P$3>A27remlife,A27value-SUM($G402:O402),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":"n/a"},{"$f":"IF(Q$3>A27remlife,A27value-SUM($G402:P402),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(I$3>(A27stdlife+$F404),('RFM input'!$H$249*(1+vanilla1)^0.5)-SUM($H404:H404),('RFM input'!$H$249*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(J$3>(A27stdlife+$F404),('RFM input'!$H$249*(1+vanilla1)^0.5)-SUM($H404:I404),('RFM input'!$H$249*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$F404),('RFM input'!$H$249*(1+vanilla1)^0.5)-SUM($H404:J404),('RFM input'!$H$249*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F404),('RFM input'!$H$249*(1+vanilla1)^0.5)-SUM($H404:K404),('RFM input'!$H$249*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F404),('RFM input'!$H$249*(1+vanilla1)^0.5)-SUM($H404:L404),('RFM input'!$H$249*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F404),('RFM input'!$H$249*(1+vanilla1)^0.5)-SUM($H404:M404),('RFM input'!$H$249*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F404),('RFM input'!$H$249*(1+vanilla1)^0.5)-SUM($H404:N404),('RFM input'!$H$249*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F404),('RFM input'!$H$249*(1+vanilla1)^0.5)-SUM($H404:O404),('RFM input'!$H$249*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F404),('RFM input'!$H$249*(1+vanilla1)^0.5)-SUM($H404:P404),('RFM input'!$H$249*(1+vanilla1)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(J$3>(A27stdlife+$F405),('RFM input'!$I$249*(1+vanilla2)^0.5)-SUM($I405:I405),('RFM input'!$I$249*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$F405),('RFM input'!$I$249*(1+vanilla2)^0.5)-SUM($I405:J405),('RFM input'!$I$249*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F405),('RFM input'!$I$249*(1+vanilla2)^0.5)-SUM($I405:K405),('RFM input'!$I$249*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F405),('RFM input'!$I$249*(1+vanilla2)^0.5)-SUM($I405:L405),('RFM input'!$I$249*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F405),('RFM input'!$I$249*(1+vanilla2)^0.5)-SUM($I405:M405),('RFM input'!$I$249*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F405),('RFM input'!$I$249*(1+vanilla2)^0.5)-SUM($I405:N405),('RFM input'!$I$249*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F405),('RFM input'!$I$249*(1+vanilla2)^0.5)-SUM($I405:O405),('RFM input'!$I$249*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F405),('RFM input'!$I$249*(1+vanilla2)^0.5)-SUM($I405:P405),('RFM input'!$I$249*(1+vanilla2)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$F406),('RFM input'!$J$249*(1+vanilla3)^0.5)-SUM($J406:J406),('RFM input'!$J$249*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F406),('RFM input'!$J$249*(1+vanilla3)^0.5)-SUM($J406:K406),('RFM input'!$J$249*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F406),('RFM input'!$J$249*(1+vanilla3)^0.5)-SUM($J406:L406),('RFM input'!$J$249*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F406),('RFM input'!$J$249*(1+vanilla3)^0.5)-SUM($J406:M406),('RFM input'!$J$249*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F406),('RFM input'!$J$249*(1+vanilla3)^0.5)-SUM($J406:N406),('RFM input'!$J$249*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F406),('RFM input'!$J$249*(1+vanilla3)^0.5)-SUM($J406:O406),('RFM input'!$J$249*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F406),('RFM input'!$J$249*(1+vanilla3)^0.5)-SUM($J406:P406),('RFM input'!$J$249*(1+vanilla3)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F407),('RFM input'!$K$249*(1+vanilla4)^0.5)-SUM($K407:K407),('RFM input'!$K$249*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F407),('RFM input'!$K$249*(1+vanilla4)^0.5)-SUM($K407:L407),('RFM input'!$K$249*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F407),('RFM input'!$K$249*(1+vanilla4)^0.5)-SUM($K407:M407),('RFM input'!$K$249*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F407),('RFM input'!$K$249*(1+vanilla4)^0.5)-SUM($K407:N407),('RFM input'!$K$249*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F407),('RFM input'!$K$249*(1+vanilla4)^0.5)-SUM($K407:O407),('RFM input'!$K$249*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F407),('RFM input'!$K$249*(1+vanilla4)^0.5)-SUM($K407:P407),('RFM input'!$K$249*(1+vanilla4)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F408),('RFM input'!$L$249*(1+vanilla5)^0.5)-SUM($L408:L408),('RFM input'!$L$249*(1+vanilla5)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F408),('RFM input'!$L$249*(1+vanilla5)^0.5)-SUM($L408:M408),('RFM input'!$L$249*(1+vanilla5)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F408),('RFM input'!$L$249*(1+vanilla5)^0.5)-SUM($L408:N408),('RFM input'!$L$249*(1+vanilla5)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F408),('RFM input'!$L$249*(1+vanilla5)^0.5)-SUM($L408:O408),('RFM input'!$L$249*(1+vanilla5)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F408),('RFM input'!$L$249*(1+vanilla5)^0.5)-SUM($L408:P408),('RFM input'!$L$249*(1+vanilla5)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F409),('RFM input'!$M$249*(1+vanilla6)^0.5)-SUM($M409:M409),('RFM input'!$M$249*(1+vanilla6)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F409),('RFM input'!$M$249*(1+vanilla6)^0.5)-SUM($M409:N409),('RFM input'!$M$249*(1+vanilla6)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F409),('RFM input'!$M$249*(1+vanilla6)^0.5)-SUM($M409:O409),('RFM input'!$M$249*(1+vanilla6)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F409),('RFM input'!$M$249*(1+vanilla6)^0.5)-SUM($M409:P409),('RFM input'!$M$249*(1+vanilla6)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F410),('RFM input'!M$249*(1+vanilla7)^0.5)-SUM($N410:N410),('RFM input'!$N$249*(1+vanilla7)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F410),('RFM input'!N$249*(1+vanilla7)^0.5)-SUM($N410:O410),('RFM input'!$N$249*(1+vanilla7)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F410),('RFM input'!O$249*(1+vanilla7)^0.5)-SUM($N410:P410),('RFM input'!$N$249*(1+vanilla7)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F411),('RFM input'!$O$249*(1+vanilla8)^0.5)-SUM($O411:O411),('RFM input'!$O$249*(1+vanilla8)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F411),('RFM input'!$O$249*(1+vanilla8)^0.5)-SUM($O411:P411),('RFM input'!$O$249*(1+vanilla8)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F412),('RFM input'!$P$249*(1+vanilla9)^0.5)-SUM($P412:P412),('RFM input'!$P$249*(1+vanilla9)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D414,'RFM input'!$E$299:$E$348,0),1),-SUM(H402:H413))","v":0},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D414,'RFM input'!$E$299:$E$348,0),1),-SUM(I402:I413))","v":0},{"$f":"IF(COUNT($H414:I414)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D414,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J402:J413)))","v":0},{"$f":"IF(COUNT($H414:J414)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D414,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K402:K413)))","v":0},{"$f":"IF(COUNT($H414:K414)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D414,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L402:L413)))","v":0},{"$f":"IF(COUNT($H414:L414)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D414,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M402:M413)))","v":0},{"$f":"IF(COUNT($H414:M414)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D414,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N402:N413)))","v":0},{"$f":"IF(COUNT($H414:N414)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D414,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O402:O413)))","v":0},{"$f":"IF(COUNT($H414:O414)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D414,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P402:P413)))","v":0},{"$f":"IF(COUNT($H414:P414)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D414,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q402:Q413)))","v":0}]
[null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A28remlife,A28value-SUM($G415:G415),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":"n/a"},{"$f":"IF(I$3>A28remlife,A28value-SUM($G415:H415),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":"n/a"},{"$f":"IF(J$3>A28remlife,A28value-SUM($G415:I415),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":"n/a"},{"$f":"IF(K$3>A28remlife,A28value-SUM($G415:J415),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":"n/a"},{"$f":"IF(L$3>A28remlife,A28value-SUM($G415:K415),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":"n/a"},{"$f":"IF(M$3>A28remlife,A28value-SUM($G415:L415),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":"n/a"},{"$f":"IF(N$3>A28remlife,A28value-SUM($G415:M415),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":"n/a"},{"$f":"IF(O$3>A28remlife,A28value-SUM($G415:N415),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":"n/a"},{"$f":"IF(P$3>A28remlife,A28value-SUM($G415:O415),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":"n/a"},{"$f":"IF(Q$3>A28remlife,A28value-SUM($G415:P415),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(I$3>(A28stdlife+$F417),('RFM input'!$H$250*(1+vanilla1)^0.5)-SUM($H417:H417),('RFM input'!$H$250*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(J$3>(A28stdlife+$F417),('RFM input'!$H$250*(1+vanilla1)^0.5)-SUM($H417:I417),('RFM input'!$H$250*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$F417),('RFM input'!$H$250*(1+vanilla1)^0.5)-SUM($H417:J417),('RFM input'!$H$250*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F417),('RFM input'!$H$250*(1+vanilla1)^0.5)-SUM($H417:K417),('RFM input'!$H$250*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F417),('RFM input'!$H$250*(1+vanilla1)^0.5)-SUM($H417:L417),('RFM input'!$H$250*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F417),('RFM input'!$H$250*(1+vanilla1)^0.5)-SUM($H417:M417),('RFM input'!$H$250*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F417),('RFM input'!$H$250*(1+vanilla1)^0.5)-SUM($H417:N417),('RFM input'!$H$250*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F417),('RFM input'!$H$250*(1+vanilla1)^0.5)-SUM($H417:O417),('RFM input'!$H$250*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F417),('RFM input'!$H$250*(1+vanilla1)^0.5)-SUM($H417:P417),('RFM input'!$H$250*(1+vanilla1)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(J$3>(A28stdlife+$F418),('RFM input'!$I$250*(1+vanilla2)^0.5)-SUM($I418:I418),('RFM input'!$I$250*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$F418),('RFM input'!$I$250*(1+vanilla2)^0.5)-SUM($I418:J418),('RFM input'!$I$250*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F418),('RFM input'!$I$250*(1+vanilla2)^0.5)-SUM($I418:K418),('RFM input'!$I$250*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F418),('RFM input'!$I$250*(1+vanilla2)^0.5)-SUM($I418:L418),('RFM input'!$I$250*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F418),('RFM input'!$I$250*(1+vanilla2)^0.5)-SUM($I418:M418),('RFM input'!$I$250*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F418),('RFM input'!$I$250*(1+vanilla2)^0.5)-SUM($I418:N418),('RFM input'!$I$250*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F418),('RFM input'!$I$250*(1+vanilla2)^0.5)-SUM($I418:O418),('RFM input'!$I$250*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F418),('RFM input'!$I$250*(1+vanilla2)^0.5)-SUM($I418:P418),('RFM input'!$I$250*(1+vanilla2)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$F419),('RFM input'!$J$250*(1+vanilla3)^0.5)-SUM($J419:J419),('RFM input'!$J$250*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F419),('RFM input'!$J$250*(1+vanilla3)^0.5)-SUM($J419:K419),('RFM input'!$J$250*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F419),('RFM input'!$J$250*(1+vanilla3)^0.5)-SUM($J419:L419),('RFM input'!$J$250*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F419),('RFM input'!$J$250*(1+vanilla3)^0.5)-SUM($J419:M419),('RFM input'!$J$250*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F419),('RFM input'!$J$250*(1+vanilla3)^0.5)-SUM($J419:N419),('RFM input'!$J$250*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F419),('RFM input'!$J$250*(1+vanilla3)^0.5)-SUM($J419:O419),('RFM input'!$J$250*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F419),('RFM input'!$J$250*(1+vanilla3)^0.5)-SUM($J419:P419),('RFM input'!$J$250*(1+vanilla3)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F420),('RFM input'!$K$250*(1+vanilla4)^0.5)-SUM($K420:K420),('RFM input'!$K$250*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F420),('RFM input'!$K$250*(1+vanilla4)^0.5)-SUM($K420:L420),('RFM input'!$K$250*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F420),('RFM input'!$K$250*(1+vanilla4)^0.5)-SUM($K420:M420),('RFM input'!$K$250*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F420),('RFM input'!$K$250*(1+vanilla4)^0.5)-SUM($K420:N420),('RFM input'!$K$250*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F420),('RFM input'!$K$250*(1+vanilla4)^0.5)-SUM($K420:O420),('RFM input'!$K$250*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F420),('RFM input'!$K$250*(1+vanilla4)^0.5)-SUM($K420:P420),('RFM input'!$K$250*(1+vanilla4)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F421),('RFM input'!$L$250*(1+vanilla5)^0.5)-SUM($L421:L421),('RFM input'!$L$250*(1+vanilla5)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F421),('RFM input'!$L$250*(1+vanilla5)^0.5)-SUM($L421:M421),('RFM input'!$L$250*(1+vanilla5)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F421),('RFM input'!$L$250*(1+vanilla5)^0.5)-SUM($L421:N421),('RFM input'!$L$250*(1+vanilla5)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F421),('RFM input'!$L$250*(1+vanilla5)^0.5)-SUM($L421:O421),('RFM input'!$L$250*(1+vanilla5)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F421),('RFM input'!$L$250*(1+vanilla5)^0.5)-SUM($L421:P421),('RFM input'!$L$250*(1+vanilla5)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F422),('RFM input'!$M$250*(1+vanilla6)^0.5)-SUM($M422:M422),('RFM input'!$M$250*(1+vanilla6)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F422),('RFM input'!$M$250*(1+vanilla6)^0.5)-SUM($M422:N422),('RFM input'!$M$250*(1+vanilla6)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F422),('RFM input'!$M$250*(1+vanilla6)^0.5)-SUM($M422:O422),('RFM input'!$M$250*(1+vanilla6)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F422),('RFM input'!$M$250*(1+vanilla6)^0.5)-SUM($M422:P422),('RFM input'!$M$250*(1+vanilla6)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F423),('RFM input'!M$250*(1+vanilla7)^0.5)-SUM($N423:N423),('RFM input'!$N$250*(1+vanilla7)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F423),('RFM input'!N$250*(1+vanilla7)^0.5)-SUM($N423:O423),('RFM input'!$N$250*(1+vanilla7)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F423),('RFM input'!O$250*(1+vanilla7)^0.5)-SUM($N423:P423),('RFM input'!$N$250*(1+vanilla7)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F424),('RFM input'!$O$250*(1+vanilla8)^0.5)-SUM($O424:O424),('RFM input'!$O$250*(1+vanilla8)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F424),('RFM input'!$O$250*(1+vanilla8)^0.5)-SUM($O424:P424),('RFM input'!$O$250*(1+vanilla8)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F425),('RFM input'!$P$250*(1+vanilla9)^0.5)-SUM($P425:P425),('RFM input'!$P$250*(1+vanilla9)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D427,'RFM input'!$E$299:$E$348,0),1),-SUM(H415:H426))","v":0},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D427,'RFM input'!$E$299:$E$348,0),1),-SUM(I415:I426))","v":0},{"$f":"IF(COUNT($H427:I427)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D427,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J415:J426)))","v":0},{"$f":"IF(COUNT($H427:J427)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D427,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K415:K426)))","v":0},{"$f":"IF(COUNT($H427:K427)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D427,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L415:L426)))","v":0},{"$f":"IF(COUNT($H427:L427)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D427,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M415:M426)))","v":0},{"$f":"IF(COUNT($H427:M427)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D427,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N415:N426)))","v":0},{"$f":"IF(COUNT($H427:N427)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D427,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O415:O426)))","v":0},{"$f":"IF(COUNT($H427:O427)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D427,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P415:P426)))","v":0},{"$f":"IF(COUNT($H427:P427)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D427,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q415:Q426)))","v":0}]
[null,null,{"$f":"Asset29","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A29remlife,A29value-SUM($G428:G428),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(I$3>A29remlife,A29value-SUM($G428:H428),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(J$3>A29remlife,A29value-SUM($G428:I428),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(K$3>A29remlife,A29value-SUM($G428:J428),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(L$3>A29remlife,A29value-SUM($G428:K428),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(M$3>A29remlife,A29value-SUM($G428:L428),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(N$3>A29remlife,A29value-SUM($G428:M428),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(O$3>A29remlife,A29value-SUM($G428:N428),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(P$3>A29remlife,A29value-SUM($G428:O428),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(Q$3>A29remlife,A29value-SUM($G428:P428),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(I$3>(A29stdlife+$F430),('RFM input'!$H$251*(1+vanilla1)^0.5)-SUM($H430:H430),('RFM input'!$H$251*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(J$3>(A29stdlife+$F430),('RFM input'!$H$251*(1+vanilla1)^0.5)-SUM($H430:I430),('RFM input'!$H$251*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$F430),('RFM input'!$H$251*(1+vanilla1)^0.5)-SUM($H430:J430),('RFM input'!$H$251*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F430),('RFM input'!$H$251*(1+vanilla1)^0.5)-SUM($H430:K430),('RFM input'!$H$251*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F430),('RFM input'!$H$251*(1+vanilla1)^0.5)-SUM($H430:L430),('RFM input'!$H$251*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F430),('RFM input'!$H$251*(1+vanilla1)^0.5)-SUM($H430:M430),('RFM input'!$H$251*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F430),('RFM input'!$H$251*(1+vanilla1)^0.5)-SUM($H430:N430),('RFM input'!$H$251*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F430),('RFM input'!$H$251*(1+vanilla1)^0.5)-SUM($H430:O430),('RFM input'!$H$251*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F430),('RFM input'!$H$251*(1+vanilla1)^0.5)-SUM($H430:P430),('RFM input'!$H$251*(1+vanilla1)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(J$3>(A29stdlife+$F431),('RFM input'!$I$251*(1+vanilla2)^0.5)-SUM($I431:I431),('RFM input'!$I$251*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$F431),('RFM input'!$I$251*(1+vanilla2)^0.5)-SUM($I431:J431),('RFM input'!$I$251*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F431),('RFM input'!$I$251*(1+vanilla2)^0.5)-SUM($I431:K431),('RFM input'!$I$251*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F431),('RFM input'!$I$251*(1+vanilla2)^0.5)-SUM($I431:L431),('RFM input'!$I$251*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F431),('RFM input'!$I$251*(1+vanilla2)^0.5)-SUM($I431:M431),('RFM input'!$I$251*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F431),('RFM input'!$I$251*(1+vanilla2)^0.5)-SUM($I431:N431),('RFM input'!$I$251*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F431),('RFM input'!$I$251*(1+vanilla2)^0.5)-SUM($I431:O431),('RFM input'!$I$251*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F431),('RFM input'!$I$251*(1+vanilla2)^0.5)-SUM($I431:P431),('RFM input'!$I$251*(1+vanilla2)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$F432),('RFM input'!$J$251*(1+vanilla3)^0.5)-SUM($J432:J432),('RFM input'!$J$251*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F432),('RFM input'!$J$251*(1+vanilla3)^0.5)-SUM($J432:K432),('RFM input'!$J$251*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F432),('RFM input'!$J$251*(1+vanilla3)^0.5)-SUM($J432:L432),('RFM input'!$J$251*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F432),('RFM input'!$J$251*(1+vanilla3)^0.5)-SUM($J432:M432),('RFM input'!$J$251*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F432),('RFM input'!$J$251*(1+vanilla3)^0.5)-SUM($J432:N432),('RFM input'!$J$251*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F432),('RFM input'!$J$251*(1+vanilla3)^0.5)-SUM($J432:O432),('RFM input'!$J$251*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F432),('RFM input'!$J$251*(1+vanilla3)^0.5)-SUM($J432:P432),('RFM input'!$J$251*(1+vanilla3)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F433),('RFM input'!$K$251*(1+vanilla4)^0.5)-SUM($K433:K433),('RFM input'!$K$251*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F433),('RFM input'!$K$251*(1+vanilla4)^0.5)-SUM($K433:L433),('RFM input'!$K$251*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F433),('RFM input'!$K$251*(1+vanilla4)^0.5)-SUM($K433:M433),('RFM input'!$K$251*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F433),('RFM input'!$K$251*(1+vanilla4)^0.5)-SUM($K433:N433),('RFM input'!$K$251*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F433),('RFM input'!$K$251*(1+vanilla4)^0.5)-SUM($K433:O433),('RFM input'!$K$251*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F433),('RFM input'!$K$251*(1+vanilla4)^0.5)-SUM($K433:P433),('RFM input'!$K$251*(1+vanilla4)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F434),('RFM input'!$L$251*(1+vanilla5)^0.5)-SUM($L434:L434),('RFM input'!$L$251*(1+vanilla5)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F434),('RFM input'!$L$251*(1+vanilla5)^0.5)-SUM($L434:M434),('RFM input'!$L$251*(1+vanilla5)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F434),('RFM input'!$L$251*(1+vanilla5)^0.5)-SUM($L434:N434),('RFM input'!$L$251*(1+vanilla5)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F434),('RFM input'!$L$251*(1+vanilla5)^0.5)-SUM($L434:O434),('RFM input'!$L$251*(1+vanilla5)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F434),('RFM input'!$L$251*(1+vanilla5)^0.5)-SUM($L434:P434),('RFM input'!$L$251*(1+vanilla5)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F435),('RFM input'!$M$251*(1+vanilla6)^0.5)-SUM($M435:M435),('RFM input'!$M$251*(1+vanilla6)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F435),('RFM input'!$M$251*(1+vanilla6)^0.5)-SUM($M435:N435),('RFM input'!$M$251*(1+vanilla6)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F435),('RFM input'!$M$251*(1+vanilla6)^0.5)-SUM($M435:O435),('RFM input'!$M$251*(1+vanilla6)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F435),('RFM input'!$M$251*(1+vanilla6)^0.5)-SUM($M435:P435),('RFM input'!$M$251*(1+vanilla6)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F436),('RFM input'!M$251*(1+vanilla7)^0.5)-SUM($N436:N436),('RFM input'!$N$251*(1+vanilla7)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F436),('RFM input'!N$251*(1+vanilla7)^0.5)-SUM($N436:O436),('RFM input'!$N$251*(1+vanilla7)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F436),('RFM input'!O$251*(1+vanilla7)^0.5)-SUM($N436:P436),('RFM input'!$N$251*(1+vanilla7)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F437),('RFM input'!$O$251*(1+vanilla8)^0.5)-SUM($O437:O437),('RFM input'!$O$251*(1+vanilla8)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F437),('RFM input'!$O$251*(1+vanilla8)^0.5)-SUM($O437:P437),('RFM input'!$O$251*(1+vanilla8)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F438),('RFM input'!$P$251*(1+vanilla9)^0.5)-SUM($P438:P438),('RFM input'!$P$251*(1+vanilla9)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D440,'RFM input'!$E$299:$E$348,0),1),-SUM(H428:H439))","v":0},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D440,'RFM input'!$E$299:$E$348,0),1),-SUM(I428:I439))","v":0},{"$f":"IF(COUNT($H440:I440)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D440,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J428:J439)))","v":0},{"$f":"IF(COUNT($H440:J440)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D440,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K428:K439)))","v":0},{"$f":"IF(COUNT($H440:K440)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D440,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L428:L439)))","v":0},{"$f":"IF(COUNT($H440:L440)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D440,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M428:M439)))","v":0},{"$f":"IF(COUNT($H440:M440)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D440,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N428:N439)))","v":0},{"$f":"IF(COUNT($H440:N440)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D440,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O428:O439)))","v":0},{"$f":"IF(COUNT($H440:O440)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D440,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P428:P439)))","v":0},{"$f":"IF(COUNT($H440:P440)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D440,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q428:Q439)))","v":0}]
[null,null,{"$f":"Asset30","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A30remlife,A30value-SUM($G441:G441),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(I$3>A30remlife,A30value-SUM($G441:H441),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(J$3>A30remlife,A30value-SUM($G441:I441),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(K$3>A30remlife,A30value-SUM($G441:J441),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(L$3>A30remlife,A30value-SUM($G441:K441),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(M$3>A30remlife,A30value-SUM($G441:L441),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(N$3>A30remlife,A30value-SUM($G441:M441),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(O$3>A30remlife,A30value-SUM($G441:N441),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(P$3>A30remlife,A30value-SUM($G441:O441),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(Q$3>A30remlife,A30value-SUM($G441:P441),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(I$3>(A30stdlife+$F443),('RFM input'!$H$252*(1+vanilla1)^0.5)-SUM($H443:H443),('RFM input'!$H$252*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(J$3>(A30stdlife+$F443),('RFM input'!$H$252*(1+vanilla1)^0.5)-SUM($H443:I443),('RFM input'!$H$252*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$F443),('RFM input'!$H$252*(1+vanilla1)^0.5)-SUM($H443:J443),('RFM input'!$H$252*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F443),('RFM input'!$H$252*(1+vanilla1)^0.5)-SUM($H443:K443),('RFM input'!$H$252*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F443),('RFM input'!$H$252*(1+vanilla1)^0.5)-SUM($H443:L443),('RFM input'!$H$252*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F443),('RFM input'!$H$252*(1+vanilla1)^0.5)-SUM($H443:M443),('RFM input'!$H$252*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F443),('RFM input'!$H$252*(1+vanilla1)^0.5)-SUM($H443:N443),('RFM input'!$H$252*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F443),('RFM input'!$H$252*(1+vanilla1)^0.5)-SUM($H443:O443),('RFM input'!$H$252*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F443),('RFM input'!$H$252*(1+vanilla1)^0.5)-SUM($H443:P443),('RFM input'!$H$252*(1+vanilla1)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(J$3>(A30stdlife+$F444),('RFM input'!$I$252*(1+vanilla2)^0.5)-SUM($I444:I444),('RFM input'!$I$252*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$F444),('RFM input'!$I$252*(1+vanilla2)^0.5)-SUM($I444:J444),('RFM input'!$I$252*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F444),('RFM input'!$I$252*(1+vanilla2)^0.5)-SUM($I444:K444),('RFM input'!$I$252*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F444),('RFM input'!$I$252*(1+vanilla2)^0.5)-SUM($I444:L444),('RFM input'!$I$252*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F444),('RFM input'!$I$252*(1+vanilla2)^0.5)-SUM($I444:M444),('RFM input'!$I$252*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F444),('RFM input'!$I$252*(1+vanilla2)^0.5)-SUM($I444:N444),('RFM input'!$I$252*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F444),('RFM input'!$I$252*(1+vanilla2)^0.5)-SUM($I444:O444),('RFM input'!$I$252*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F444),('RFM input'!$I$252*(1+vanilla2)^0.5)-SUM($I444:P444),('RFM input'!$I$252*(1+vanilla2)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$F445),('RFM input'!$J$252*(1+vanilla3)^0.5)-SUM($J445:J445),('RFM input'!$J$252*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F445),('RFM input'!$J$252*(1+vanilla3)^0.5)-SUM($J445:K445),('RFM input'!$J$252*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F445),('RFM input'!$J$252*(1+vanilla3)^0.5)-SUM($J445:L445),('RFM input'!$J$252*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F445),('RFM input'!$J$252*(1+vanilla3)^0.5)-SUM($J445:M445),('RFM input'!$J$252*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F445),('RFM input'!$J$252*(1+vanilla3)^0.5)-SUM($J445:N445),('RFM input'!$J$252*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F445),('RFM input'!$J$252*(1+vanilla3)^0.5)-SUM($J445:O445),('RFM input'!$J$252*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F445),('RFM input'!$J$252*(1+vanilla3)^0.5)-SUM($J445:P445),('RFM input'!$J$252*(1+vanilla3)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F446),('RFM input'!$K$252*(1+vanilla4)^0.5)-SUM($K446:K446),('RFM input'!$K$252*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F446),('RFM input'!$K$252*(1+vanilla4)^0.5)-SUM($K446:L446),('RFM input'!$K$252*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F446),('RFM input'!$K$252*(1+vanilla4)^0.5)-SUM($K446:M446),('RFM input'!$K$252*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F446),('RFM input'!$K$252*(1+vanilla4)^0.5)-SUM($K446:N446),('RFM input'!$K$252*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F446),('RFM input'!$K$252*(1+vanilla4)^0.5)-SUM($K446:O446),('RFM input'!$K$252*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F446),('RFM input'!$K$252*(1+vanilla4)^0.5)-SUM($K446:P446),('RFM input'!$K$252*(1+vanilla4)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F447),('RFM input'!$L$252*(1+vanilla5)^0.5)-SUM($L447:L447),('RFM input'!$L$252*(1+vanilla5)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F447),('RFM input'!$L$252*(1+vanilla5)^0.5)-SUM($L447:M447),('RFM input'!$L$252*(1+vanilla5)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F447),('RFM input'!$L$252*(1+vanilla5)^0.5)-SUM($L447:N447),('RFM input'!$L$252*(1+vanilla5)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F447),('RFM input'!$L$252*(1+vanilla5)^0.5)-SUM($L447:O447),('RFM input'!$L$252*(1+vanilla5)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F447),('RFM input'!$L$252*(1+vanilla5)^0.5)-SUM($L447:P447),('RFM input'!$L$252*(1+vanilla5)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F448),('RFM input'!$M$252*(1+vanilla6)^0.5)-SUM($M448:M448),('RFM input'!$M$252*(1+vanilla6)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F448),('RFM input'!$M$252*(1+vanilla6)^0.5)-SUM($M448:N448),('RFM input'!$M$252*(1+vanilla6)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F448),('RFM input'!$M$252*(1+vanilla6)^0.5)-SUM($M448:O448),('RFM input'!$M$252*(1+vanilla6)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F448),('RFM input'!$M$252*(1+vanilla6)^0.5)-SUM($M448:P448),('RFM input'!$M$252*(1+vanilla6)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F449),('RFM input'!M$252*(1+vanilla7)^0.5)-SUM($N449:N449),('RFM input'!$N$252*(1+vanilla7)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F449),('RFM input'!N$252*(1+vanilla7)^0.5)-SUM($N449:O449),('RFM input'!$N$252*(1+vanilla7)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F449),('RFM input'!O$252*(1+vanilla7)^0.5)-SUM($N449:P449),('RFM input'!$N$252*(1+vanilla7)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F450),('RFM input'!$O$252*(1+vanilla8)^0.5)-SUM($O450:O450),('RFM input'!$O$252*(1+vanilla8)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F450),('RFM input'!$O$252*(1+vanilla8)^0.5)-SUM($O450:P450),('RFM input'!$O$252*(1+vanilla8)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F451),('RFM input'!$P$252*(1+vanilla9)^0.5)-SUM($P451:P451),('RFM input'!$P$252*(1+vanilla9)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D453,'RFM input'!$E$299:$E$348,0),1),-SUM(H441:H452))","v":0},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D453,'RFM input'!$E$299:$E$348,0),1),-SUM(I441:I452))","v":0},{"$f":"IF(COUNT($H453:I453)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D453,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J441:J452)))","v":0},{"$f":"IF(COUNT($H453:J453)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D453,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K441:K452)))","v":0},{"$f":"IF(COUNT($H453:K453)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D453,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L441:L452)))","v":0},{"$f":"IF(COUNT($H453:L453)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D453,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M441:M452)))","v":0},{"$f":"IF(COUNT($H453:M453)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D453,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N441:N452)))","v":0},{"$f":"IF(COUNT($H453:N453)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D453,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O441:O452)))","v":0},{"$f":"IF(COUNT($H453:O453)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D453,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P441:P452)))","v":0},{"$f":"IF(COUNT($H453:P453)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D453,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q441:Q452)))","v":0}]
[null,null,{"$f":"Asset31","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A31remlife,A31value-SUM($G454:G454),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(I$3>A31remlife,A31value-SUM($G454:H454),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(J$3>A31remlife,A31value-SUM($G454:I454),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(K$3>A31remlife,A31value-SUM($G454:J454),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(L$3>A31remlife,A31value-SUM($G454:K454),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(M$3>A31remlife,A31value-SUM($G454:L454),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(N$3>A31remlife,A31value-SUM($G454:M454),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(O$3>A31remlife,A31value-SUM($G454:N454),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(P$3>A31remlife,A31value-SUM($G454:O454),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(Q$3>A31remlife,A31value-SUM($G454:P454),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(I$3>(A31stdlife+$F456),('RFM input'!$H$253*(1+vanilla1)^0.5)-SUM($H456:H456),('RFM input'!$H$253*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(J$3>(A31stdlife+$F456),('RFM input'!$H$253*(1+vanilla1)^0.5)-SUM($H456:I456),('RFM input'!$H$253*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(K$3>(A31stdlife+$F456),('RFM input'!$H$253*(1+vanilla1)^0.5)-SUM($H456:J456),('RFM input'!$H$253*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(L$3>(A31stdlife+$F456),('RFM input'!$H$253*(1+vanilla1)^0.5)-SUM($H456:K456),('RFM input'!$H$253*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F456),('RFM input'!$H$253*(1+vanilla1)^0.5)-SUM($H456:L456),('RFM input'!$H$253*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F456),('RFM input'!$H$253*(1+vanilla1)^0.5)-SUM($H456:M456),('RFM input'!$H$253*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F456),('RFM input'!$H$253*(1+vanilla1)^0.5)-SUM($H456:N456),('RFM input'!$H$253*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F456),('RFM input'!$H$253*(1+vanilla1)^0.5)-SUM($H456:O456),('RFM input'!$H$253*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F456),('RFM input'!$H$253*(1+vanilla1)^0.5)-SUM($H456:P456),('RFM input'!$H$253*(1+vanilla1)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(J$3>(A31stdlife+$F457),('RFM input'!$I$253*(1+vanilla2)^0.5)-SUM($I457:I457),('RFM input'!$I$253*(1+vanilla2)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(K$3>(A31stdlife+$F457),('RFM input'!$I$253*(1+vanilla2)^0.5)-SUM($I457:J457),('RFM input'!$I$253*(1+vanilla2)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(L$3>(A31stdlife+$F457),('RFM input'!$I$253*(1+vanilla2)^0.5)-SUM($I457:K457),('RFM input'!$I$253*(1+vanilla2)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F457),('RFM input'!$I$253*(1+vanilla2)^0.5)-SUM($I457:L457),('RFM input'!$I$253*(1+vanilla2)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F457),('RFM input'!$I$253*(1+vanilla2)^0.5)-SUM($I457:M457),('RFM input'!$I$253*(1+vanilla2)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F457),('RFM input'!$I$253*(1+vanilla2)^0.5)-SUM($I457:N457),('RFM input'!$I$253*(1+vanilla2)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F457),('RFM input'!$I$253*(1+vanilla2)^0.5)-SUM($I457:O457),('RFM input'!$I$253*(1+vanilla2)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F457),('RFM input'!$I$253*(1+vanilla2)^0.5)-SUM($I457:P457),('RFM input'!$I$253*(1+vanilla2)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(K$3>(A31stdlife+$F458),('RFM input'!$J$253*(1+vanilla3)^0.5)-SUM($J458:J458),('RFM input'!$J$253*(1+vanilla3)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(L$3>(A31stdlife+$F458),('RFM input'!$J$253*(1+vanilla3)^0.5)-SUM($J458:K458),('RFM input'!$J$253*(1+vanilla3)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F458),('RFM input'!$J$253*(1+vanilla3)^0.5)-SUM($J458:L458),('RFM input'!$J$253*(1+vanilla3)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F458),('RFM input'!$J$253*(1+vanilla3)^0.5)-SUM($J458:M458),('RFM input'!$J$253*(1+vanilla3)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F458),('RFM input'!$J$253*(1+vanilla3)^0.5)-SUM($J458:N458),('RFM input'!$J$253*(1+vanilla3)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F458),('RFM input'!$J$253*(1+vanilla3)^0.5)-SUM($J458:O458),('RFM input'!$J$253*(1+vanilla3)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F458),('RFM input'!$J$253*(1+vanilla3)^0.5)-SUM($J458:P458),('RFM input'!$J$253*(1+vanilla3)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(L$3>(A31stdlife+$F459),('RFM input'!$K$253*(1+vanilla4)^0.5)-SUM($K459:K459),('RFM input'!$K$253*(1+vanilla4)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F459),('RFM input'!$K$253*(1+vanilla4)^0.5)-SUM($K459:L459),('RFM input'!$K$253*(1+vanilla4)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F459),('RFM input'!$K$253*(1+vanilla4)^0.5)-SUM($K459:M459),('RFM input'!$K$253*(1+vanilla4)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F459),('RFM input'!$K$253*(1+vanilla4)^0.5)-SUM($K459:N459),('RFM input'!$K$253*(1+vanilla4)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F459),('RFM input'!$K$253*(1+vanilla4)^0.5)-SUM($K459:O459),('RFM input'!$K$253*(1+vanilla4)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F459),('RFM input'!$K$253*(1+vanilla4)^0.5)-SUM($K459:P459),('RFM input'!$K$253*(1+vanilla4)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F460),('RFM input'!$L$253*(1+vanilla5)^0.5)-SUM($L460:L460),('RFM input'!$L$253*(1+vanilla5)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F460),('RFM input'!$L$253*(1+vanilla5)^0.5)-SUM($L460:M460),('RFM input'!$L$253*(1+vanilla5)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F460),('RFM input'!$L$253*(1+vanilla5)^0.5)-SUM($L460:N460),('RFM input'!$L$253*(1+vanilla5)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F460),('RFM input'!$L$253*(1+vanilla5)^0.5)-SUM($L460:O460),('RFM input'!$L$253*(1+vanilla5)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F460),('RFM input'!$L$253*(1+vanilla5)^0.5)-SUM($L460:P460),('RFM input'!$L$253*(1+vanilla5)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F461),('RFM input'!$M$253*(1+vanilla6)^0.5)-SUM($M461:M461),('RFM input'!$M$253*(1+vanilla6)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F461),('RFM input'!$M$253*(1+vanilla6)^0.5)-SUM($M461:N461),('RFM input'!$M$253*(1+vanilla6)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F461),('RFM input'!$M$253*(1+vanilla6)^0.5)-SUM($M461:O461),('RFM input'!$M$253*(1+vanilla6)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F461),('RFM input'!$M$253*(1+vanilla6)^0.5)-SUM($M461:P461),('RFM input'!$M$253*(1+vanilla6)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F462),('RFM input'!M$253*(1+vanilla7)^0.5)-SUM($N462:N462),('RFM input'!$N$253*(1+vanilla7)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F462),('RFM input'!N$253*(1+vanilla7)^0.5)-SUM($N462:O462),('RFM input'!$N$253*(1+vanilla7)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F462),('RFM input'!O$253*(1+vanilla7)^0.5)-SUM($N462:P462),('RFM input'!$N$253*(1+vanilla7)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F463),('RFM input'!$O$253*(1+vanilla8)^0.5)-SUM($O463:O463),('RFM input'!$O$253*(1+vanilla8)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F463),('RFM input'!$O$253*(1+vanilla8)^0.5)-SUM($O463:P463),('RFM input'!$O$253*(1+vanilla8)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F464),('RFM input'!$P$253*(1+vanilla9)^0.5)-SUM($P464:P464),('RFM input'!$P$253*(1+vanilla9)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D466,'RFM input'!$E$299:$E$348,0),1),-SUM(H454:H465))","v":0},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D466,'RFM input'!$E$299:$E$348,0),1),-SUM(I454:I465))","v":0},{"$f":"IF(COUNT($H466:I466)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D466,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J454:J465)))","v":0},{"$f":"IF(COUNT($H466:J466)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D466,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K454:K465)))","v":0},{"$f":"IF(COUNT($H466:K466)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D466,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L454:L465)))","v":0},{"$f":"IF(COUNT($H466:L466)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D466,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M454:M465)))","v":0},{"$f":"IF(COUNT($H466:M466)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D466,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N454:N465)))","v":0},{"$f":"IF(COUNT($H466:N466)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D466,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O454:O465)))","v":0},{"$f":"IF(COUNT($H466:O466)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D466,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P454:P465)))","v":0},{"$f":"IF(COUNT($H466:P466)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D466,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q454:Q465)))","v":0}]
[null,null,{"$f":"Asset32","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A32remlife,A32value-SUM($G467:G467),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(I$3>A32remlife,A32value-SUM($G467:H467),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(J$3>A32remlife,A32value-SUM($G467:I467),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(K$3>A32remlife,A32value-SUM($G467:J467),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(L$3>A32remlife,A32value-SUM($G467:K467),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(M$3>A32remlife,A32value-SUM($G467:L467),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(N$3>A32remlife,A32value-SUM($G467:M467),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(O$3>A32remlife,A32value-SUM($G467:N467),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(P$3>A32remlife,A32value-SUM($G467:O467),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(Q$3>A32remlife,A32value-SUM($G467:P467),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(I$3>(A32stdlife+$F469),('RFM input'!$H$254*(1+vanilla1)^0.5)-SUM($H469:H469),('RFM input'!$H$254*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(J$3>(A32stdlife+$F469),('RFM input'!$H$254*(1+vanilla1)^0.5)-SUM($H469:I469),('RFM input'!$H$254*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(K$3>(A32stdlife+$F469),('RFM input'!$H$254*(1+vanilla1)^0.5)-SUM($H469:J469),('RFM input'!$H$254*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(L$3>(A32stdlife+$F469),('RFM input'!$H$254*(1+vanilla1)^0.5)-SUM($H469:K469),('RFM input'!$H$254*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F469),('RFM input'!$H$254*(1+vanilla1)^0.5)-SUM($H469:L469),('RFM input'!$H$254*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F469),('RFM input'!$H$254*(1+vanilla1)^0.5)-SUM($H469:M469),('RFM input'!$H$254*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F469),('RFM input'!$H$254*(1+vanilla1)^0.5)-SUM($H469:N469),('RFM input'!$H$254*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F469),('RFM input'!$H$254*(1+vanilla1)^0.5)-SUM($H469:O469),('RFM input'!$H$254*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F469),('RFM input'!$H$254*(1+vanilla1)^0.5)-SUM($H469:P469),('RFM input'!$H$254*(1+vanilla1)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(J$3>(A32stdlife+$F470),('RFM input'!$I$254*(1+vanilla2)^0.5)-SUM($I470:I470),('RFM input'!$I$254*(1+vanilla2)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(K$3>(A32stdlife+$F470),('RFM input'!$I$254*(1+vanilla2)^0.5)-SUM($I470:J470),('RFM input'!$I$254*(1+vanilla2)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(L$3>(A32stdlife+$F470),('RFM input'!$I$254*(1+vanilla2)^0.5)-SUM($I470:K470),('RFM input'!$I$254*(1+vanilla2)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F470),('RFM input'!$I$254*(1+vanilla2)^0.5)-SUM($I470:L470),('RFM input'!$I$254*(1+vanilla2)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F470),('RFM input'!$I$254*(1+vanilla2)^0.5)-SUM($I470:M470),('RFM input'!$I$254*(1+vanilla2)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F470),('RFM input'!$I$254*(1+vanilla2)^0.5)-SUM($I470:N470),('RFM input'!$I$254*(1+vanilla2)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F470),('RFM input'!$I$254*(1+vanilla2)^0.5)-SUM($I470:O470),('RFM input'!$I$254*(1+vanilla2)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F470),('RFM input'!$I$254*(1+vanilla2)^0.5)-SUM($I470:P470),('RFM input'!$I$254*(1+vanilla2)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(K$3>(A32stdlife+$F471),('RFM input'!$J$254*(1+vanilla3)^0.5)-SUM($J471:J471),('RFM input'!$J$254*(1+vanilla3)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(L$3>(A32stdlife+$F471),('RFM input'!$J$254*(1+vanilla3)^0.5)-SUM($J471:K471),('RFM input'!$J$254*(1+vanilla3)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F471),('RFM input'!$J$254*(1+vanilla3)^0.5)-SUM($J471:L471),('RFM input'!$J$254*(1+vanilla3)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F471),('RFM input'!$J$254*(1+vanilla3)^0.5)-SUM($J471:M471),('RFM input'!$J$254*(1+vanilla3)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F471),('RFM input'!$J$254*(1+vanilla3)^0.5)-SUM($J471:N471),('RFM input'!$J$254*(1+vanilla3)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F471),('RFM input'!$J$254*(1+vanilla3)^0.5)-SUM($J471:O471),('RFM input'!$J$254*(1+vanilla3)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F471),('RFM input'!$J$254*(1+vanilla3)^0.5)-SUM($J471:P471),('RFM input'!$J$254*(1+vanilla3)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(L$3>(A32stdlife+$F472),('RFM input'!$K$254*(1+vanilla4)^0.5)-SUM($K472:K472),('RFM input'!$K$254*(1+vanilla4)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F472),('RFM input'!$K$254*(1+vanilla4)^0.5)-SUM($K472:L472),('RFM input'!$K$254*(1+vanilla4)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F472),('RFM input'!$K$254*(1+vanilla4)^0.5)-SUM($K472:M472),('RFM input'!$K$254*(1+vanilla4)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F472),('RFM input'!$K$254*(1+vanilla4)^0.5)-SUM($K472:N472),('RFM input'!$K$254*(1+vanilla4)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F472),('RFM input'!$K$254*(1+vanilla4)^0.5)-SUM($K472:O472),('RFM input'!$K$254*(1+vanilla4)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F472),('RFM input'!$K$254*(1+vanilla4)^0.5)-SUM($K472:P472),('RFM input'!$K$254*(1+vanilla4)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F473),('RFM input'!$L$254*(1+vanilla5)^0.5)-SUM($L473:L473),('RFM input'!$L$254*(1+vanilla5)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F473),('RFM input'!$L$254*(1+vanilla5)^0.5)-SUM($L473:M473),('RFM input'!$L$254*(1+vanilla5)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F473),('RFM input'!$L$254*(1+vanilla5)^0.5)-SUM($L473:N473),('RFM input'!$L$254*(1+vanilla5)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F473),('RFM input'!$L$254*(1+vanilla5)^0.5)-SUM($L473:O473),('RFM input'!$L$254*(1+vanilla5)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F473),('RFM input'!$L$254*(1+vanilla5)^0.5)-SUM($L473:P473),('RFM input'!$L$254*(1+vanilla5)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F474),('RFM input'!$M$254*(1+vanilla6)^0.5)-SUM($M474:M474),('RFM input'!$M$254*(1+vanilla6)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F474),('RFM input'!$M$254*(1+vanilla6)^0.5)-SUM($M474:N474),('RFM input'!$M$254*(1+vanilla6)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F474),('RFM input'!$M$254*(1+vanilla6)^0.5)-SUM($M474:O474),('RFM input'!$M$254*(1+vanilla6)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F474),('RFM input'!$M$254*(1+vanilla6)^0.5)-SUM($M474:P474),('RFM input'!$M$254*(1+vanilla6)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F475),('RFM input'!M$254*(1+vanilla7)^0.5)-SUM($N475:N475),('RFM input'!$N$254*(1+vanilla7)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F475),('RFM input'!N$254*(1+vanilla7)^0.5)-SUM($N475:O475),('RFM input'!$N$254*(1+vanilla7)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F475),('RFM input'!O$254*(1+vanilla7)^0.5)-SUM($N475:P475),('RFM input'!$N$254*(1+vanilla7)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F476),('RFM input'!$O$254*(1+vanilla8)^0.5)-SUM($O476:O476),('RFM input'!$O$254*(1+vanilla8)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F476),('RFM input'!$O$254*(1+vanilla8)^0.5)-SUM($O476:P476),('RFM input'!$O$254*(1+vanilla8)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F477),('RFM input'!$P$254*(1+vanilla9)^0.5)-SUM($P477:P477),('RFM input'!$P$254*(1+vanilla9)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D479,'RFM input'!$E$299:$E$348,0),1),-SUM(H467:H478))","v":0},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D479,'RFM input'!$E$299:$E$348,0),1),-SUM(I467:I478))","v":0},{"$f":"IF(COUNT($H479:I479)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D479,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J467:J478)))","v":0},{"$f":"IF(COUNT($H479:J479)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D479,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K467:K478)))","v":0},{"$f":"IF(COUNT($H479:K479)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D479,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L467:L478)))","v":0},{"$f":"IF(COUNT($H479:L479)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D479,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M467:M478)))","v":0},{"$f":"IF(COUNT($H479:M479)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D479,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N467:N478)))","v":0},{"$f":"IF(COUNT($H479:N479)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D479,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O467:O478)))","v":0},{"$f":"IF(COUNT($H479:O479)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D479,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P467:P478)))","v":0},{"$f":"IF(COUNT($H479:P479)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D479,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q467:Q478)))","v":0}]
[null,null,{"$f":"Asset33","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A33remlife,A33value-SUM($G480:G480),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(I$3>A33remlife,A33value-SUM($G480:H480),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(J$3>A33remlife,A33value-SUM($G480:I480),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(K$3>A33remlife,A33value-SUM($G480:J480),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(L$3>A33remlife,A33value-SUM($G480:K480),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(M$3>A33remlife,A33value-SUM($G480:L480),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(N$3>A33remlife,A33value-SUM($G480:M480),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(O$3>A33remlife,A33value-SUM($G480:N480),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(P$3>A33remlife,A33value-SUM($G480:O480),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(Q$3>A33remlife,A33value-SUM($G480:P480),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(I$3>(A33stdlife+$F482),('RFM input'!$H$255*(1+vanilla1)^0.5)-SUM($H482:H482),('RFM input'!$H$255*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(J$3>(A33stdlife+$F482),('RFM input'!$H$255*(1+vanilla1)^0.5)-SUM($H482:I482),('RFM input'!$H$255*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(K$3>(A33stdlife+$F482),('RFM input'!$H$255*(1+vanilla1)^0.5)-SUM($H482:J482),('RFM input'!$H$255*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(L$3>(A33stdlife+$F482),('RFM input'!$H$255*(1+vanilla1)^0.5)-SUM($H482:K482),('RFM input'!$H$255*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F482),('RFM input'!$H$255*(1+vanilla1)^0.5)-SUM($H482:L482),('RFM input'!$H$255*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F482),('RFM input'!$H$255*(1+vanilla1)^0.5)-SUM($H482:M482),('RFM input'!$H$255*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F482),('RFM input'!$H$255*(1+vanilla1)^0.5)-SUM($H482:N482),('RFM input'!$H$255*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F482),('RFM input'!$H$255*(1+vanilla1)^0.5)-SUM($H482:O482),('RFM input'!$H$255*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F482),('RFM input'!$H$255*(1+vanilla1)^0.5)-SUM($H482:P482),('RFM input'!$H$255*(1+vanilla1)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(J$3>(A33stdlife+$F483),('RFM input'!$I$255*(1+vanilla2)^0.5)-SUM($I483:I483),('RFM input'!$I$255*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(K$3>(A33stdlife+$F483),('RFM input'!$I$255*(1+vanilla2)^0.5)-SUM($I483:J483),('RFM input'!$I$255*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(L$3>(A33stdlife+$F483),('RFM input'!$I$255*(1+vanilla2)^0.5)-SUM($I483:K483),('RFM input'!$I$255*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F483),('RFM input'!$I$255*(1+vanilla2)^0.5)-SUM($I483:L483),('RFM input'!$I$255*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F483),('RFM input'!$I$255*(1+vanilla2)^0.5)-SUM($I483:M483),('RFM input'!$I$255*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F483),('RFM input'!$I$255*(1+vanilla2)^0.5)-SUM($I483:N483),('RFM input'!$I$255*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F483),('RFM input'!$I$255*(1+vanilla2)^0.5)-SUM($I483:O483),('RFM input'!$I$255*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F483),('RFM input'!$I$255*(1+vanilla2)^0.5)-SUM($I483:P483),('RFM input'!$I$255*(1+vanilla2)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(K$3>(A33stdlife+$F484),('RFM input'!$J$255*(1+vanilla3)^0.5)-SUM($J484:J484),('RFM input'!$J$255*(1+vanilla3)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(L$3>(A33stdlife+$F484),('RFM input'!$J$255*(1+vanilla3)^0.5)-SUM($J484:K484),('RFM input'!$J$255*(1+vanilla3)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F484),('RFM input'!$J$255*(1+vanilla3)^0.5)-SUM($J484:L484),('RFM input'!$J$255*(1+vanilla3)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F484),('RFM input'!$J$255*(1+vanilla3)^0.5)-SUM($J484:M484),('RFM input'!$J$255*(1+vanilla3)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F484),('RFM input'!$J$255*(1+vanilla3)^0.5)-SUM($J484:N484),('RFM input'!$J$255*(1+vanilla3)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F484),('RFM input'!$J$255*(1+vanilla3)^0.5)-SUM($J484:O484),('RFM input'!$J$255*(1+vanilla3)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F484),('RFM input'!$J$255*(1+vanilla3)^0.5)-SUM($J484:P484),('RFM input'!$J$255*(1+vanilla3)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(L$3>(A33stdlife+$F485),('RFM input'!$K$255*(1+vanilla4)^0.5)-SUM($K485:K485),('RFM input'!$K$255*(1+vanilla4)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F485),('RFM input'!$K$255*(1+vanilla4)^0.5)-SUM($K485:L485),('RFM input'!$K$255*(1+vanilla4)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F485),('RFM input'!$K$255*(1+vanilla4)^0.5)-SUM($K485:M485),('RFM input'!$K$255*(1+vanilla4)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F485),('RFM input'!$K$255*(1+vanilla4)^0.5)-SUM($K485:N485),('RFM input'!$K$255*(1+vanilla4)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F485),('RFM input'!$K$255*(1+vanilla4)^0.5)-SUM($K485:O485),('RFM input'!$K$255*(1+vanilla4)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F485),('RFM input'!$K$255*(1+vanilla4)^0.5)-SUM($K485:P485),('RFM input'!$K$255*(1+vanilla4)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F486),('RFM input'!$L$255*(1+vanilla5)^0.5)-SUM($L486:L486),('RFM input'!$L$255*(1+vanilla5)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F486),('RFM input'!$L$255*(1+vanilla5)^0.5)-SUM($L486:M486),('RFM input'!$L$255*(1+vanilla5)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F486),('RFM input'!$L$255*(1+vanilla5)^0.5)-SUM($L486:N486),('RFM input'!$L$255*(1+vanilla5)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F486),('RFM input'!$L$255*(1+vanilla5)^0.5)-SUM($L486:O486),('RFM input'!$L$255*(1+vanilla5)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F486),('RFM input'!$L$255*(1+vanilla5)^0.5)-SUM($L486:P486),('RFM input'!$L$255*(1+vanilla5)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F487),('RFM input'!$M$255*(1+vanilla6)^0.5)-SUM($M487:M487),('RFM input'!$M$255*(1+vanilla6)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F487),('RFM input'!$M$255*(1+vanilla6)^0.5)-SUM($M487:N487),('RFM input'!$M$255*(1+vanilla6)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F487),('RFM input'!$M$255*(1+vanilla6)^0.5)-SUM($M487:O487),('RFM input'!$M$255*(1+vanilla6)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F487),('RFM input'!$M$255*(1+vanilla6)^0.5)-SUM($M487:P487),('RFM input'!$M$255*(1+vanilla6)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F488),('RFM input'!M$255*(1+vanilla7)^0.5)-SUM($N488:N488),('RFM input'!$N$255*(1+vanilla7)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F488),('RFM input'!N$255*(1+vanilla7)^0.5)-SUM($N488:O488),('RFM input'!$N$255*(1+vanilla7)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F488),('RFM input'!O$255*(1+vanilla7)^0.5)-SUM($N488:P488),('RFM input'!$N$255*(1+vanilla7)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F489),('RFM input'!$O$255*(1+vanilla8)^0.5)-SUM($O489:O489),('RFM input'!$O$255*(1+vanilla8)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F489),('RFM input'!$O$255*(1+vanilla8)^0.5)-SUM($O489:P489),('RFM input'!$O$255*(1+vanilla8)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F490),('RFM input'!$P$255*(1+vanilla9)^0.5)-SUM($P490:P490),('RFM input'!$P$255*(1+vanilla9)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D492,'RFM input'!$E$299:$E$348,0),1),-SUM(H480:H491))","v":0},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D492,'RFM input'!$E$299:$E$348,0),1),-SUM(I480:I491))","v":0},{"$f":"IF(COUNT($H492:I492)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D492,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J480:J491)))","v":0},{"$f":"IF(COUNT($H492:J492)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D492,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K480:K491)))","v":0},{"$f":"IF(COUNT($H492:K492)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D492,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L480:L491)))","v":0},{"$f":"IF(COUNT($H492:L492)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D492,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M480:M491)))","v":0},{"$f":"IF(COUNT($H492:M492)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D492,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N480:N491)))","v":0},{"$f":"IF(COUNT($H492:N492)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D492,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O480:O491)))","v":0},{"$f":"IF(COUNT($H492:O492)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D492,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P480:P491)))","v":0},{"$f":"IF(COUNT($H492:P492)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D492,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q480:Q491)))","v":0}]
[null,null,{"$f":"Asset34","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A34remlife,A34value-SUM($G493:G493),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(I$3>A34remlife,A34value-SUM($G493:H493),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(J$3>A34remlife,A34value-SUM($G493:I493),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(K$3>A34remlife,A34value-SUM($G493:J493),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(L$3>A34remlife,A34value-SUM($G493:K493),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(M$3>A34remlife,A34value-SUM($G493:L493),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(N$3>A34remlife,A34value-SUM($G493:M493),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(O$3>A34remlife,A34value-SUM($G493:N493),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(P$3>A34remlife,A34value-SUM($G493:O493),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(Q$3>A34remlife,A34value-SUM($G493:P493),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(I$3>(A34stdlife+$F495),('RFM input'!$H$256*(1+vanilla1)^0.5)-SUM($H495:H495),('RFM input'!$H$256*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(J$3>(A34stdlife+$F495),('RFM input'!$H$256*(1+vanilla1)^0.5)-SUM($H495:I495),('RFM input'!$H$256*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(K$3>(A34stdlife+$F495),('RFM input'!$H$256*(1+vanilla1)^0.5)-SUM($H495:J495),('RFM input'!$H$256*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(L$3>(A34stdlife+$F495),('RFM input'!$H$256*(1+vanilla1)^0.5)-SUM($H495:K495),('RFM input'!$H$256*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F495),('RFM input'!$H$256*(1+vanilla1)^0.5)-SUM($H495:L495),('RFM input'!$H$256*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F495),('RFM input'!$H$256*(1+vanilla1)^0.5)-SUM($H495:M495),('RFM input'!$H$256*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F495),('RFM input'!$H$256*(1+vanilla1)^0.5)-SUM($H495:N495),('RFM input'!$H$256*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F495),('RFM input'!$H$256*(1+vanilla1)^0.5)-SUM($H495:O495),('RFM input'!$H$256*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F495),('RFM input'!$H$256*(1+vanilla1)^0.5)-SUM($H495:P495),('RFM input'!$H$256*(1+vanilla1)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(J$3>(A34stdlife+$F496),('RFM input'!$I$256*(1+vanilla2)^0.5)-SUM($I496:I496),('RFM input'!$I$256*(1+vanilla2)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(K$3>(A34stdlife+$F496),('RFM input'!$I$256*(1+vanilla2)^0.5)-SUM($I496:J496),('RFM input'!$I$256*(1+vanilla2)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(L$3>(A34stdlife+$F496),('RFM input'!$I$256*(1+vanilla2)^0.5)-SUM($I496:K496),('RFM input'!$I$256*(1+vanilla2)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F496),('RFM input'!$I$256*(1+vanilla2)^0.5)-SUM($I496:L496),('RFM input'!$I$256*(1+vanilla2)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F496),('RFM input'!$I$256*(1+vanilla2)^0.5)-SUM($I496:M496),('RFM input'!$I$256*(1+vanilla2)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F496),('RFM input'!$I$256*(1+vanilla2)^0.5)-SUM($I496:N496),('RFM input'!$I$256*(1+vanilla2)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F496),('RFM input'!$I$256*(1+vanilla2)^0.5)-SUM($I496:O496),('RFM input'!$I$256*(1+vanilla2)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F496),('RFM input'!$I$256*(1+vanilla2)^0.5)-SUM($I496:P496),('RFM input'!$I$256*(1+vanilla2)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(K$3>(A34stdlife+$F497),('RFM input'!$J$256*(1+vanilla3)^0.5)-SUM($J497:J497),('RFM input'!$J$256*(1+vanilla3)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(L$3>(A34stdlife+$F497),('RFM input'!$J$256*(1+vanilla3)^0.5)-SUM($J497:K497),('RFM input'!$J$256*(1+vanilla3)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F497),('RFM input'!$J$256*(1+vanilla3)^0.5)-SUM($J497:L497),('RFM input'!$J$256*(1+vanilla3)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F497),('RFM input'!$J$256*(1+vanilla3)^0.5)-SUM($J497:M497),('RFM input'!$J$256*(1+vanilla3)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F497),('RFM input'!$J$256*(1+vanilla3)^0.5)-SUM($J497:N497),('RFM input'!$J$256*(1+vanilla3)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F497),('RFM input'!$J$256*(1+vanilla3)^0.5)-SUM($J497:O497),('RFM input'!$J$256*(1+vanilla3)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F497),('RFM input'!$J$256*(1+vanilla3)^0.5)-SUM($J497:P497),('RFM input'!$J$256*(1+vanilla3)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(L$3>(A34stdlife+$F498),('RFM input'!$K$256*(1+vanilla4)^0.5)-SUM($K498:K498),('RFM input'!$K$256*(1+vanilla4)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F498),('RFM input'!$K$256*(1+vanilla4)^0.5)-SUM($K498:L498),('RFM input'!$K$256*(1+vanilla4)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F498),('RFM input'!$K$256*(1+vanilla4)^0.5)-SUM($K498:M498),('RFM input'!$K$256*(1+vanilla4)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F498),('RFM input'!$K$256*(1+vanilla4)^0.5)-SUM($K498:N498),('RFM input'!$K$256*(1+vanilla4)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F498),('RFM input'!$K$256*(1+vanilla4)^0.5)-SUM($K498:O498),('RFM input'!$K$256*(1+vanilla4)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F498),('RFM input'!$K$256*(1+vanilla4)^0.5)-SUM($K498:P498),('RFM input'!$K$256*(1+vanilla4)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F499),('RFM input'!$L$256*(1+vanilla5)^0.5)-SUM($L499:L499),('RFM input'!$L$256*(1+vanilla5)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F499),('RFM input'!$L$256*(1+vanilla5)^0.5)-SUM($L499:M499),('RFM input'!$L$256*(1+vanilla5)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F499),('RFM input'!$L$256*(1+vanilla5)^0.5)-SUM($L499:N499),('RFM input'!$L$256*(1+vanilla5)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F499),('RFM input'!$L$256*(1+vanilla5)^0.5)-SUM($L499:O499),('RFM input'!$L$256*(1+vanilla5)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F499),('RFM input'!$L$256*(1+vanilla5)^0.5)-SUM($L499:P499),('RFM input'!$L$256*(1+vanilla5)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F500),('RFM input'!$M$256*(1+vanilla6)^0.5)-SUM($M500:M500),('RFM input'!$M$256*(1+vanilla6)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F500),('RFM input'!$M$256*(1+vanilla6)^0.5)-SUM($M500:N500),('RFM input'!$M$256*(1+vanilla6)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F500),('RFM input'!$M$256*(1+vanilla6)^0.5)-SUM($M500:O500),('RFM input'!$M$256*(1+vanilla6)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F500),('RFM input'!$M$256*(1+vanilla6)^0.5)-SUM($M500:P500),('RFM input'!$M$256*(1+vanilla6)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F501),('RFM input'!M$256*(1+vanilla7)^0.5)-SUM($N501:N501),('RFM input'!$N$256*(1+vanilla7)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F501),('RFM input'!N$256*(1+vanilla7)^0.5)-SUM($N501:O501),('RFM input'!$N$256*(1+vanilla7)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F501),('RFM input'!O$256*(1+vanilla7)^0.5)-SUM($N501:P501),('RFM input'!$N$256*(1+vanilla7)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F502),('RFM input'!$O$256*(1+vanilla8)^0.5)-SUM($O502:O502),('RFM input'!$O$256*(1+vanilla8)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F502),('RFM input'!$O$256*(1+vanilla8)^0.5)-SUM($O502:P502),('RFM input'!$O$256*(1+vanilla8)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F503),('RFM input'!$P$256*(1+vanilla9)^0.5)-SUM($P503:P503),('RFM input'!$P$256*(1+vanilla9)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D505,'RFM input'!$E$299:$E$348,0),1),-SUM(H493:H504))","v":0},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D505,'RFM input'!$E$299:$E$348,0),1),-SUM(I493:I504))","v":0},{"$f":"IF(COUNT($H505:I505)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D505,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J493:J504)))","v":0},{"$f":"IF(COUNT($H505:J505)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D505,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K493:K504)))","v":0},{"$f":"IF(COUNT($H505:K505)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D505,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L493:L504)))","v":0},{"$f":"IF(COUNT($H505:L505)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D505,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M493:M504)))","v":0},{"$f":"IF(COUNT($H505:M505)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D505,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N493:N504)))","v":0},{"$f":"IF(COUNT($H505:N505)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D505,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O493:O504)))","v":0},{"$f":"IF(COUNT($H505:O505)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D505,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P493:P504)))","v":0},{"$f":"IF(COUNT($H505:P505)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D505,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q493:Q504)))","v":0}]
[null,null,{"$f":"Asset35","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A35remlife,A35value-SUM($G506:G506),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(I$3>A35remlife,A35value-SUM($G506:H506),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(J$3>A35remlife,A35value-SUM($G506:I506),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(K$3>A35remlife,A35value-SUM($G506:J506),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(L$3>A35remlife,A35value-SUM($G506:K506),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(M$3>A35remlife,A35value-SUM($G506:L506),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(N$3>A35remlife,A35value-SUM($G506:M506),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(O$3>A35remlife,A35value-SUM($G506:N506),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(P$3>A35remlife,A35value-SUM($G506:O506),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(Q$3>A35remlife,A35value-SUM($G506:P506),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(I$3>(A35stdlife+$F508),('RFM input'!$H$257*(1+vanilla1)^0.5)-SUM($H508:H508),('RFM input'!$H$257*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(J$3>(A35stdlife+$F508),('RFM input'!$H$257*(1+vanilla1)^0.5)-SUM($H508:I508),('RFM input'!$H$257*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(K$3>(A35stdlife+$F508),('RFM input'!$H$257*(1+vanilla1)^0.5)-SUM($H508:J508),('RFM input'!$H$257*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(L$3>(A35stdlife+$F508),('RFM input'!$H$257*(1+vanilla1)^0.5)-SUM($H508:K508),('RFM input'!$H$257*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F508),('RFM input'!$H$257*(1+vanilla1)^0.5)-SUM($H508:L508),('RFM input'!$H$257*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F508),('RFM input'!$H$257*(1+vanilla1)^0.5)-SUM($H508:M508),('RFM input'!$H$257*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F508),('RFM input'!$H$257*(1+vanilla1)^0.5)-SUM($H508:N508),('RFM input'!$H$257*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F508),('RFM input'!$H$257*(1+vanilla1)^0.5)-SUM($H508:O508),('RFM input'!$H$257*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F508),('RFM input'!$H$257*(1+vanilla1)^0.5)-SUM($H508:P508),('RFM input'!$H$257*(1+vanilla1)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(J$3>(A35stdlife+$F509),('RFM input'!$I$257*(1+vanilla2)^0.5)-SUM($I509:I509),('RFM input'!$I$257*(1+vanilla2)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(K$3>(A35stdlife+$F509),('RFM input'!$I$257*(1+vanilla2)^0.5)-SUM($I509:J509),('RFM input'!$I$257*(1+vanilla2)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(L$3>(A35stdlife+$F509),('RFM input'!$I$257*(1+vanilla2)^0.5)-SUM($I509:K509),('RFM input'!$I$257*(1+vanilla2)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F509),('RFM input'!$I$257*(1+vanilla2)^0.5)-SUM($I509:L509),('RFM input'!$I$257*(1+vanilla2)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F509),('RFM input'!$I$257*(1+vanilla2)^0.5)-SUM($I509:M509),('RFM input'!$I$257*(1+vanilla2)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F509),('RFM input'!$I$257*(1+vanilla2)^0.5)-SUM($I509:N509),('RFM input'!$I$257*(1+vanilla2)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F509),('RFM input'!$I$257*(1+vanilla2)^0.5)-SUM($I509:O509),('RFM input'!$I$257*(1+vanilla2)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F509),('RFM input'!$I$257*(1+vanilla2)^0.5)-SUM($I509:P509),('RFM input'!$I$257*(1+vanilla2)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(K$3>(A35stdlife+$F510),('RFM input'!$J$257*(1+vanilla3)^0.5)-SUM($J510:J510),('RFM input'!$J$257*(1+vanilla3)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(L$3>(A35stdlife+$F510),('RFM input'!$J$257*(1+vanilla3)^0.5)-SUM($J510:K510),('RFM input'!$J$257*(1+vanilla3)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F510),('RFM input'!$J$257*(1+vanilla3)^0.5)-SUM($J510:L510),('RFM input'!$J$257*(1+vanilla3)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F510),('RFM input'!$J$257*(1+vanilla3)^0.5)-SUM($J510:M510),('RFM input'!$J$257*(1+vanilla3)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F510),('RFM input'!$J$257*(1+vanilla3)^0.5)-SUM($J510:N510),('RFM input'!$J$257*(1+vanilla3)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F510),('RFM input'!$J$257*(1+vanilla3)^0.5)-SUM($J510:O510),('RFM input'!$J$257*(1+vanilla3)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F510),('RFM input'!$J$257*(1+vanilla3)^0.5)-SUM($J510:P510),('RFM input'!$J$257*(1+vanilla3)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(L$3>(A35stdlife+$F511),('RFM input'!$K$257*(1+vanilla4)^0.5)-SUM($K511:K511),('RFM input'!$K$257*(1+vanilla4)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F511),('RFM input'!$K$257*(1+vanilla4)^0.5)-SUM($K511:L511),('RFM input'!$K$257*(1+vanilla4)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F511),('RFM input'!$K$257*(1+vanilla4)^0.5)-SUM($K511:M511),('RFM input'!$K$257*(1+vanilla4)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F511),('RFM input'!$K$257*(1+vanilla4)^0.5)-SUM($K511:N511),('RFM input'!$K$257*(1+vanilla4)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F511),('RFM input'!$K$257*(1+vanilla4)^0.5)-SUM($K511:O511),('RFM input'!$K$257*(1+vanilla4)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F511),('RFM input'!$K$257*(1+vanilla4)^0.5)-SUM($K511:P511),('RFM input'!$K$257*(1+vanilla4)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F512),('RFM input'!$L$257*(1+vanilla5)^0.5)-SUM($L512:L512),('RFM input'!$L$257*(1+vanilla5)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F512),('RFM input'!$L$257*(1+vanilla5)^0.5)-SUM($L512:M512),('RFM input'!$L$257*(1+vanilla5)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F512),('RFM input'!$L$257*(1+vanilla5)^0.5)-SUM($L512:N512),('RFM input'!$L$257*(1+vanilla5)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F512),('RFM input'!$L$257*(1+vanilla5)^0.5)-SUM($L512:O512),('RFM input'!$L$257*(1+vanilla5)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F512),('RFM input'!$L$257*(1+vanilla5)^0.5)-SUM($L512:P512),('RFM input'!$L$257*(1+vanilla5)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F513),('RFM input'!$M$257*(1+vanilla6)^0.5)-SUM($M513:M513),('RFM input'!$M$257*(1+vanilla6)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F513),('RFM input'!$M$257*(1+vanilla6)^0.5)-SUM($M513:N513),('RFM input'!$M$257*(1+vanilla6)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F513),('RFM input'!$M$257*(1+vanilla6)^0.5)-SUM($M513:O513),('RFM input'!$M$257*(1+vanilla6)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F513),('RFM input'!$M$257*(1+vanilla6)^0.5)-SUM($M513:P513),('RFM input'!$M$257*(1+vanilla6)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F514),('RFM input'!M$257*(1+vanilla7)^0.5)-SUM($N514:N514),('RFM input'!$N$257*(1+vanilla7)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F514),('RFM input'!N$257*(1+vanilla7)^0.5)-SUM($N514:O514),('RFM input'!$N$257*(1+vanilla7)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F514),('RFM input'!O$257*(1+vanilla7)^0.5)-SUM($N514:P514),('RFM input'!$N$257*(1+vanilla7)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F515),('RFM input'!$O$257*(1+vanilla8)^0.5)-SUM($O515:O515),('RFM input'!$O$257*(1+vanilla8)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F515),('RFM input'!$O$257*(1+vanilla8)^0.5)-SUM($O515:P515),('RFM input'!$O$257*(1+vanilla8)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F516),('RFM input'!$P$257*(1+vanilla9)^0.5)-SUM($P516:P516),('RFM input'!$P$257*(1+vanilla9)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D518,'RFM input'!$E$299:$E$348,0),1),-SUM(H506:H517))","v":0},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D518,'RFM input'!$E$299:$E$348,0),1),-SUM(I506:I517))","v":0},{"$f":"IF(COUNT($H518:I518)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D518,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J506:J517)))","v":0},{"$f":"IF(COUNT($H518:J518)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D518,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K506:K517)))","v":0},{"$f":"IF(COUNT($H518:K518)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D518,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L506:L517)))","v":0},{"$f":"IF(COUNT($H518:L518)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D518,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M506:M517)))","v":0},{"$f":"IF(COUNT($H518:M518)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D518,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N506:N517)))","v":0},{"$f":"IF(COUNT($H518:N518)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D518,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O506:O517)))","v":0},{"$f":"IF(COUNT($H518:O518)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D518,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P506:P517)))","v":0},{"$f":"IF(COUNT($H518:P518)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D518,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q506:Q517)))","v":0}]
[null,null,{"$f":"Asset36","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A36remlife,A36value-SUM($G519:G519),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(I$3>A36remlife,A36value-SUM($G519:H519),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(J$3>A36remlife,A36value-SUM($G519:I519),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(K$3>A36remlife,A36value-SUM($G519:J519),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(L$3>A36remlife,A36value-SUM($G519:K519),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(M$3>A36remlife,A36value-SUM($G519:L519),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(N$3>A36remlife,A36value-SUM($G519:M519),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(O$3>A36remlife,A36value-SUM($G519:N519),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(P$3>A36remlife,A36value-SUM($G519:O519),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(Q$3>A36remlife,A36value-SUM($G519:P519),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(I$3>(A36stdlife+$F521),('RFM input'!$H$258*(1+vanilla1)^0.5)-SUM($H521:H521),('RFM input'!$H$258*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(J$3>(A36stdlife+$F521),('RFM input'!$H$258*(1+vanilla1)^0.5)-SUM($H521:I521),('RFM input'!$H$258*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(K$3>(A36stdlife+$F521),('RFM input'!$H$258*(1+vanilla1)^0.5)-SUM($H521:J521),('RFM input'!$H$258*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(L$3>(A36stdlife+$F521),('RFM input'!$H$258*(1+vanilla1)^0.5)-SUM($H521:K521),('RFM input'!$H$258*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F521),('RFM input'!$H$258*(1+vanilla1)^0.5)-SUM($H521:L521),('RFM input'!$H$258*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F521),('RFM input'!$H$258*(1+vanilla1)^0.5)-SUM($H521:M521),('RFM input'!$H$258*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F521),('RFM input'!$H$258*(1+vanilla1)^0.5)-SUM($H521:N521),('RFM input'!$H$258*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F521),('RFM input'!$H$258*(1+vanilla1)^0.5)-SUM($H521:O521),('RFM input'!$H$258*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F521),('RFM input'!$H$258*(1+vanilla1)^0.5)-SUM($H521:P521),('RFM input'!$H$258*(1+vanilla1)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(J$3>(A36stdlife+$F522),('RFM input'!$I$258*(1+vanilla2)^0.5)-SUM($I522:I522),('RFM input'!$I$258*(1+vanilla2)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(K$3>(A36stdlife+$F522),('RFM input'!$I$258*(1+vanilla2)^0.5)-SUM($I522:J522),('RFM input'!$I$258*(1+vanilla2)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(L$3>(A36stdlife+$F522),('RFM input'!$I$258*(1+vanilla2)^0.5)-SUM($I522:K522),('RFM input'!$I$258*(1+vanilla2)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F522),('RFM input'!$I$258*(1+vanilla2)^0.5)-SUM($I522:L522),('RFM input'!$I$258*(1+vanilla2)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F522),('RFM input'!$I$258*(1+vanilla2)^0.5)-SUM($I522:M522),('RFM input'!$I$258*(1+vanilla2)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F522),('RFM input'!$I$258*(1+vanilla2)^0.5)-SUM($I522:N522),('RFM input'!$I$258*(1+vanilla2)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F522),('RFM input'!$I$258*(1+vanilla2)^0.5)-SUM($I522:O522),('RFM input'!$I$258*(1+vanilla2)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F522),('RFM input'!$I$258*(1+vanilla2)^0.5)-SUM($I522:P522),('RFM input'!$I$258*(1+vanilla2)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(K$3>(A36stdlife+$F523),('RFM input'!$J$258*(1+vanilla3)^0.5)-SUM($J523:J523),('RFM input'!$J$258*(1+vanilla3)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(L$3>(A36stdlife+$F523),('RFM input'!$J$258*(1+vanilla3)^0.5)-SUM($J523:K523),('RFM input'!$J$258*(1+vanilla3)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F523),('RFM input'!$J$258*(1+vanilla3)^0.5)-SUM($J523:L523),('RFM input'!$J$258*(1+vanilla3)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F523),('RFM input'!$J$258*(1+vanilla3)^0.5)-SUM($J523:M523),('RFM input'!$J$258*(1+vanilla3)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F523),('RFM input'!$J$258*(1+vanilla3)^0.5)-SUM($J523:N523),('RFM input'!$J$258*(1+vanilla3)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F523),('RFM input'!$J$258*(1+vanilla3)^0.5)-SUM($J523:O523),('RFM input'!$J$258*(1+vanilla3)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F523),('RFM input'!$J$258*(1+vanilla3)^0.5)-SUM($J523:P523),('RFM input'!$J$258*(1+vanilla3)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(L$3>(A36stdlife+$F524),('RFM input'!$K$258*(1+vanilla4)^0.5)-SUM($K524:K524),('RFM input'!$K$258*(1+vanilla4)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F524),('RFM input'!$K$258*(1+vanilla4)^0.5)-SUM($K524:L524),('RFM input'!$K$258*(1+vanilla4)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F524),('RFM input'!$K$258*(1+vanilla4)^0.5)-SUM($K524:M524),('RFM input'!$K$258*(1+vanilla4)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F524),('RFM input'!$K$258*(1+vanilla4)^0.5)-SUM($K524:N524),('RFM input'!$K$258*(1+vanilla4)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F524),('RFM input'!$K$258*(1+vanilla4)^0.5)-SUM($K524:O524),('RFM input'!$K$258*(1+vanilla4)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F524),('RFM input'!$K$258*(1+vanilla4)^0.5)-SUM($K524:P524),('RFM input'!$K$258*(1+vanilla4)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F525),('RFM input'!$L$258*(1+vanilla5)^0.5)-SUM($L525:L525),('RFM input'!$L$258*(1+vanilla5)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F525),('RFM input'!$L$258*(1+vanilla5)^0.5)-SUM($L525:M525),('RFM input'!$L$258*(1+vanilla5)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F525),('RFM input'!$L$258*(1+vanilla5)^0.5)-SUM($L525:N525),('RFM input'!$L$258*(1+vanilla5)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F525),('RFM input'!$L$258*(1+vanilla5)^0.5)-SUM($L525:O525),('RFM input'!$L$258*(1+vanilla5)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F525),('RFM input'!$L$258*(1+vanilla5)^0.5)-SUM($L525:P525),('RFM input'!$L$258*(1+vanilla5)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F526),('RFM input'!$M$258*(1+vanilla6)^0.5)-SUM($M526:M526),('RFM input'!$M$258*(1+vanilla6)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F526),('RFM input'!$M$258*(1+vanilla6)^0.5)-SUM($M526:N526),('RFM input'!$M$258*(1+vanilla6)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F526),('RFM input'!$M$258*(1+vanilla6)^0.5)-SUM($M526:O526),('RFM input'!$M$258*(1+vanilla6)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F526),('RFM input'!$M$258*(1+vanilla6)^0.5)-SUM($M526:P526),('RFM input'!$M$258*(1+vanilla6)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F527),('RFM input'!M$258*(1+vanilla7)^0.5)-SUM($N527:N527),('RFM input'!$N$258*(1+vanilla7)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F527),('RFM input'!N$258*(1+vanilla7)^0.5)-SUM($N527:O527),('RFM input'!$N$258*(1+vanilla7)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F527),('RFM input'!O$258*(1+vanilla7)^0.5)-SUM($N527:P527),('RFM input'!$N$258*(1+vanilla7)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F528),('RFM input'!$O$258*(1+vanilla8)^0.5)-SUM($O528:O528),('RFM input'!$O$258*(1+vanilla8)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F528),('RFM input'!$O$258*(1+vanilla8)^0.5)-SUM($O528:P528),('RFM input'!$O$258*(1+vanilla8)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F529),('RFM input'!$P$258*(1+vanilla9)^0.5)-SUM($P529:P529),('RFM input'!$P$258*(1+vanilla9)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D531,'RFM input'!$E$299:$E$348,0),1),-SUM(H519:H530))","v":0},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D531,'RFM input'!$E$299:$E$348,0),1),-SUM(I519:I530))","v":0},{"$f":"IF(COUNT($H531:I531)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D531,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J519:J530)))","v":0},{"$f":"IF(COUNT($H531:J531)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D531,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K519:K530)))","v":0},{"$f":"IF(COUNT($H531:K531)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D531,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L519:L530)))","v":0},{"$f":"IF(COUNT($H531:L531)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D531,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M519:M530)))","v":0},{"$f":"IF(COUNT($H531:M531)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D531,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N519:N530)))","v":0},{"$f":"IF(COUNT($H531:N531)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D531,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O519:O530)))","v":0},{"$f":"IF(COUNT($H531:O531)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D531,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P519:P530)))","v":0},{"$f":"IF(COUNT($H531:P531)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D531,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q519:Q530)))","v":0}]
[null,null,{"$f":"Asset37","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A37remlife,A37value-SUM($G532:G532),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(I$3>A37remlife,A37value-SUM($G532:H532),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(J$3>A37remlife,A37value-SUM($G532:I532),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(K$3>A37remlife,A37value-SUM($G532:J532),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(L$3>A37remlife,A37value-SUM($G532:K532),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(M$3>A37remlife,A37value-SUM($G532:L532),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(N$3>A37remlife,A37value-SUM($G532:M532),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(O$3>A37remlife,A37value-SUM($G532:N532),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(P$3>A37remlife,A37value-SUM($G532:O532),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(Q$3>A37remlife,A37value-SUM($G532:P532),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(I$3>(A37stdlife+$F534),('RFM input'!$H$259*(1+vanilla1)^0.5)-SUM($H534:H534),('RFM input'!$H$259*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(J$3>(A37stdlife+$F534),('RFM input'!$H$259*(1+vanilla1)^0.5)-SUM($H534:I534),('RFM input'!$H$259*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(K$3>(A37stdlife+$F534),('RFM input'!$H$259*(1+vanilla1)^0.5)-SUM($H534:J534),('RFM input'!$H$259*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(L$3>(A37stdlife+$F534),('RFM input'!$H$259*(1+vanilla1)^0.5)-SUM($H534:K534),('RFM input'!$H$259*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F534),('RFM input'!$H$259*(1+vanilla1)^0.5)-SUM($H534:L534),('RFM input'!$H$259*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F534),('RFM input'!$H$259*(1+vanilla1)^0.5)-SUM($H534:M534),('RFM input'!$H$259*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F534),('RFM input'!$H$259*(1+vanilla1)^0.5)-SUM($H534:N534),('RFM input'!$H$259*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F534),('RFM input'!$H$259*(1+vanilla1)^0.5)-SUM($H534:O534),('RFM input'!$H$259*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F534),('RFM input'!$H$259*(1+vanilla1)^0.5)-SUM($H534:P534),('RFM input'!$H$259*(1+vanilla1)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(J$3>(A37stdlife+$F535),('RFM input'!$I$259*(1+vanilla2)^0.5)-SUM($I535:I535),('RFM input'!$I$259*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(K$3>(A37stdlife+$F535),('RFM input'!$I$259*(1+vanilla2)^0.5)-SUM($I535:J535),('RFM input'!$I$259*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(L$3>(A37stdlife+$F535),('RFM input'!$I$259*(1+vanilla2)^0.5)-SUM($I535:K535),('RFM input'!$I$259*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F535),('RFM input'!$I$259*(1+vanilla2)^0.5)-SUM($I535:L535),('RFM input'!$I$259*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F535),('RFM input'!$I$259*(1+vanilla2)^0.5)-SUM($I535:M535),('RFM input'!$I$259*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F535),('RFM input'!$I$259*(1+vanilla2)^0.5)-SUM($I535:N535),('RFM input'!$I$259*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F535),('RFM input'!$I$259*(1+vanilla2)^0.5)-SUM($I535:O535),('RFM input'!$I$259*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F535),('RFM input'!$I$259*(1+vanilla2)^0.5)-SUM($I535:P535),('RFM input'!$I$259*(1+vanilla2)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(K$3>(A37stdlife+$F536),('RFM input'!$J$259*(1+vanilla3)^0.5)-SUM($J536:J536),('RFM input'!$J$259*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(L$3>(A37stdlife+$F536),('RFM input'!$J$259*(1+vanilla3)^0.5)-SUM($J536:K536),('RFM input'!$J$259*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F536),('RFM input'!$J$259*(1+vanilla3)^0.5)-SUM($J536:L536),('RFM input'!$J$259*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F536),('RFM input'!$J$259*(1+vanilla3)^0.5)-SUM($J536:M536),('RFM input'!$J$259*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F536),('RFM input'!$J$259*(1+vanilla3)^0.5)-SUM($J536:N536),('RFM input'!$J$259*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F536),('RFM input'!$J$259*(1+vanilla3)^0.5)-SUM($J536:O536),('RFM input'!$J$259*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F536),('RFM input'!$J$259*(1+vanilla3)^0.5)-SUM($J536:P536),('RFM input'!$J$259*(1+vanilla3)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(L$3>(A37stdlife+$F537),('RFM input'!$K$259*(1+vanilla4)^0.5)-SUM($K537:K537),('RFM input'!$K$259*(1+vanilla4)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F537),('RFM input'!$K$259*(1+vanilla4)^0.5)-SUM($K537:L537),('RFM input'!$K$259*(1+vanilla4)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F537),('RFM input'!$K$259*(1+vanilla4)^0.5)-SUM($K537:M537),('RFM input'!$K$259*(1+vanilla4)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F537),('RFM input'!$K$259*(1+vanilla4)^0.5)-SUM($K537:N537),('RFM input'!$K$259*(1+vanilla4)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F537),('RFM input'!$K$259*(1+vanilla4)^0.5)-SUM($K537:O537),('RFM input'!$K$259*(1+vanilla4)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F537),('RFM input'!$K$259*(1+vanilla4)^0.5)-SUM($K537:P537),('RFM input'!$K$259*(1+vanilla4)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F538),('RFM input'!$L$259*(1+vanilla5)^0.5)-SUM($L538:L538),('RFM input'!$L$259*(1+vanilla5)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F538),('RFM input'!$L$259*(1+vanilla5)^0.5)-SUM($L538:M538),('RFM input'!$L$259*(1+vanilla5)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F538),('RFM input'!$L$259*(1+vanilla5)^0.5)-SUM($L538:N538),('RFM input'!$L$259*(1+vanilla5)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F538),('RFM input'!$L$259*(1+vanilla5)^0.5)-SUM($L538:O538),('RFM input'!$L$259*(1+vanilla5)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F538),('RFM input'!$L$259*(1+vanilla5)^0.5)-SUM($L538:P538),('RFM input'!$L$259*(1+vanilla5)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F539),('RFM input'!$M$259*(1+vanilla6)^0.5)-SUM($M539:M539),('RFM input'!$M$259*(1+vanilla6)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F539),('RFM input'!$M$259*(1+vanilla6)^0.5)-SUM($M539:N539),('RFM input'!$M$259*(1+vanilla6)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F539),('RFM input'!$M$259*(1+vanilla6)^0.5)-SUM($M539:O539),('RFM input'!$M$259*(1+vanilla6)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F539),('RFM input'!$M$259*(1+vanilla6)^0.5)-SUM($M539:P539),('RFM input'!$M$259*(1+vanilla6)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F540),('RFM input'!M$259*(1+vanilla7)^0.5)-SUM($N540:N540),('RFM input'!$N$259*(1+vanilla7)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F540),('RFM input'!N$259*(1+vanilla7)^0.5)-SUM($N540:O540),('RFM input'!$N$259*(1+vanilla7)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F540),('RFM input'!O$259*(1+vanilla7)^0.5)-SUM($N540:P540),('RFM input'!$N$259*(1+vanilla7)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F541),('RFM input'!$O$259*(1+vanilla8)^0.5)-SUM($O541:O541),('RFM input'!$O$259*(1+vanilla8)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F541),('RFM input'!$O$259*(1+vanilla8)^0.5)-SUM($O541:P541),('RFM input'!$O$259*(1+vanilla8)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F542),('RFM input'!$P$259*(1+vanilla9)^0.5)-SUM($P542:P542),('RFM input'!$P$259*(1+vanilla9)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D544,'RFM input'!$E$299:$E$348,0),1),-SUM(H532:H543))","v":0},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D544,'RFM input'!$E$299:$E$348,0),1),-SUM(I532:I543))","v":0},{"$f":"IF(COUNT($H544:I544)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D544,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J532:J543)))","v":0},{"$f":"IF(COUNT($H544:J544)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D544,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K532:K543)))","v":0},{"$f":"IF(COUNT($H544:K544)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D544,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L532:L543)))","v":0},{"$f":"IF(COUNT($H544:L544)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D544,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M532:M543)))","v":0},{"$f":"IF(COUNT($H544:M544)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D544,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N532:N543)))","v":0},{"$f":"IF(COUNT($H544:N544)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D544,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O532:O543)))","v":0},{"$f":"IF(COUNT($H544:O544)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D544,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P532:P543)))","v":0},{"$f":"IF(COUNT($H544:P544)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D544,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q532:Q543)))","v":0}]
[null,null,{"$f":"Asset38","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A38remlife,A38value-SUM($G545:G545),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(I$3>A38remlife,A38value-SUM($G545:H545),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(J$3>A38remlife,A38value-SUM($G545:I545),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(K$3>A38remlife,A38value-SUM($G545:J545),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(L$3>A38remlife,A38value-SUM($G545:K545),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(M$3>A38remlife,A38value-SUM($G545:L545),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(N$3>A38remlife,A38value-SUM($G545:M545),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(O$3>A38remlife,A38value-SUM($G545:N545),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(P$3>A38remlife,A38value-SUM($G545:O545),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(Q$3>A38remlife,A38value-SUM($G545:P545),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(I$3>(A38stdlife+$F547),('RFM input'!$H$260*(1+vanilla1)^0.5)-SUM($H547:H547),('RFM input'!$H$260*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(J$3>(A38stdlife+$F547),('RFM input'!$H$260*(1+vanilla1)^0.5)-SUM($H547:I547),('RFM input'!$H$260*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(K$3>(A38stdlife+$F547),('RFM input'!$H$260*(1+vanilla1)^0.5)-SUM($H547:J547),('RFM input'!$H$260*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(L$3>(A38stdlife+$F547),('RFM input'!$H$260*(1+vanilla1)^0.5)-SUM($H547:K547),('RFM input'!$H$260*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F547),('RFM input'!$H$260*(1+vanilla1)^0.5)-SUM($H547:L547),('RFM input'!$H$260*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F547),('RFM input'!$H$260*(1+vanilla1)^0.5)-SUM($H547:M547),('RFM input'!$H$260*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F547),('RFM input'!$H$260*(1+vanilla1)^0.5)-SUM($H547:N547),('RFM input'!$H$260*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F547),('RFM input'!$H$260*(1+vanilla1)^0.5)-SUM($H547:O547),('RFM input'!$H$260*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F547),('RFM input'!$H$260*(1+vanilla1)^0.5)-SUM($H547:P547),('RFM input'!$H$260*(1+vanilla1)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(J$3>(A38stdlife+$F548),('RFM input'!$I$260*(1+vanilla2)^0.5)-SUM($I548:I548),('RFM input'!$I$260*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(K$3>(A38stdlife+$F548),('RFM input'!$I$260*(1+vanilla2)^0.5)-SUM($I548:J548),('RFM input'!$I$260*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(L$3>(A38stdlife+$F548),('RFM input'!$I$260*(1+vanilla2)^0.5)-SUM($I548:K548),('RFM input'!$I$260*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F548),('RFM input'!$I$260*(1+vanilla2)^0.5)-SUM($I548:L548),('RFM input'!$I$260*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F548),('RFM input'!$I$260*(1+vanilla2)^0.5)-SUM($I548:M548),('RFM input'!$I$260*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F548),('RFM input'!$I$260*(1+vanilla2)^0.5)-SUM($I548:N548),('RFM input'!$I$260*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F548),('RFM input'!$I$260*(1+vanilla2)^0.5)-SUM($I548:O548),('RFM input'!$I$260*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F548),('RFM input'!$I$260*(1+vanilla2)^0.5)-SUM($I548:P548),('RFM input'!$I$260*(1+vanilla2)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(K$3>(A38stdlife+$F549),('RFM input'!$J$260*(1+vanilla3)^0.5)-SUM($J549:J549),('RFM input'!$J$260*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(L$3>(A38stdlife+$F549),('RFM input'!$J$260*(1+vanilla3)^0.5)-SUM($J549:K549),('RFM input'!$J$260*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F549),('RFM input'!$J$260*(1+vanilla3)^0.5)-SUM($J549:L549),('RFM input'!$J$260*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F549),('RFM input'!$J$260*(1+vanilla3)^0.5)-SUM($J549:M549),('RFM input'!$J$260*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F549),('RFM input'!$J$260*(1+vanilla3)^0.5)-SUM($J549:N549),('RFM input'!$J$260*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F549),('RFM input'!$J$260*(1+vanilla3)^0.5)-SUM($J549:O549),('RFM input'!$J$260*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F549),('RFM input'!$J$260*(1+vanilla3)^0.5)-SUM($J549:P549),('RFM input'!$J$260*(1+vanilla3)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(L$3>(A38stdlife+$F550),('RFM input'!$K$260*(1+vanilla4)^0.5)-SUM($K550:K550),('RFM input'!$K$260*(1+vanilla4)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F550),('RFM input'!$K$260*(1+vanilla4)^0.5)-SUM($K550:L550),('RFM input'!$K$260*(1+vanilla4)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F550),('RFM input'!$K$260*(1+vanilla4)^0.5)-SUM($K550:M550),('RFM input'!$K$260*(1+vanilla4)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F550),('RFM input'!$K$260*(1+vanilla4)^0.5)-SUM($K550:N550),('RFM input'!$K$260*(1+vanilla4)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F550),('RFM input'!$K$260*(1+vanilla4)^0.5)-SUM($K550:O550),('RFM input'!$K$260*(1+vanilla4)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F550),('RFM input'!$K$260*(1+vanilla4)^0.5)-SUM($K550:P550),('RFM input'!$K$260*(1+vanilla4)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F551),('RFM input'!$L$260*(1+vanilla5)^0.5)-SUM($L551:L551),('RFM input'!$L$260*(1+vanilla5)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F551),('RFM input'!$L$260*(1+vanilla5)^0.5)-SUM($L551:M551),('RFM input'!$L$260*(1+vanilla5)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F551),('RFM input'!$L$260*(1+vanilla5)^0.5)-SUM($L551:N551),('RFM input'!$L$260*(1+vanilla5)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F551),('RFM input'!$L$260*(1+vanilla5)^0.5)-SUM($L551:O551),('RFM input'!$L$260*(1+vanilla5)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F551),('RFM input'!$L$260*(1+vanilla5)^0.5)-SUM($L551:P551),('RFM input'!$L$260*(1+vanilla5)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F552),('RFM input'!$M$260*(1+vanilla6)^0.5)-SUM($M552:M552),('RFM input'!$M$260*(1+vanilla6)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F552),('RFM input'!$M$260*(1+vanilla6)^0.5)-SUM($M552:N552),('RFM input'!$M$260*(1+vanilla6)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F552),('RFM input'!$M$260*(1+vanilla6)^0.5)-SUM($M552:O552),('RFM input'!$M$260*(1+vanilla6)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F552),('RFM input'!$M$260*(1+vanilla6)^0.5)-SUM($M552:P552),('RFM input'!$M$260*(1+vanilla6)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F553),('RFM input'!M$260*(1+vanilla7)^0.5)-SUM($N553:N553),('RFM input'!$N$260*(1+vanilla7)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F553),('RFM input'!N$260*(1+vanilla7)^0.5)-SUM($N553:O553),('RFM input'!$N$260*(1+vanilla7)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F553),('RFM input'!O$260*(1+vanilla7)^0.5)-SUM($N553:P553),('RFM input'!$N$260*(1+vanilla7)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F554),('RFM input'!$O$260*(1+vanilla8)^0.5)-SUM($O554:O554),('RFM input'!$O$260*(1+vanilla8)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F554),('RFM input'!$O$260*(1+vanilla8)^0.5)-SUM($O554:P554),('RFM input'!$O$260*(1+vanilla8)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F555),('RFM input'!$P$260*(1+vanilla9)^0.5)-SUM($P555:P555),('RFM input'!$P$260*(1+vanilla9)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D557,'RFM input'!$E$299:$E$348,0),1),-SUM(H545:H556))","v":0},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D557,'RFM input'!$E$299:$E$348,0),1),-SUM(I545:I556))","v":0},{"$f":"IF(COUNT($H557:I557)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D557,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J545:J556)))","v":0},{"$f":"IF(COUNT($H557:J557)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D557,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K545:K556)))","v":0},{"$f":"IF(COUNT($H557:K557)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D557,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L545:L556)))","v":0},{"$f":"IF(COUNT($H557:L557)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D557,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M545:M556)))","v":0},{"$f":"IF(COUNT($H557:M557)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D557,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N545:N556)))","v":0},{"$f":"IF(COUNT($H557:N557)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D557,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O545:O556)))","v":0},{"$f":"IF(COUNT($H557:O557)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D557,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P545:P556)))","v":0},{"$f":"IF(COUNT($H557:P557)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D557,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q545:Q556)))","v":0}]
[null,null,{"$f":"Asset39","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A39remlife,A39value-SUM($G558:G558),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(I$3>A39remlife,A39value-SUM($G558:H558),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(J$3>A39remlife,A39value-SUM($G558:I558),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(K$3>A39remlife,A39value-SUM($G558:J558),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(L$3>A39remlife,A39value-SUM($G558:K558),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(M$3>A39remlife,A39value-SUM($G558:L558),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(N$3>A39remlife,A39value-SUM($G558:M558),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(O$3>A39remlife,A39value-SUM($G558:N558),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(P$3>A39remlife,A39value-SUM($G558:O558),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(Q$3>A39remlife,A39value-SUM($G558:P558),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(I$3>(A39stdlife+$F560),('RFM input'!$H$261*(1+vanilla1)^0.5)-SUM($H560:H560),('RFM input'!$H$261*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(J$3>(A39stdlife+$F560),('RFM input'!$H$261*(1+vanilla1)^0.5)-SUM($H560:I560),('RFM input'!$H$261*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(K$3>(A39stdlife+$F560),('RFM input'!$H$261*(1+vanilla1)^0.5)-SUM($H560:J560),('RFM input'!$H$261*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(L$3>(A39stdlife+$F560),('RFM input'!$H$261*(1+vanilla1)^0.5)-SUM($H560:K560),('RFM input'!$H$261*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F560),('RFM input'!$H$261*(1+vanilla1)^0.5)-SUM($H560:L560),('RFM input'!$H$261*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F560),('RFM input'!$H$261*(1+vanilla1)^0.5)-SUM($H560:M560),('RFM input'!$H$261*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F560),('RFM input'!$H$261*(1+vanilla1)^0.5)-SUM($H560:N560),('RFM input'!$H$261*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F560),('RFM input'!$H$261*(1+vanilla1)^0.5)-SUM($H560:O560),('RFM input'!$H$261*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F560),('RFM input'!$H$261*(1+vanilla1)^0.5)-SUM($H560:P560),('RFM input'!$H$261*(1+vanilla1)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(J$3>(A39stdlife+$F561),('RFM input'!$I$261*(1+vanilla2)^0.5)-SUM($I561:I561),('RFM input'!$I$261*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(K$3>(A39stdlife+$F561),('RFM input'!$I$261*(1+vanilla2)^0.5)-SUM($I561:J561),('RFM input'!$I$261*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(L$3>(A39stdlife+$F561),('RFM input'!$I$261*(1+vanilla2)^0.5)-SUM($I561:K561),('RFM input'!$I$261*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F561),('RFM input'!$I$261*(1+vanilla2)^0.5)-SUM($I561:L561),('RFM input'!$I$261*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F561),('RFM input'!$I$261*(1+vanilla2)^0.5)-SUM($I561:M561),('RFM input'!$I$261*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F561),('RFM input'!$I$261*(1+vanilla2)^0.5)-SUM($I561:N561),('RFM input'!$I$261*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F561),('RFM input'!$I$261*(1+vanilla2)^0.5)-SUM($I561:O561),('RFM input'!$I$261*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F561),('RFM input'!$I$261*(1+vanilla2)^0.5)-SUM($I561:P561),('RFM input'!$I$261*(1+vanilla2)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(K$3>(A39stdlife+$F562),('RFM input'!$J$261*(1+vanilla3)^0.5)-SUM($J562:J562),('RFM input'!$J$261*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(L$3>(A39stdlife+$F562),('RFM input'!$J$261*(1+vanilla3)^0.5)-SUM($J562:K562),('RFM input'!$J$261*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F562),('RFM input'!$J$261*(1+vanilla3)^0.5)-SUM($J562:L562),('RFM input'!$J$261*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F562),('RFM input'!$J$261*(1+vanilla3)^0.5)-SUM($J562:M562),('RFM input'!$J$261*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F562),('RFM input'!$J$261*(1+vanilla3)^0.5)-SUM($J562:N562),('RFM input'!$J$261*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F562),('RFM input'!$J$261*(1+vanilla3)^0.5)-SUM($J562:O562),('RFM input'!$J$261*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F562),('RFM input'!$J$261*(1+vanilla3)^0.5)-SUM($J562:P562),('RFM input'!$J$261*(1+vanilla3)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(L$3>(A39stdlife+$F563),('RFM input'!$K$261*(1+vanilla4)^0.5)-SUM($K563:K563),('RFM input'!$K$261*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F563),('RFM input'!$K$261*(1+vanilla4)^0.5)-SUM($K563:L563),('RFM input'!$K$261*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F563),('RFM input'!$K$261*(1+vanilla4)^0.5)-SUM($K563:M563),('RFM input'!$K$261*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F563),('RFM input'!$K$261*(1+vanilla4)^0.5)-SUM($K563:N563),('RFM input'!$K$261*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F563),('RFM input'!$K$261*(1+vanilla4)^0.5)-SUM($K563:O563),('RFM input'!$K$261*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F563),('RFM input'!$K$261*(1+vanilla4)^0.5)-SUM($K563:P563),('RFM input'!$K$261*(1+vanilla4)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F564),('RFM input'!$L$261*(1+vanilla5)^0.5)-SUM($L564:L564),('RFM input'!$L$261*(1+vanilla5)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F564),('RFM input'!$L$261*(1+vanilla5)^0.5)-SUM($L564:M564),('RFM input'!$L$261*(1+vanilla5)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F564),('RFM input'!$L$261*(1+vanilla5)^0.5)-SUM($L564:N564),('RFM input'!$L$261*(1+vanilla5)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F564),('RFM input'!$L$261*(1+vanilla5)^0.5)-SUM($L564:O564),('RFM input'!$L$261*(1+vanilla5)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F564),('RFM input'!$L$261*(1+vanilla5)^0.5)-SUM($L564:P564),('RFM input'!$L$261*(1+vanilla5)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F565),('RFM input'!$M$261*(1+vanilla6)^0.5)-SUM($M565:M565),('RFM input'!$M$261*(1+vanilla6)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F565),('RFM input'!$M$261*(1+vanilla6)^0.5)-SUM($M565:N565),('RFM input'!$M$261*(1+vanilla6)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F565),('RFM input'!$M$261*(1+vanilla6)^0.5)-SUM($M565:O565),('RFM input'!$M$261*(1+vanilla6)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F565),('RFM input'!$M$261*(1+vanilla6)^0.5)-SUM($M565:P565),('RFM input'!$M$261*(1+vanilla6)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F566),('RFM input'!M$261*(1+vanilla7)^0.5)-SUM($N566:N566),('RFM input'!$N$261*(1+vanilla7)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F566),('RFM input'!N$261*(1+vanilla7)^0.5)-SUM($N566:O566),('RFM input'!$N$261*(1+vanilla7)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F566),('RFM input'!O$261*(1+vanilla7)^0.5)-SUM($N566:P566),('RFM input'!$N$261*(1+vanilla7)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F567),('RFM input'!$O$261*(1+vanilla8)^0.5)-SUM($O567:O567),('RFM input'!$O$261*(1+vanilla8)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F567),('RFM input'!$O$261*(1+vanilla8)^0.5)-SUM($O567:P567),('RFM input'!$O$261*(1+vanilla8)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F568),('RFM input'!$P$261*(1+vanilla9)^0.5)-SUM($P568:P568),('RFM input'!$P$261*(1+vanilla9)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D570,'RFM input'!$E$299:$E$348,0),1),-SUM(H558:H569))","v":0},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D570,'RFM input'!$E$299:$E$348,0),1),-SUM(I558:I569))","v":0},{"$f":"IF(COUNT($H570:I570)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D570,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J558:J569)))","v":0},{"$f":"IF(COUNT($H570:J570)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D570,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K558:K569)))","v":0},{"$f":"IF(COUNT($H570:K570)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D570,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L558:L569)))","v":0},{"$f":"IF(COUNT($H570:L570)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D570,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M558:M569)))","v":0},{"$f":"IF(COUNT($H570:M570)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D570,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N558:N569)))","v":0},{"$f":"IF(COUNT($H570:N570)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D570,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O558:O569)))","v":0},{"$f":"IF(COUNT($H570:O570)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D570,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P558:P569)))","v":0},{"$f":"IF(COUNT($H570:P570)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D570,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q558:Q569)))","v":0}]
[null,null,{"$f":"Asset40","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A40remlife,A40value-SUM($G571:G571),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(I$3>A40remlife,A40value-SUM($G571:H571),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(J$3>A40remlife,A40value-SUM($G571:I571),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(K$3>A40remlife,A40value-SUM($G571:J571),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(L$3>A40remlife,A40value-SUM($G571:K571),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(M$3>A40remlife,A40value-SUM($G571:L571),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(N$3>A40remlife,A40value-SUM($G571:M571),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(O$3>A40remlife,A40value-SUM($G571:N571),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(P$3>A40remlife,A40value-SUM($G571:O571),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(Q$3>A40remlife,A40value-SUM($G571:P571),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(I$3>(A40stdlife+$F573),('RFM input'!$H$262*(1+vanilla1)^0.5)-SUM($H573:H573),('RFM input'!$H$262*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(J$3>(A40stdlife+$F573),('RFM input'!$H$262*(1+vanilla1)^0.5)-SUM($H573:I573),('RFM input'!$H$262*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(K$3>(A40stdlife+$F573),('RFM input'!$H$262*(1+vanilla1)^0.5)-SUM($H573:J573),('RFM input'!$H$262*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(L$3>(A40stdlife+$F573),('RFM input'!$H$262*(1+vanilla1)^0.5)-SUM($H573:K573),('RFM input'!$H$262*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F573),('RFM input'!$H$262*(1+vanilla1)^0.5)-SUM($H573:L573),('RFM input'!$H$262*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F573),('RFM input'!$H$262*(1+vanilla1)^0.5)-SUM($H573:M573),('RFM input'!$H$262*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F573),('RFM input'!$H$262*(1+vanilla1)^0.5)-SUM($H573:N573),('RFM input'!$H$262*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F573),('RFM input'!$H$262*(1+vanilla1)^0.5)-SUM($H573:O573),('RFM input'!$H$262*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F573),('RFM input'!$H$262*(1+vanilla1)^0.5)-SUM($H573:P573),('RFM input'!$H$262*(1+vanilla1)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(J$3>(A40stdlife+$F574),('RFM input'!$I$262*(1+vanilla2)^0.5)-SUM($I574:I574),('RFM input'!$I$262*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(K$3>(A40stdlife+$F574),('RFM input'!$I$262*(1+vanilla2)^0.5)-SUM($I574:J574),('RFM input'!$I$262*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(L$3>(A40stdlife+$F574),('RFM input'!$I$262*(1+vanilla2)^0.5)-SUM($I574:K574),('RFM input'!$I$262*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F574),('RFM input'!$I$262*(1+vanilla2)^0.5)-SUM($I574:L574),('RFM input'!$I$262*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F574),('RFM input'!$I$262*(1+vanilla2)^0.5)-SUM($I574:M574),('RFM input'!$I$262*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F574),('RFM input'!$I$262*(1+vanilla2)^0.5)-SUM($I574:N574),('RFM input'!$I$262*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F574),('RFM input'!$I$262*(1+vanilla2)^0.5)-SUM($I574:O574),('RFM input'!$I$262*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F574),('RFM input'!$I$262*(1+vanilla2)^0.5)-SUM($I574:P574),('RFM input'!$I$262*(1+vanilla2)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(K$3>(A40stdlife+$F575),('RFM input'!$J$262*(1+vanilla3)^0.5)-SUM($J575:J575),('RFM input'!$J$262*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(L$3>(A40stdlife+$F575),('RFM input'!$J$262*(1+vanilla3)^0.5)-SUM($J575:K575),('RFM input'!$J$262*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F575),('RFM input'!$J$262*(1+vanilla3)^0.5)-SUM($J575:L575),('RFM input'!$J$262*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F575),('RFM input'!$J$262*(1+vanilla3)^0.5)-SUM($J575:M575),('RFM input'!$J$262*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F575),('RFM input'!$J$262*(1+vanilla3)^0.5)-SUM($J575:N575),('RFM input'!$J$262*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F575),('RFM input'!$J$262*(1+vanilla3)^0.5)-SUM($J575:O575),('RFM input'!$J$262*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F575),('RFM input'!$J$262*(1+vanilla3)^0.5)-SUM($J575:P575),('RFM input'!$J$262*(1+vanilla3)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(L$3>(A40stdlife+$F576),('RFM input'!$K$262*(1+vanilla4)^0.5)-SUM($K576:K576),('RFM input'!$K$262*(1+vanilla4)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F576),('RFM input'!$K$262*(1+vanilla4)^0.5)-SUM($K576:L576),('RFM input'!$K$262*(1+vanilla4)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F576),('RFM input'!$K$262*(1+vanilla4)^0.5)-SUM($K576:M576),('RFM input'!$K$262*(1+vanilla4)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F576),('RFM input'!$K$262*(1+vanilla4)^0.5)-SUM($K576:N576),('RFM input'!$K$262*(1+vanilla4)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F576),('RFM input'!$K$262*(1+vanilla4)^0.5)-SUM($K576:O576),('RFM input'!$K$262*(1+vanilla4)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F576),('RFM input'!$K$262*(1+vanilla4)^0.5)-SUM($K576:P576),('RFM input'!$K$262*(1+vanilla4)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F577),('RFM input'!$L$262*(1+vanilla5)^0.5)-SUM($L577:L577),('RFM input'!$L$262*(1+vanilla5)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F577),('RFM input'!$L$262*(1+vanilla5)^0.5)-SUM($L577:M577),('RFM input'!$L$262*(1+vanilla5)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F577),('RFM input'!$L$262*(1+vanilla5)^0.5)-SUM($L577:N577),('RFM input'!$L$262*(1+vanilla5)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F577),('RFM input'!$L$262*(1+vanilla5)^0.5)-SUM($L577:O577),('RFM input'!$L$262*(1+vanilla5)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F577),('RFM input'!$L$262*(1+vanilla5)^0.5)-SUM($L577:P577),('RFM input'!$L$262*(1+vanilla5)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F578),('RFM input'!$M$262*(1+vanilla6)^0.5)-SUM($M578:M578),('RFM input'!$M$262*(1+vanilla6)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F578),('RFM input'!$M$262*(1+vanilla6)^0.5)-SUM($M578:N578),('RFM input'!$M$262*(1+vanilla6)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F578),('RFM input'!$M$262*(1+vanilla6)^0.5)-SUM($M578:O578),('RFM input'!$M$262*(1+vanilla6)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F578),('RFM input'!$M$262*(1+vanilla6)^0.5)-SUM($M578:P578),('RFM input'!$M$262*(1+vanilla6)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F579),('RFM input'!M$262*(1+vanilla7)^0.5)-SUM($N579:N579),('RFM input'!$N$262*(1+vanilla7)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F579),('RFM input'!N$262*(1+vanilla7)^0.5)-SUM($N579:O579),('RFM input'!$N$262*(1+vanilla7)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F579),('RFM input'!O$262*(1+vanilla7)^0.5)-SUM($N579:P579),('RFM input'!$N$262*(1+vanilla7)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F580),('RFM input'!$O$262*(1+vanilla8)^0.5)-SUM($O580:O580),('RFM input'!$O$262*(1+vanilla8)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F580),('RFM input'!$O$262*(1+vanilla8)^0.5)-SUM($O580:P580),('RFM input'!$O$262*(1+vanilla8)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F581),('RFM input'!$P$262*(1+vanilla9)^0.5)-SUM($P581:P581),('RFM input'!$P$262*(1+vanilla9)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D583,'RFM input'!$E$299:$E$348,0),1),-SUM(H571:H582))","v":0},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D583,'RFM input'!$E$299:$E$348,0),1),-SUM(I571:I582))","v":0},{"$f":"IF(COUNT($H583:I583)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D583,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J571:J582)))","v":0},{"$f":"IF(COUNT($H583:J583)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D583,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K571:K582)))","v":0},{"$f":"IF(COUNT($H583:K583)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D583,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L571:L582)))","v":0},{"$f":"IF(COUNT($H583:L583)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D583,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M571:M582)))","v":0},{"$f":"IF(COUNT($H583:M583)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D583,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N571:N582)))","v":0},{"$f":"IF(COUNT($H583:N583)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D583,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O571:O582)))","v":0},{"$f":"IF(COUNT($H583:O583)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D583,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P571:P582)))","v":0},{"$f":"IF(COUNT($H583:P583)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D583,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q571:Q582)))","v":0}]
[null,null,{"$f":"Asset41","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A41remlife,A41value-SUM($G584:G584),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(I$3>A41remlife,A41value-SUM($G584:H584),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(J$3>A41remlife,A41value-SUM($G584:I584),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(K$3>A41remlife,A41value-SUM($G584:J584),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(L$3>A41remlife,A41value-SUM($G584:K584),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(M$3>A41remlife,A41value-SUM($G584:L584),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(N$3>A41remlife,A41value-SUM($G584:M584),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(O$3>A41remlife,A41value-SUM($G584:N584),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(P$3>A41remlife,A41value-SUM($G584:O584),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(Q$3>A41remlife,A41value-SUM($G584:P584),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(I$3>(A41stdlife+$F586),('RFM input'!$H$263*(1+vanilla1)^0.5)-SUM($H586:H586),('RFM input'!$H$263*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(J$3>(A41stdlife+$F586),('RFM input'!$H$263*(1+vanilla1)^0.5)-SUM($H586:I586),('RFM input'!$H$263*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(K$3>(A41stdlife+$F586),('RFM input'!$H$263*(1+vanilla1)^0.5)-SUM($H586:J586),('RFM input'!$H$263*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(L$3>(A41stdlife+$F586),('RFM input'!$H$263*(1+vanilla1)^0.5)-SUM($H586:K586),('RFM input'!$H$263*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F586),('RFM input'!$H$263*(1+vanilla1)^0.5)-SUM($H586:L586),('RFM input'!$H$263*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F586),('RFM input'!$H$263*(1+vanilla1)^0.5)-SUM($H586:M586),('RFM input'!$H$263*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F586),('RFM input'!$H$263*(1+vanilla1)^0.5)-SUM($H586:N586),('RFM input'!$H$263*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F586),('RFM input'!$H$263*(1+vanilla1)^0.5)-SUM($H586:O586),('RFM input'!$H$263*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F586),('RFM input'!$H$263*(1+vanilla1)^0.5)-SUM($H586:P586),('RFM input'!$H$263*(1+vanilla1)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(J$3>(A41stdlife+$F587),('RFM input'!$I$263*(1+vanilla2)^0.5)-SUM($I587:I587),('RFM input'!$I$263*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(K$3>(A41stdlife+$F587),('RFM input'!$I$263*(1+vanilla2)^0.5)-SUM($I587:J587),('RFM input'!$I$263*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(L$3>(A41stdlife+$F587),('RFM input'!$I$263*(1+vanilla2)^0.5)-SUM($I587:K587),('RFM input'!$I$263*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F587),('RFM input'!$I$263*(1+vanilla2)^0.5)-SUM($I587:L587),('RFM input'!$I$263*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F587),('RFM input'!$I$263*(1+vanilla2)^0.5)-SUM($I587:M587),('RFM input'!$I$263*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F587),('RFM input'!$I$263*(1+vanilla2)^0.5)-SUM($I587:N587),('RFM input'!$I$263*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F587),('RFM input'!$I$263*(1+vanilla2)^0.5)-SUM($I587:O587),('RFM input'!$I$263*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F587),('RFM input'!$I$263*(1+vanilla2)^0.5)-SUM($I587:P587),('RFM input'!$I$263*(1+vanilla2)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(K$3>(A41stdlife+$F588),('RFM input'!$J$263*(1+vanilla3)^0.5)-SUM($J588:J588),('RFM input'!$J$263*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(L$3>(A41stdlife+$F588),('RFM input'!$J$263*(1+vanilla3)^0.5)-SUM($J588:K588),('RFM input'!$J$263*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F588),('RFM input'!$J$263*(1+vanilla3)^0.5)-SUM($J588:L588),('RFM input'!$J$263*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F588),('RFM input'!$J$263*(1+vanilla3)^0.5)-SUM($J588:M588),('RFM input'!$J$263*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F588),('RFM input'!$J$263*(1+vanilla3)^0.5)-SUM($J588:N588),('RFM input'!$J$263*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F588),('RFM input'!$J$263*(1+vanilla3)^0.5)-SUM($J588:O588),('RFM input'!$J$263*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F588),('RFM input'!$J$263*(1+vanilla3)^0.5)-SUM($J588:P588),('RFM input'!$J$263*(1+vanilla3)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(L$3>(A41stdlife+$F589),('RFM input'!$K$263*(1+vanilla4)^0.5)-SUM($K589:K589),('RFM input'!$K$263*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F589),('RFM input'!$K$263*(1+vanilla4)^0.5)-SUM($K589:L589),('RFM input'!$K$263*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F589),('RFM input'!$K$263*(1+vanilla4)^0.5)-SUM($K589:M589),('RFM input'!$K$263*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F589),('RFM input'!$K$263*(1+vanilla4)^0.5)-SUM($K589:N589),('RFM input'!$K$263*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F589),('RFM input'!$K$263*(1+vanilla4)^0.5)-SUM($K589:O589),('RFM input'!$K$263*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F589),('RFM input'!$K$263*(1+vanilla4)^0.5)-SUM($K589:P589),('RFM input'!$K$263*(1+vanilla4)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F590),('RFM input'!$L$263*(1+vanilla5)^0.5)-SUM($L590:L590),('RFM input'!$L$263*(1+vanilla5)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F590),('RFM input'!$L$263*(1+vanilla5)^0.5)-SUM($L590:M590),('RFM input'!$L$263*(1+vanilla5)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F590),('RFM input'!$L$263*(1+vanilla5)^0.5)-SUM($L590:N590),('RFM input'!$L$263*(1+vanilla5)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F590),('RFM input'!$L$263*(1+vanilla5)^0.5)-SUM($L590:O590),('RFM input'!$L$263*(1+vanilla5)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F590),('RFM input'!$L$263*(1+vanilla5)^0.5)-SUM($L590:P590),('RFM input'!$L$263*(1+vanilla5)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F591),('RFM input'!$M$263*(1+vanilla6)^0.5)-SUM($M591:M591),('RFM input'!$M$263*(1+vanilla6)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F591),('RFM input'!$M$263*(1+vanilla6)^0.5)-SUM($M591:N591),('RFM input'!$M$263*(1+vanilla6)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F591),('RFM input'!$M$263*(1+vanilla6)^0.5)-SUM($M591:O591),('RFM input'!$M$263*(1+vanilla6)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F591),('RFM input'!$M$263*(1+vanilla6)^0.5)-SUM($M591:P591),('RFM input'!$M$263*(1+vanilla6)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F592),('RFM input'!M$263*(1+vanilla7)^0.5)-SUM($N592:N592),('RFM input'!$N$263*(1+vanilla7)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F592),('RFM input'!N$263*(1+vanilla7)^0.5)-SUM($N592:O592),('RFM input'!$N$263*(1+vanilla7)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F592),('RFM input'!O$263*(1+vanilla7)^0.5)-SUM($N592:P592),('RFM input'!$N$263*(1+vanilla7)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F593),('RFM input'!$O$263*(1+vanilla8)^0.5)-SUM($O593:O593),('RFM input'!$O$263*(1+vanilla8)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F593),('RFM input'!$O$263*(1+vanilla8)^0.5)-SUM($O593:P593),('RFM input'!$O$263*(1+vanilla8)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F594),('RFM input'!$P$263*(1+vanilla9)^0.5)-SUM($P594:P594),('RFM input'!$P$263*(1+vanilla9)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D596,'RFM input'!$E$299:$E$348,0),1),-SUM(H584:H595))","v":0},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D596,'RFM input'!$E$299:$E$348,0),1),-SUM(I584:I595))","v":0},{"$f":"IF(COUNT($H596:I596)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D596,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J584:J595)))","v":0},{"$f":"IF(COUNT($H596:J596)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D596,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K584:K595)))","v":0},{"$f":"IF(COUNT($H596:K596)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D596,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L584:L595)))","v":0},{"$f":"IF(COUNT($H596:L596)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D596,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M584:M595)))","v":0},{"$f":"IF(COUNT($H596:M596)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D596,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N584:N595)))","v":0},{"$f":"IF(COUNT($H596:N596)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D596,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O584:O595)))","v":0},{"$f":"IF(COUNT($H596:O596)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D596,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P584:P595)))","v":0},{"$f":"IF(COUNT($H596:P596)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D596,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q584:Q595)))","v":0}]
[null,null,{"$f":"Asset42","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A42remlife,A42value-SUM($G597:G597),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(I$3>A42remlife,A42value-SUM($G597:H597),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(J$3>A42remlife,A42value-SUM($G597:I597),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(K$3>A42remlife,A42value-SUM($G597:J597),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(L$3>A42remlife,A42value-SUM($G597:K597),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(M$3>A42remlife,A42value-SUM($G597:L597),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(N$3>A42remlife,A42value-SUM($G597:M597),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(O$3>A42remlife,A42value-SUM($G597:N597),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(P$3>A42remlife,A42value-SUM($G597:O597),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(Q$3>A42remlife,A42value-SUM($G597:P597),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(I$3>(A42stdlife+$F599),('RFM input'!$H$264*(1+vanilla1)^0.5)-SUM($H599:H599),('RFM input'!$H$264*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(J$3>(A42stdlife+$F599),('RFM input'!$H$264*(1+vanilla1)^0.5)-SUM($H599:I599),('RFM input'!$H$264*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(K$3>(A42stdlife+$F599),('RFM input'!$H$264*(1+vanilla1)^0.5)-SUM($H599:J599),('RFM input'!$H$264*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(L$3>(A42stdlife+$F599),('RFM input'!$H$264*(1+vanilla1)^0.5)-SUM($H599:K599),('RFM input'!$H$264*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F599),('RFM input'!$H$264*(1+vanilla1)^0.5)-SUM($H599:L599),('RFM input'!$H$264*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F599),('RFM input'!$H$264*(1+vanilla1)^0.5)-SUM($H599:M599),('RFM input'!$H$264*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F599),('RFM input'!$H$264*(1+vanilla1)^0.5)-SUM($H599:N599),('RFM input'!$H$264*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F599),('RFM input'!$H$264*(1+vanilla1)^0.5)-SUM($H599:O599),('RFM input'!$H$264*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F599),('RFM input'!$H$264*(1+vanilla1)^0.5)-SUM($H599:P599),('RFM input'!$H$264*(1+vanilla1)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(J$3>(A42stdlife+$F600),('RFM input'!$I$264*(1+vanilla2)^0.5)-SUM($I600:I600),('RFM input'!$I$264*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(K$3>(A42stdlife+$F600),('RFM input'!$I$264*(1+vanilla2)^0.5)-SUM($I600:J600),('RFM input'!$I$264*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(L$3>(A42stdlife+$F600),('RFM input'!$I$264*(1+vanilla2)^0.5)-SUM($I600:K600),('RFM input'!$I$264*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F600),('RFM input'!$I$264*(1+vanilla2)^0.5)-SUM($I600:L600),('RFM input'!$I$264*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F600),('RFM input'!$I$264*(1+vanilla2)^0.5)-SUM($I600:M600),('RFM input'!$I$264*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F600),('RFM input'!$I$264*(1+vanilla2)^0.5)-SUM($I600:N600),('RFM input'!$I$264*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F600),('RFM input'!$I$264*(1+vanilla2)^0.5)-SUM($I600:O600),('RFM input'!$I$264*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F600),('RFM input'!$I$264*(1+vanilla2)^0.5)-SUM($I600:P600),('RFM input'!$I$264*(1+vanilla2)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(K$3>(A42stdlife+$F601),('RFM input'!$J$264*(1+vanilla3)^0.5)-SUM($J601:J601),('RFM input'!$J$264*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(L$3>(A42stdlife+$F601),('RFM input'!$J$264*(1+vanilla3)^0.5)-SUM($J601:K601),('RFM input'!$J$264*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F601),('RFM input'!$J$264*(1+vanilla3)^0.5)-SUM($J601:L601),('RFM input'!$J$264*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F601),('RFM input'!$J$264*(1+vanilla3)^0.5)-SUM($J601:M601),('RFM input'!$J$264*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F601),('RFM input'!$J$264*(1+vanilla3)^0.5)-SUM($J601:N601),('RFM input'!$J$264*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F601),('RFM input'!$J$264*(1+vanilla3)^0.5)-SUM($J601:O601),('RFM input'!$J$264*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F601),('RFM input'!$J$264*(1+vanilla3)^0.5)-SUM($J601:P601),('RFM input'!$J$264*(1+vanilla3)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(L$3>(A42stdlife+$F602),('RFM input'!$K$264*(1+vanilla4)^0.5)-SUM($K602:K602),('RFM input'!$K$264*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F602),('RFM input'!$K$264*(1+vanilla4)^0.5)-SUM($K602:L602),('RFM input'!$K$264*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F602),('RFM input'!$K$264*(1+vanilla4)^0.5)-SUM($K602:M602),('RFM input'!$K$264*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F602),('RFM input'!$K$264*(1+vanilla4)^0.5)-SUM($K602:N602),('RFM input'!$K$264*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F602),('RFM input'!$K$264*(1+vanilla4)^0.5)-SUM($K602:O602),('RFM input'!$K$264*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F602),('RFM input'!$K$264*(1+vanilla4)^0.5)-SUM($K602:P602),('RFM input'!$K$264*(1+vanilla4)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F603),('RFM input'!$L$264*(1+vanilla5)^0.5)-SUM($L603:L603),('RFM input'!$L$264*(1+vanilla5)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F603),('RFM input'!$L$264*(1+vanilla5)^0.5)-SUM($L603:M603),('RFM input'!$L$264*(1+vanilla5)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F603),('RFM input'!$L$264*(1+vanilla5)^0.5)-SUM($L603:N603),('RFM input'!$L$264*(1+vanilla5)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F603),('RFM input'!$L$264*(1+vanilla5)^0.5)-SUM($L603:O603),('RFM input'!$L$264*(1+vanilla5)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F603),('RFM input'!$L$264*(1+vanilla5)^0.5)-SUM($L603:P603),('RFM input'!$L$264*(1+vanilla5)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F604),('RFM input'!$M$264*(1+vanilla6)^0.5)-SUM($M604:M604),('RFM input'!$M$264*(1+vanilla6)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F604),('RFM input'!$M$264*(1+vanilla6)^0.5)-SUM($M604:N604),('RFM input'!$M$264*(1+vanilla6)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F604),('RFM input'!$M$264*(1+vanilla6)^0.5)-SUM($M604:O604),('RFM input'!$M$264*(1+vanilla6)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F604),('RFM input'!$M$264*(1+vanilla6)^0.5)-SUM($M604:P604),('RFM input'!$M$264*(1+vanilla6)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F605),('RFM input'!M$264*(1+vanilla7)^0.5)-SUM($N605:N605),('RFM input'!$N$264*(1+vanilla7)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F605),('RFM input'!N$264*(1+vanilla7)^0.5)-SUM($N605:O605),('RFM input'!$N$264*(1+vanilla7)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F605),('RFM input'!O$264*(1+vanilla7)^0.5)-SUM($N605:P605),('RFM input'!$N$264*(1+vanilla7)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F606),('RFM input'!$O$264*(1+vanilla8)^0.5)-SUM($O606:O606),('RFM input'!$O$264*(1+vanilla8)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F606),('RFM input'!$O$264*(1+vanilla8)^0.5)-SUM($O606:P606),('RFM input'!$O$264*(1+vanilla8)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F607),('RFM input'!$P$264*(1+vanilla9)^0.5)-SUM($P607:P607),('RFM input'!$P$264*(1+vanilla9)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D609,'RFM input'!$E$299:$E$348,0),1),-SUM(H597:H608))","v":0},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D609,'RFM input'!$E$299:$E$348,0),1),-SUM(I597:I608))","v":0},{"$f":"IF(COUNT($H609:I609)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D609,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J597:J608)))","v":0},{"$f":"IF(COUNT($H609:J609)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D609,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K597:K608)))","v":0},{"$f":"IF(COUNT($H609:K609)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D609,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L597:L608)))","v":0},{"$f":"IF(COUNT($H609:L609)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D609,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M597:M608)))","v":0},{"$f":"IF(COUNT($H609:M609)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D609,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N597:N608)))","v":0},{"$f":"IF(COUNT($H609:N609)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D609,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O597:O608)))","v":0},{"$f":"IF(COUNT($H609:O609)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D609,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P597:P608)))","v":0},{"$f":"IF(COUNT($H609:P609)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D609,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q597:Q608)))","v":0}]
[null,null,{"$f":"Asset43","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A43remlife,A43value-SUM($G610:G610),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(I$3>A43remlife,A43value-SUM($G610:H610),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(J$3>A43remlife,A43value-SUM($G610:I610),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(K$3>A43remlife,A43value-SUM($G610:J610),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(L$3>A43remlife,A43value-SUM($G610:K610),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(M$3>A43remlife,A43value-SUM($G610:L610),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(N$3>A43remlife,A43value-SUM($G610:M610),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(O$3>A43remlife,A43value-SUM($G610:N610),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(P$3>A43remlife,A43value-SUM($G610:O610),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(Q$3>A43remlife,A43value-SUM($G610:P610),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(I$3>(A43stdlife+$F612),('RFM input'!$H$265*(1+vanilla1)^0.5)-SUM($H612:H612),('RFM input'!$H$265*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(J$3>(A43stdlife+$F612),('RFM input'!$H$265*(1+vanilla1)^0.5)-SUM($H612:I612),('RFM input'!$H$265*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(K$3>(A43stdlife+$F612),('RFM input'!$H$265*(1+vanilla1)^0.5)-SUM($H612:J612),('RFM input'!$H$265*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(L$3>(A43stdlife+$F612),('RFM input'!$H$265*(1+vanilla1)^0.5)-SUM($H612:K612),('RFM input'!$H$265*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F612),('RFM input'!$H$265*(1+vanilla1)^0.5)-SUM($H612:L612),('RFM input'!$H$265*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F612),('RFM input'!$H$265*(1+vanilla1)^0.5)-SUM($H612:M612),('RFM input'!$H$265*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F612),('RFM input'!$H$265*(1+vanilla1)^0.5)-SUM($H612:N612),('RFM input'!$H$265*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F612),('RFM input'!$H$265*(1+vanilla1)^0.5)-SUM($H612:O612),('RFM input'!$H$265*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F612),('RFM input'!$H$265*(1+vanilla1)^0.5)-SUM($H612:P612),('RFM input'!$H$265*(1+vanilla1)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(J$3>(A43stdlife+$F613),('RFM input'!$I$265*(1+vanilla2)^0.5)-SUM($I613:I613),('RFM input'!$I$265*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(K$3>(A43stdlife+$F613),('RFM input'!$I$265*(1+vanilla2)^0.5)-SUM($I613:J613),('RFM input'!$I$265*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(L$3>(A43stdlife+$F613),('RFM input'!$I$265*(1+vanilla2)^0.5)-SUM($I613:K613),('RFM input'!$I$265*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F613),('RFM input'!$I$265*(1+vanilla2)^0.5)-SUM($I613:L613),('RFM input'!$I$265*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F613),('RFM input'!$I$265*(1+vanilla2)^0.5)-SUM($I613:M613),('RFM input'!$I$265*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F613),('RFM input'!$I$265*(1+vanilla2)^0.5)-SUM($I613:N613),('RFM input'!$I$265*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F613),('RFM input'!$I$265*(1+vanilla2)^0.5)-SUM($I613:O613),('RFM input'!$I$265*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F613),('RFM input'!$I$265*(1+vanilla2)^0.5)-SUM($I613:P613),('RFM input'!$I$265*(1+vanilla2)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(K$3>(A43stdlife+$F614),('RFM input'!$J$265*(1+vanilla3)^0.5)-SUM($J614:J614),('RFM input'!$J$265*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(L$3>(A43stdlife+$F614),('RFM input'!$J$265*(1+vanilla3)^0.5)-SUM($J614:K614),('RFM input'!$J$265*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F614),('RFM input'!$J$265*(1+vanilla3)^0.5)-SUM($J614:L614),('RFM input'!$J$265*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F614),('RFM input'!$J$265*(1+vanilla3)^0.5)-SUM($J614:M614),('RFM input'!$J$265*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F614),('RFM input'!$J$265*(1+vanilla3)^0.5)-SUM($J614:N614),('RFM input'!$J$265*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F614),('RFM input'!$J$265*(1+vanilla3)^0.5)-SUM($J614:O614),('RFM input'!$J$265*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F614),('RFM input'!$J$265*(1+vanilla3)^0.5)-SUM($J614:P614),('RFM input'!$J$265*(1+vanilla3)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(L$3>(A43stdlife+$F615),('RFM input'!$K$265*(1+vanilla4)^0.5)-SUM($K615:K615),('RFM input'!$K$265*(1+vanilla4)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F615),('RFM input'!$K$265*(1+vanilla4)^0.5)-SUM($K615:L615),('RFM input'!$K$265*(1+vanilla4)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F615),('RFM input'!$K$265*(1+vanilla4)^0.5)-SUM($K615:M615),('RFM input'!$K$265*(1+vanilla4)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F615),('RFM input'!$K$265*(1+vanilla4)^0.5)-SUM($K615:N615),('RFM input'!$K$265*(1+vanilla4)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F615),('RFM input'!$K$265*(1+vanilla4)^0.5)-SUM($K615:O615),('RFM input'!$K$265*(1+vanilla4)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F615),('RFM input'!$K$265*(1+vanilla4)^0.5)-SUM($K615:P615),('RFM input'!$K$265*(1+vanilla4)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F616),('RFM input'!$L$265*(1+vanilla5)^0.5)-SUM($L616:L616),('RFM input'!$L$265*(1+vanilla5)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F616),('RFM input'!$L$265*(1+vanilla5)^0.5)-SUM($L616:M616),('RFM input'!$L$265*(1+vanilla5)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F616),('RFM input'!$L$265*(1+vanilla5)^0.5)-SUM($L616:N616),('RFM input'!$L$265*(1+vanilla5)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F616),('RFM input'!$L$265*(1+vanilla5)^0.5)-SUM($L616:O616),('RFM input'!$L$265*(1+vanilla5)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F616),('RFM input'!$L$265*(1+vanilla5)^0.5)-SUM($L616:P616),('RFM input'!$L$265*(1+vanilla5)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F617),('RFM input'!$M$265*(1+vanilla6)^0.5)-SUM($M617:M617),('RFM input'!$M$265*(1+vanilla6)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F617),('RFM input'!$M$265*(1+vanilla6)^0.5)-SUM($M617:N617),('RFM input'!$M$265*(1+vanilla6)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F617),('RFM input'!$M$265*(1+vanilla6)^0.5)-SUM($M617:O617),('RFM input'!$M$265*(1+vanilla6)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F617),('RFM input'!$M$265*(1+vanilla6)^0.5)-SUM($M617:P617),('RFM input'!$M$265*(1+vanilla6)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F618),('RFM input'!M$265*(1+vanilla7)^0.5)-SUM($N618:N618),('RFM input'!$N$265*(1+vanilla7)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F618),('RFM input'!N$265*(1+vanilla7)^0.5)-SUM($N618:O618),('RFM input'!$N$265*(1+vanilla7)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F618),('RFM input'!O$265*(1+vanilla7)^0.5)-SUM($N618:P618),('RFM input'!$N$265*(1+vanilla7)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F619),('RFM input'!$O$265*(1+vanilla8)^0.5)-SUM($O619:O619),('RFM input'!$O$265*(1+vanilla8)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F619),('RFM input'!$O$265*(1+vanilla8)^0.5)-SUM($O619:P619),('RFM input'!$O$265*(1+vanilla8)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F620),('RFM input'!$P$265*(1+vanilla9)^0.5)-SUM($P620:P620),('RFM input'!$P$265*(1+vanilla9)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D622,'RFM input'!$E$299:$E$348,0),1),-SUM(H610:H621))","v":0},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D622,'RFM input'!$E$299:$E$348,0),1),-SUM(I610:I621))","v":0},{"$f":"IF(COUNT($H622:I622)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D622,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J610:J621)))","v":0},{"$f":"IF(COUNT($H622:J622)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D622,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K610:K621)))","v":0},{"$f":"IF(COUNT($H622:K622)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D622,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L610:L621)))","v":0},{"$f":"IF(COUNT($H622:L622)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D622,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M610:M621)))","v":0},{"$f":"IF(COUNT($H622:M622)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D622,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N610:N621)))","v":0},{"$f":"IF(COUNT($H622:N622)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D622,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O610:O621)))","v":0},{"$f":"IF(COUNT($H622:O622)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D622,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P610:P621)))","v":0},{"$f":"IF(COUNT($H622:P622)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D622,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q610:Q621)))","v":0}]
[null,null,{"$f":"Asset44","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A44remlife,A44value-SUM($G623:G623),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(I$3>A44remlife,A44value-SUM($G623:H623),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(J$3>A44remlife,A44value-SUM($G623:I623),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(K$3>A44remlife,A44value-SUM($G623:J623),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(L$3>A44remlife,A44value-SUM($G623:K623),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(M$3>A44remlife,A44value-SUM($G623:L623),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(N$3>A44remlife,A44value-SUM($G623:M623),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(O$3>A44remlife,A44value-SUM($G623:N623),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(P$3>A44remlife,A44value-SUM($G623:O623),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(Q$3>A44remlife,A44value-SUM($G623:P623),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(I$3>(A44stdlife+$F625),('RFM input'!$H$266*(1+vanilla1)^0.5)-SUM($H625:H625),('RFM input'!$H$266*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(J$3>(A44stdlife+$F625),('RFM input'!$H$266*(1+vanilla1)^0.5)-SUM($H625:I625),('RFM input'!$H$266*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(K$3>(A44stdlife+$F625),('RFM input'!$H$266*(1+vanilla1)^0.5)-SUM($H625:J625),('RFM input'!$H$266*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(L$3>(A44stdlife+$F625),('RFM input'!$H$266*(1+vanilla1)^0.5)-SUM($H625:K625),('RFM input'!$H$266*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F625),('RFM input'!$H$266*(1+vanilla1)^0.5)-SUM($H625:L625),('RFM input'!$H$266*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F625),('RFM input'!$H$266*(1+vanilla1)^0.5)-SUM($H625:M625),('RFM input'!$H$266*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F625),('RFM input'!$H$266*(1+vanilla1)^0.5)-SUM($H625:N625),('RFM input'!$H$266*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F625),('RFM input'!$H$266*(1+vanilla1)^0.5)-SUM($H625:O625),('RFM input'!$H$266*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F625),('RFM input'!$H$266*(1+vanilla1)^0.5)-SUM($H625:P625),('RFM input'!$H$266*(1+vanilla1)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(J$3>(A44stdlife+$F626),('RFM input'!$I$266*(1+vanilla2)^0.5)-SUM($I626:I626),('RFM input'!$I$266*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(K$3>(A44stdlife+$F626),('RFM input'!$I$266*(1+vanilla2)^0.5)-SUM($I626:J626),('RFM input'!$I$266*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(L$3>(A44stdlife+$F626),('RFM input'!$I$266*(1+vanilla2)^0.5)-SUM($I626:K626),('RFM input'!$I$266*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F626),('RFM input'!$I$266*(1+vanilla2)^0.5)-SUM($I626:L626),('RFM input'!$I$266*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F626),('RFM input'!$I$266*(1+vanilla2)^0.5)-SUM($I626:M626),('RFM input'!$I$266*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F626),('RFM input'!$I$266*(1+vanilla2)^0.5)-SUM($I626:N626),('RFM input'!$I$266*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F626),('RFM input'!$I$266*(1+vanilla2)^0.5)-SUM($I626:O626),('RFM input'!$I$266*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F626),('RFM input'!$I$266*(1+vanilla2)^0.5)-SUM($I626:P626),('RFM input'!$I$266*(1+vanilla2)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(K$3>(A44stdlife+$F627),('RFM input'!$J$266*(1+vanilla3)^0.5)-SUM($J627:J627),('RFM input'!$J$266*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(L$3>(A44stdlife+$F627),('RFM input'!$J$266*(1+vanilla3)^0.5)-SUM($J627:K627),('RFM input'!$J$266*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F627),('RFM input'!$J$266*(1+vanilla3)^0.5)-SUM($J627:L627),('RFM input'!$J$266*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F627),('RFM input'!$J$266*(1+vanilla3)^0.5)-SUM($J627:M627),('RFM input'!$J$266*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F627),('RFM input'!$J$266*(1+vanilla3)^0.5)-SUM($J627:N627),('RFM input'!$J$266*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F627),('RFM input'!$J$266*(1+vanilla3)^0.5)-SUM($J627:O627),('RFM input'!$J$266*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F627),('RFM input'!$J$266*(1+vanilla3)^0.5)-SUM($J627:P627),('RFM input'!$J$266*(1+vanilla3)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(L$3>(A44stdlife+$F628),('RFM input'!$K$266*(1+vanilla4)^0.5)-SUM($K628:K628),('RFM input'!$K$266*(1+vanilla4)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F628),('RFM input'!$K$266*(1+vanilla4)^0.5)-SUM($K628:L628),('RFM input'!$K$266*(1+vanilla4)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F628),('RFM input'!$K$266*(1+vanilla4)^0.5)-SUM($K628:M628),('RFM input'!$K$266*(1+vanilla4)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F628),('RFM input'!$K$266*(1+vanilla4)^0.5)-SUM($K628:N628),('RFM input'!$K$266*(1+vanilla4)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F628),('RFM input'!$K$266*(1+vanilla4)^0.5)-SUM($K628:O628),('RFM input'!$K$266*(1+vanilla4)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F628),('RFM input'!$K$266*(1+vanilla4)^0.5)-SUM($K628:P628),('RFM input'!$K$266*(1+vanilla4)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F629),('RFM input'!$L$266*(1+vanilla5)^0.5)-SUM($L629:L629),('RFM input'!$L$266*(1+vanilla5)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F629),('RFM input'!$L$266*(1+vanilla5)^0.5)-SUM($L629:M629),('RFM input'!$L$266*(1+vanilla5)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F629),('RFM input'!$L$266*(1+vanilla5)^0.5)-SUM($L629:N629),('RFM input'!$L$266*(1+vanilla5)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F629),('RFM input'!$L$266*(1+vanilla5)^0.5)-SUM($L629:O629),('RFM input'!$L$266*(1+vanilla5)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F629),('RFM input'!$L$266*(1+vanilla5)^0.5)-SUM($L629:P629),('RFM input'!$L$266*(1+vanilla5)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F630),('RFM input'!$M$266*(1+vanilla6)^0.5)-SUM($M630:M630),('RFM input'!$M$266*(1+vanilla6)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F630),('RFM input'!$M$266*(1+vanilla6)^0.5)-SUM($M630:N630),('RFM input'!$M$266*(1+vanilla6)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F630),('RFM input'!$M$266*(1+vanilla6)^0.5)-SUM($M630:O630),('RFM input'!$M$266*(1+vanilla6)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F630),('RFM input'!$M$266*(1+vanilla6)^0.5)-SUM($M630:P630),('RFM input'!$M$266*(1+vanilla6)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F631),('RFM input'!M$266*(1+vanilla7)^0.5)-SUM($N631:N631),('RFM input'!$N$266*(1+vanilla7)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F631),('RFM input'!N$266*(1+vanilla7)^0.5)-SUM($N631:O631),('RFM input'!$N$266*(1+vanilla7)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F631),('RFM input'!O$266*(1+vanilla7)^0.5)-SUM($N631:P631),('RFM input'!$N$266*(1+vanilla7)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F632),('RFM input'!$O$266*(1+vanilla8)^0.5)-SUM($O632:O632),('RFM input'!$O$266*(1+vanilla8)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F632),('RFM input'!$O$266*(1+vanilla8)^0.5)-SUM($O632:P632),('RFM input'!$O$266*(1+vanilla8)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F633),('RFM input'!$P$266*(1+vanilla9)^0.5)-SUM($P633:P633),('RFM input'!$P$266*(1+vanilla9)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D635,'RFM input'!$E$299:$E$348,0),1),-SUM(H623:H634))","v":0},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D635,'RFM input'!$E$299:$E$348,0),1),-SUM(I623:I634))","v":0},{"$f":"IF(COUNT($H635:I635)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D635,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J623:J634)))","v":0},{"$f":"IF(COUNT($H635:J635)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D635,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K623:K634)))","v":0},{"$f":"IF(COUNT($H635:K635)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D635,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L623:L634)))","v":0},{"$f":"IF(COUNT($H635:L635)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D635,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M623:M634)))","v":0},{"$f":"IF(COUNT($H635:M635)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D635,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N623:N634)))","v":0},{"$f":"IF(COUNT($H635:N635)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D635,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O623:O634)))","v":0},{"$f":"IF(COUNT($H635:O635)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D635,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P623:P634)))","v":0},{"$f":"IF(COUNT($H635:P635)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D635,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q623:Q634)))","v":0}]
[null,null,{"$f":"Asset45","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A45remlife,A45value-SUM($G636:G636),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(I$3>A45remlife,A45value-SUM($G636:H636),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(J$3>A45remlife,A45value-SUM($G636:I636),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(K$3>A45remlife,A45value-SUM($G636:J636),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(L$3>A45remlife,A45value-SUM($G636:K636),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(M$3>A45remlife,A45value-SUM($G636:L636),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(N$3>A45remlife,A45value-SUM($G636:M636),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(O$3>A45remlife,A45value-SUM($G636:N636),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(P$3>A45remlife,A45value-SUM($G636:O636),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(Q$3>A45remlife,A45value-SUM($G636:P636),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(I$3>(A45stdlife+$F638),('RFM input'!$H$267*(1+vanilla1)^0.5)-SUM($H638:H638),('RFM input'!$H$267*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(J$3>(A45stdlife+$F638),('RFM input'!$H$267*(1+vanilla1)^0.5)-SUM($H638:I638),('RFM input'!$H$267*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(K$3>(A45stdlife+$F638),('RFM input'!$H$267*(1+vanilla1)^0.5)-SUM($H638:J638),('RFM input'!$H$267*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(L$3>(A45stdlife+$F638),('RFM input'!$H$267*(1+vanilla1)^0.5)-SUM($H638:K638),('RFM input'!$H$267*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F638),('RFM input'!$H$267*(1+vanilla1)^0.5)-SUM($H638:L638),('RFM input'!$H$267*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F638),('RFM input'!$H$267*(1+vanilla1)^0.5)-SUM($H638:M638),('RFM input'!$H$267*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F638),('RFM input'!$H$267*(1+vanilla1)^0.5)-SUM($H638:N638),('RFM input'!$H$267*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F638),('RFM input'!$H$267*(1+vanilla1)^0.5)-SUM($H638:O638),('RFM input'!$H$267*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F638),('RFM input'!$H$267*(1+vanilla1)^0.5)-SUM($H638:P638),('RFM input'!$H$267*(1+vanilla1)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(J$3>(A45stdlife+$F639),('RFM input'!$I$267*(1+vanilla2)^0.5)-SUM($I639:I639),('RFM input'!$I$267*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(K$3>(A45stdlife+$F639),('RFM input'!$I$267*(1+vanilla2)^0.5)-SUM($I639:J639),('RFM input'!$I$267*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(L$3>(A45stdlife+$F639),('RFM input'!$I$267*(1+vanilla2)^0.5)-SUM($I639:K639),('RFM input'!$I$267*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F639),('RFM input'!$I$267*(1+vanilla2)^0.5)-SUM($I639:L639),('RFM input'!$I$267*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F639),('RFM input'!$I$267*(1+vanilla2)^0.5)-SUM($I639:M639),('RFM input'!$I$267*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F639),('RFM input'!$I$267*(1+vanilla2)^0.5)-SUM($I639:N639),('RFM input'!$I$267*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F639),('RFM input'!$I$267*(1+vanilla2)^0.5)-SUM($I639:O639),('RFM input'!$I$267*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F639),('RFM input'!$I$267*(1+vanilla2)^0.5)-SUM($I639:P639),('RFM input'!$I$267*(1+vanilla2)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(K$3>(A45stdlife+$F640),('RFM input'!$J$267*(1+vanilla3)^0.5)-SUM($J640:J640),('RFM input'!$J$267*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(L$3>(A45stdlife+$F640),('RFM input'!$J$267*(1+vanilla3)^0.5)-SUM($J640:K640),('RFM input'!$J$267*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F640),('RFM input'!$J$267*(1+vanilla3)^0.5)-SUM($J640:L640),('RFM input'!$J$267*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F640),('RFM input'!$J$267*(1+vanilla3)^0.5)-SUM($J640:M640),('RFM input'!$J$267*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F640),('RFM input'!$J$267*(1+vanilla3)^0.5)-SUM($J640:N640),('RFM input'!$J$267*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F640),('RFM input'!$J$267*(1+vanilla3)^0.5)-SUM($J640:O640),('RFM input'!$J$267*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F640),('RFM input'!$J$267*(1+vanilla3)^0.5)-SUM($J640:P640),('RFM input'!$J$267*(1+vanilla3)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(L$3>(A45stdlife+$F641),('RFM input'!$K$267*(1+vanilla4)^0.5)-SUM($K641:K641),('RFM input'!$K$267*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F641),('RFM input'!$K$267*(1+vanilla4)^0.5)-SUM($K641:L641),('RFM input'!$K$267*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F641),('RFM input'!$K$267*(1+vanilla4)^0.5)-SUM($K641:M641),('RFM input'!$K$267*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F641),('RFM input'!$K$267*(1+vanilla4)^0.5)-SUM($K641:N641),('RFM input'!$K$267*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F641),('RFM input'!$K$267*(1+vanilla4)^0.5)-SUM($K641:O641),('RFM input'!$K$267*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F641),('RFM input'!$K$267*(1+vanilla4)^0.5)-SUM($K641:P641),('RFM input'!$K$267*(1+vanilla4)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F642),('RFM input'!$L$267*(1+vanilla5)^0.5)-SUM($L642:L642),('RFM input'!$L$267*(1+vanilla5)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F642),('RFM input'!$L$267*(1+vanilla5)^0.5)-SUM($L642:M642),('RFM input'!$L$267*(1+vanilla5)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F642),('RFM input'!$L$267*(1+vanilla5)^0.5)-SUM($L642:N642),('RFM input'!$L$267*(1+vanilla5)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F642),('RFM input'!$L$267*(1+vanilla5)^0.5)-SUM($L642:O642),('RFM input'!$L$267*(1+vanilla5)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F642),('RFM input'!$L$267*(1+vanilla5)^0.5)-SUM($L642:P642),('RFM input'!$L$267*(1+vanilla5)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F643),('RFM input'!$M$267*(1+vanilla6)^0.5)-SUM($M643:M643),('RFM input'!$M$267*(1+vanilla6)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F643),('RFM input'!$M$267*(1+vanilla6)^0.5)-SUM($M643:N643),('RFM input'!$M$267*(1+vanilla6)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F643),('RFM input'!$M$267*(1+vanilla6)^0.5)-SUM($M643:O643),('RFM input'!$M$267*(1+vanilla6)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F643),('RFM input'!$M$267*(1+vanilla6)^0.5)-SUM($M643:P643),('RFM input'!$M$267*(1+vanilla6)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F644),('RFM input'!M$267*(1+vanilla7)^0.5)-SUM($N644:N644),('RFM input'!$N$267*(1+vanilla7)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F644),('RFM input'!N$267*(1+vanilla7)^0.5)-SUM($N644:O644),('RFM input'!$N$267*(1+vanilla7)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F644),('RFM input'!O$267*(1+vanilla7)^0.5)-SUM($N644:P644),('RFM input'!$N$267*(1+vanilla7)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F645),('RFM input'!$O$267*(1+vanilla8)^0.5)-SUM($O645:O645),('RFM input'!$O$267*(1+vanilla8)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F645),('RFM input'!$O$267*(1+vanilla8)^0.5)-SUM($O645:P645),('RFM input'!$O$267*(1+vanilla8)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F646),('RFM input'!$P$267*(1+vanilla9)^0.5)-SUM($P646:P646),('RFM input'!$P$267*(1+vanilla9)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D648,'RFM input'!$E$299:$E$348,0),1),-SUM(H636:H647))","v":0},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D648,'RFM input'!$E$299:$E$348,0),1),-SUM(I636:I647))","v":0},{"$f":"IF(COUNT($H648:I648)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D648,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J636:J647)))","v":0},{"$f":"IF(COUNT($H648:J648)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D648,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K636:K647)))","v":0},{"$f":"IF(COUNT($H648:K648)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D648,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L636:L647)))","v":0},{"$f":"IF(COUNT($H648:L648)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D648,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M636:M647)))","v":0},{"$f":"IF(COUNT($H648:M648)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D648,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N636:N647)))","v":0},{"$f":"IF(COUNT($H648:N648)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D648,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O636:O647)))","v":0},{"$f":"IF(COUNT($H648:O648)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D648,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P636:P647)))","v":0},{"$f":"IF(COUNT($H648:P648)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D648,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q636:Q647)))","v":0}]
[null,null,{"$f":"Asset46","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A46remlife,A46value-SUM($G649:G649),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(I$3>A46remlife,A46value-SUM($G649:H649),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(J$3>A46remlife,A46value-SUM($G649:I649),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(K$3>A46remlife,A46value-SUM($G649:J649),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(L$3>A46remlife,A46value-SUM($G649:K649),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(M$3>A46remlife,A46value-SUM($G649:L649),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(N$3>A46remlife,A46value-SUM($G649:M649),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(O$3>A46remlife,A46value-SUM($G649:N649),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(P$3>A46remlife,A46value-SUM($G649:O649),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(Q$3>A46remlife,A46value-SUM($G649:P649),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(I$3>(A46stdlife+$F651),('RFM input'!$H$268*(1+vanilla1)^0.5)-SUM($H651:H651),('RFM input'!$H$268*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(J$3>(A46stdlife+$F651),('RFM input'!$H$268*(1+vanilla1)^0.5)-SUM($H651:I651),('RFM input'!$H$268*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(K$3>(A46stdlife+$F651),('RFM input'!$H$268*(1+vanilla1)^0.5)-SUM($H651:J651),('RFM input'!$H$268*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(L$3>(A46stdlife+$F651),('RFM input'!$H$268*(1+vanilla1)^0.5)-SUM($H651:K651),('RFM input'!$H$268*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$F651),('RFM input'!$H$268*(1+vanilla1)^0.5)-SUM($H651:L651),('RFM input'!$H$268*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F651),('RFM input'!$H$268*(1+vanilla1)^0.5)-SUM($H651:M651),('RFM input'!$H$268*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F651),('RFM input'!$H$268*(1+vanilla1)^0.5)-SUM($H651:N651),('RFM input'!$H$268*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F651),('RFM input'!$H$268*(1+vanilla1)^0.5)-SUM($H651:O651),('RFM input'!$H$268*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F651),('RFM input'!$H$268*(1+vanilla1)^0.5)-SUM($H651:P651),('RFM input'!$H$268*(1+vanilla1)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(J$3>(A46stdlife+$F652),('RFM input'!$I$268*(1+vanilla2)^0.5)-SUM($I652:I652),('RFM input'!$I$268*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(K$3>(A46stdlife+$F652),('RFM input'!$I$268*(1+vanilla2)^0.5)-SUM($I652:J652),('RFM input'!$I$268*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(L$3>(A46stdlife+$F652),('RFM input'!$I$268*(1+vanilla2)^0.5)-SUM($I652:K652),('RFM input'!$I$268*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$F652),('RFM input'!$I$268*(1+vanilla2)^0.5)-SUM($I652:L652),('RFM input'!$I$268*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F652),('RFM input'!$I$268*(1+vanilla2)^0.5)-SUM($I652:M652),('RFM input'!$I$268*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F652),('RFM input'!$I$268*(1+vanilla2)^0.5)-SUM($I652:N652),('RFM input'!$I$268*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F652),('RFM input'!$I$268*(1+vanilla2)^0.5)-SUM($I652:O652),('RFM input'!$I$268*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F652),('RFM input'!$I$268*(1+vanilla2)^0.5)-SUM($I652:P652),('RFM input'!$I$268*(1+vanilla2)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(K$3>(A46stdlife+$F653),('RFM input'!$J$268*(1+vanilla3)^0.5)-SUM($J653:J653),('RFM input'!$J$268*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(L$3>(A46stdlife+$F653),('RFM input'!$J$268*(1+vanilla3)^0.5)-SUM($J653:K653),('RFM input'!$J$268*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$F653),('RFM input'!$J$268*(1+vanilla3)^0.5)-SUM($J653:L653),('RFM input'!$J$268*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F653),('RFM input'!$J$268*(1+vanilla3)^0.5)-SUM($J653:M653),('RFM input'!$J$268*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F653),('RFM input'!$J$268*(1+vanilla3)^0.5)-SUM($J653:N653),('RFM input'!$J$268*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F653),('RFM input'!$J$268*(1+vanilla3)^0.5)-SUM($J653:O653),('RFM input'!$J$268*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F653),('RFM input'!$J$268*(1+vanilla3)^0.5)-SUM($J653:P653),('RFM input'!$J$268*(1+vanilla3)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(L$3>(A46stdlife+$F654),('RFM input'!$K$268*(1+vanilla4)^0.5)-SUM($K654:K654),('RFM input'!$K$268*(1+vanilla4)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$F654),('RFM input'!$K$268*(1+vanilla4)^0.5)-SUM($K654:L654),('RFM input'!$K$268*(1+vanilla4)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F654),('RFM input'!$K$268*(1+vanilla4)^0.5)-SUM($K654:M654),('RFM input'!$K$268*(1+vanilla4)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F654),('RFM input'!$K$268*(1+vanilla4)^0.5)-SUM($K654:N654),('RFM input'!$K$268*(1+vanilla4)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F654),('RFM input'!$K$268*(1+vanilla4)^0.5)-SUM($K654:O654),('RFM input'!$K$268*(1+vanilla4)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F654),('RFM input'!$K$268*(1+vanilla4)^0.5)-SUM($K654:P654),('RFM input'!$K$268*(1+vanilla4)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$F655),('RFM input'!$L$268*(1+vanilla5)^0.5)-SUM($L655:L655),('RFM input'!$L$268*(1+vanilla5)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F655),('RFM input'!$L$268*(1+vanilla5)^0.5)-SUM($L655:M655),('RFM input'!$L$268*(1+vanilla5)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F655),('RFM input'!$L$268*(1+vanilla5)^0.5)-SUM($L655:N655),('RFM input'!$L$268*(1+vanilla5)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F655),('RFM input'!$L$268*(1+vanilla5)^0.5)-SUM($L655:O655),('RFM input'!$L$268*(1+vanilla5)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F655),('RFM input'!$L$268*(1+vanilla5)^0.5)-SUM($L655:P655),('RFM input'!$L$268*(1+vanilla5)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F656),('RFM input'!$M$268*(1+vanilla6)^0.5)-SUM($M656:M656),('RFM input'!$M$268*(1+vanilla6)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F656),('RFM input'!$M$268*(1+vanilla6)^0.5)-SUM($M656:N656),('RFM input'!$M$268*(1+vanilla6)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F656),('RFM input'!$M$268*(1+vanilla6)^0.5)-SUM($M656:O656),('RFM input'!$M$268*(1+vanilla6)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F656),('RFM input'!$M$268*(1+vanilla6)^0.5)-SUM($M656:P656),('RFM input'!$M$268*(1+vanilla6)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F657),('RFM input'!M$268*(1+vanilla7)^0.5)-SUM($N657:N657),('RFM input'!$N$268*(1+vanilla7)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F657),('RFM input'!N$268*(1+vanilla7)^0.5)-SUM($N657:O657),('RFM input'!$N$268*(1+vanilla7)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F657),('RFM input'!O$268*(1+vanilla7)^0.5)-SUM($N657:P657),('RFM input'!$N$268*(1+vanilla7)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F658),('RFM input'!$O$268*(1+vanilla8)^0.5)-SUM($O658:O658),('RFM input'!$O$268*(1+vanilla8)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F658),('RFM input'!$O$268*(1+vanilla8)^0.5)-SUM($O658:P658),('RFM input'!$O$268*(1+vanilla8)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F659),('RFM input'!$P$268*(1+vanilla9)^0.5)-SUM($P659:P659),('RFM input'!$P$268*(1+vanilla9)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D661,'RFM input'!$E$299:$E$348,0),1),-SUM(H649:H660))","v":0},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D661,'RFM input'!$E$299:$E$348,0),1),-SUM(I649:I660))","v":0},{"$f":"IF(COUNT($H661:I661)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D661,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J649:J660)))","v":0},{"$f":"IF(COUNT($H661:J661)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D661,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K649:K660)))","v":0},{"$f":"IF(COUNT($H661:K661)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D661,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L649:L660)))","v":0},{"$f":"IF(COUNT($H661:L661)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D661,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M649:M660)))","v":0},{"$f":"IF(COUNT($H661:M661)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D661,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N649:N660)))","v":0},{"$f":"IF(COUNT($H661:N661)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D661,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O649:O660)))","v":0},{"$f":"IF(COUNT($H661:O661)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D661,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P649:P660)))","v":0},{"$f":"IF(COUNT($H661:P661)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D661,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q649:Q660)))","v":0}]
[null,null,{"$f":"Asset47","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A47remlife,A47value-SUM($G662:G662),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(I$3>A47remlife,A47value-SUM($G662:H662),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(J$3>A47remlife,A47value-SUM($G662:I662),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(K$3>A47remlife,A47value-SUM($G662:J662),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(L$3>A47remlife,A47value-SUM($G662:K662),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(M$3>A47remlife,A47value-SUM($G662:L662),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(N$3>A47remlife,A47value-SUM($G662:M662),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(O$3>A47remlife,A47value-SUM($G662:N662),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(P$3>A47remlife,A47value-SUM($G662:O662),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(Q$3>A47remlife,A47value-SUM($G662:P662),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(I$3>(A47stdlife+$F664),('RFM input'!$H$269*(1+vanilla1)^0.5)-SUM($H664:H664),('RFM input'!$H$269*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(J$3>(A47stdlife+$F664),('RFM input'!$H$269*(1+vanilla1)^0.5)-SUM($H664:I664),('RFM input'!$H$269*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(K$3>(A47stdlife+$F664),('RFM input'!$H$269*(1+vanilla1)^0.5)-SUM($H664:J664),('RFM input'!$H$269*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(L$3>(A47stdlife+$F664),('RFM input'!$H$269*(1+vanilla1)^0.5)-SUM($H664:K664),('RFM input'!$H$269*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$F664),('RFM input'!$H$269*(1+vanilla1)^0.5)-SUM($H664:L664),('RFM input'!$H$269*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F664),('RFM input'!$H$269*(1+vanilla1)^0.5)-SUM($H664:M664),('RFM input'!$H$269*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F664),('RFM input'!$H$269*(1+vanilla1)^0.5)-SUM($H664:N664),('RFM input'!$H$269*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F664),('RFM input'!$H$269*(1+vanilla1)^0.5)-SUM($H664:O664),('RFM input'!$H$269*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F664),('RFM input'!$H$269*(1+vanilla1)^0.5)-SUM($H664:P664),('RFM input'!$H$269*(1+vanilla1)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(J$3>(A47stdlife+$F665),('RFM input'!$I$269*(1+vanilla2)^0.5)-SUM($I665:I665),('RFM input'!$I$269*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(K$3>(A47stdlife+$F665),('RFM input'!$I$269*(1+vanilla2)^0.5)-SUM($I665:J665),('RFM input'!$I$269*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(L$3>(A47stdlife+$F665),('RFM input'!$I$269*(1+vanilla2)^0.5)-SUM($I665:K665),('RFM input'!$I$269*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$F665),('RFM input'!$I$269*(1+vanilla2)^0.5)-SUM($I665:L665),('RFM input'!$I$269*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F665),('RFM input'!$I$269*(1+vanilla2)^0.5)-SUM($I665:M665),('RFM input'!$I$269*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F665),('RFM input'!$I$269*(1+vanilla2)^0.5)-SUM($I665:N665),('RFM input'!$I$269*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F665),('RFM input'!$I$269*(1+vanilla2)^0.5)-SUM($I665:O665),('RFM input'!$I$269*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F665),('RFM input'!$I$269*(1+vanilla2)^0.5)-SUM($I665:P665),('RFM input'!$I$269*(1+vanilla2)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(K$3>(A47stdlife+$F666),('RFM input'!$J$269*(1+vanilla3)^0.5)-SUM($J666:J666),('RFM input'!$J$269*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(L$3>(A47stdlife+$F666),('RFM input'!$J$269*(1+vanilla3)^0.5)-SUM($J666:K666),('RFM input'!$J$269*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$F666),('RFM input'!$J$269*(1+vanilla3)^0.5)-SUM($J666:L666),('RFM input'!$J$269*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F666),('RFM input'!$J$269*(1+vanilla3)^0.5)-SUM($J666:M666),('RFM input'!$J$269*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F666),('RFM input'!$J$269*(1+vanilla3)^0.5)-SUM($J666:N666),('RFM input'!$J$269*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F666),('RFM input'!$J$269*(1+vanilla3)^0.5)-SUM($J666:O666),('RFM input'!$J$269*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F666),('RFM input'!$J$269*(1+vanilla3)^0.5)-SUM($J666:P666),('RFM input'!$J$269*(1+vanilla3)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(L$3>(A47stdlife+$F667),('RFM input'!$K$269*(1+vanilla4)^0.5)-SUM($K667:K667),('RFM input'!$K$269*(1+vanilla4)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$F667),('RFM input'!$K$269*(1+vanilla4)^0.5)-SUM($K667:L667),('RFM input'!$K$269*(1+vanilla4)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F667),('RFM input'!$K$269*(1+vanilla4)^0.5)-SUM($K667:M667),('RFM input'!$K$269*(1+vanilla4)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F667),('RFM input'!$K$269*(1+vanilla4)^0.5)-SUM($K667:N667),('RFM input'!$K$269*(1+vanilla4)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F667),('RFM input'!$K$269*(1+vanilla4)^0.5)-SUM($K667:O667),('RFM input'!$K$269*(1+vanilla4)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F667),('RFM input'!$K$269*(1+vanilla4)^0.5)-SUM($K667:P667),('RFM input'!$K$269*(1+vanilla4)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$F668),('RFM input'!$L$269*(1+vanilla5)^0.5)-SUM($L668:L668),('RFM input'!$L$269*(1+vanilla5)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F668),('RFM input'!$L$269*(1+vanilla5)^0.5)-SUM($L668:M668),('RFM input'!$L$269*(1+vanilla5)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F668),('RFM input'!$L$269*(1+vanilla5)^0.5)-SUM($L668:N668),('RFM input'!$L$269*(1+vanilla5)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F668),('RFM input'!$L$269*(1+vanilla5)^0.5)-SUM($L668:O668),('RFM input'!$L$269*(1+vanilla5)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F668),('RFM input'!$L$269*(1+vanilla5)^0.5)-SUM($L668:P668),('RFM input'!$L$269*(1+vanilla5)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F669),('RFM input'!$M$269*(1+vanilla6)^0.5)-SUM($M669:M669),('RFM input'!$M$269*(1+vanilla6)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F669),('RFM input'!$M$269*(1+vanilla6)^0.5)-SUM($M669:N669),('RFM input'!$M$269*(1+vanilla6)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F669),('RFM input'!$M$269*(1+vanilla6)^0.5)-SUM($M669:O669),('RFM input'!$M$269*(1+vanilla6)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F669),('RFM input'!$M$269*(1+vanilla6)^0.5)-SUM($M669:P669),('RFM input'!$M$269*(1+vanilla6)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F670),('RFM input'!M$269*(1+vanilla7)^0.5)-SUM($N670:N670),('RFM input'!$N$269*(1+vanilla7)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F670),('RFM input'!N$269*(1+vanilla7)^0.5)-SUM($N670:O670),('RFM input'!$N$269*(1+vanilla7)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F670),('RFM input'!O$269*(1+vanilla7)^0.5)-SUM($N670:P670),('RFM input'!$N$269*(1+vanilla7)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F671),('RFM input'!$O$269*(1+vanilla8)^0.5)-SUM($O671:O671),('RFM input'!$O$269*(1+vanilla8)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F671),('RFM input'!$O$269*(1+vanilla8)^0.5)-SUM($O671:P671),('RFM input'!$O$269*(1+vanilla8)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F672),('RFM input'!$P$269*(1+vanilla9)^0.5)-SUM($P672:P672),('RFM input'!$P$269*(1+vanilla9)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D674,'RFM input'!$E$299:$E$348,0),1),-SUM(H662:H673))","v":0},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D674,'RFM input'!$E$299:$E$348,0),1),-SUM(I662:I673))","v":0},{"$f":"IF(COUNT($H674:I674)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D674,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J662:J673)))","v":0},{"$f":"IF(COUNT($H674:J674)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D674,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K662:K673)))","v":0},{"$f":"IF(COUNT($H674:K674)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D674,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L662:L673)))","v":0},{"$f":"IF(COUNT($H674:L674)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D674,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M662:M673)))","v":0},{"$f":"IF(COUNT($H674:M674)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D674,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N662:N673)))","v":0},{"$f":"IF(COUNT($H674:N674)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D674,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O662:O673)))","v":0},{"$f":"IF(COUNT($H674:O674)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D674,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P662:P673)))","v":0},{"$f":"IF(COUNT($H674:P674)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D674,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q662:Q673)))","v":0}]
[null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A48remlife,A48value-SUM($G675:G675),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":"n/a"},{"$f":"IF(I$3>A48remlife,A48value-SUM($G675:H675),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":"n/a"},{"$f":"IF(J$3>A48remlife,A48value-SUM($G675:I675),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":"n/a"},{"$f":"IF(K$3>A48remlife,A48value-SUM($G675:J675),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":"n/a"},{"$f":"IF(L$3>A48remlife,A48value-SUM($G675:K675),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":"n/a"},{"$f":"IF(M$3>A48remlife,A48value-SUM($G675:L675),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":"n/a"},{"$f":"IF(N$3>A48remlife,A48value-SUM($G675:M675),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":"n/a"},{"$f":"IF(O$3>A48remlife,A48value-SUM($G675:N675),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":"n/a"},{"$f":"IF(P$3>A48remlife,A48value-SUM($G675:O675),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":"n/a"},{"$f":"IF(Q$3>A48remlife,A48value-SUM($G675:P675),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(I$3>(A48stdlife+$F677),('RFM input'!$H$270*(1+vanilla1)^0.5)-SUM($H677:H677),('RFM input'!$H$270*(1+vanilla1)^0.5)/A48stdlife))","v":0.69906960521878636},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(J$3>(A48stdlife+$F677),('RFM input'!$H$270*(1+vanilla1)^0.5)-SUM($H677:I677),('RFM input'!$H$270*(1+vanilla1)^0.5)/A48stdlife))","v":0.69906960521878636},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(K$3>(A48stdlife+$F677),('RFM input'!$H$270*(1+vanilla1)^0.5)-SUM($H677:J677),('RFM input'!$H$270*(1+vanilla1)^0.5)/A48stdlife))","v":0.69906960521878636},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(L$3>(A48stdlife+$F677),('RFM input'!$H$270*(1+vanilla1)^0.5)-SUM($H677:K677),('RFM input'!$H$270*(1+vanilla1)^0.5)/A48stdlife))","v":0.69906960521878636},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$F677),('RFM input'!$H$270*(1+vanilla1)^0.5)-SUM($H677:L677),('RFM input'!$H$270*(1+vanilla1)^0.5)/A48stdlife))","v":0.69906960521878636},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F677),('RFM input'!$H$270*(1+vanilla1)^0.5)-SUM($H677:M677),('RFM input'!$H$270*(1+vanilla1)^0.5)/A48stdlife))","v":0.69906960521878636},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F677),('RFM input'!$H$270*(1+vanilla1)^0.5)-SUM($H677:N677),('RFM input'!$H$270*(1+vanilla1)^0.5)/A48stdlife))","v":0.69906960521878636},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F677),('RFM input'!$H$270*(1+vanilla1)^0.5)-SUM($H677:O677),('RFM input'!$H$270*(1+vanilla1)^0.5)/A48stdlife))","v":0.69906960521878636},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F677),('RFM input'!$H$270*(1+vanilla1)^0.5)-SUM($H677:P677),('RFM input'!$H$270*(1+vanilla1)^0.5)/A48stdlife))","v":0.69906960521878636}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(J$3>(A48stdlife+$F678),('RFM input'!$I$270*(1+vanilla2)^0.5)-SUM($I678:I678),('RFM input'!$I$270*(1+vanilla2)^0.5)/A48stdlife))","v":0.39494787683084576},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(K$3>(A48stdlife+$F678),('RFM input'!$I$270*(1+vanilla2)^0.5)-SUM($I678:J678),('RFM input'!$I$270*(1+vanilla2)^0.5)/A48stdlife))","v":0.39494787683084576},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(L$3>(A48stdlife+$F678),('RFM input'!$I$270*(1+vanilla2)^0.5)-SUM($I678:K678),('RFM input'!$I$270*(1+vanilla2)^0.5)/A48stdlife))","v":0.39494787683084576},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$F678),('RFM input'!$I$270*(1+vanilla2)^0.5)-SUM($I678:L678),('RFM input'!$I$270*(1+vanilla2)^0.5)/A48stdlife))","v":0.39494787683084576},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F678),('RFM input'!$I$270*(1+vanilla2)^0.5)-SUM($I678:M678),('RFM input'!$I$270*(1+vanilla2)^0.5)/A48stdlife))","v":0.39494787683084576},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F678),('RFM input'!$I$270*(1+vanilla2)^0.5)-SUM($I678:N678),('RFM input'!$I$270*(1+vanilla2)^0.5)/A48stdlife))","v":0.39494787683084576},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F678),('RFM input'!$I$270*(1+vanilla2)^0.5)-SUM($I678:O678),('RFM input'!$I$270*(1+vanilla2)^0.5)/A48stdlife))","v":0.39494787683084576},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F678),('RFM input'!$I$270*(1+vanilla2)^0.5)-SUM($I678:P678),('RFM input'!$I$270*(1+vanilla2)^0.5)/A48stdlife))","v":0.39494787683084576}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(K$3>(A48stdlife+$F679),('RFM input'!$J$270*(1+vanilla3)^0.5)-SUM($J679:J679),('RFM input'!$J$270*(1+vanilla3)^0.5)/A48stdlife))","v":0.74282729178687668},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(L$3>(A48stdlife+$F679),('RFM input'!$J$270*(1+vanilla3)^0.5)-SUM($J679:K679),('RFM input'!$J$270*(1+vanilla3)^0.5)/A48stdlife))","v":0.74282729178687668},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$F679),('RFM input'!$J$270*(1+vanilla3)^0.5)-SUM($J679:L679),('RFM input'!$J$270*(1+vanilla3)^0.5)/A48stdlife))","v":0.74282729178687668},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F679),('RFM input'!$J$270*(1+vanilla3)^0.5)-SUM($J679:M679),('RFM input'!$J$270*(1+vanilla3)^0.5)/A48stdlife))","v":0.74282729178687668},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F679),('RFM input'!$J$270*(1+vanilla3)^0.5)-SUM($J679:N679),('RFM input'!$J$270*(1+vanilla3)^0.5)/A48stdlife))","v":0.74282729178687668},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F679),('RFM input'!$J$270*(1+vanilla3)^0.5)-SUM($J679:O679),('RFM input'!$J$270*(1+vanilla3)^0.5)/A48stdlife))","v":0.74282729178687668},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F679),('RFM input'!$J$270*(1+vanilla3)^0.5)-SUM($J679:P679),('RFM input'!$J$270*(1+vanilla3)^0.5)/A48stdlife))","v":0.74282729178687668}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(L$3>(A48stdlife+$F680),('RFM input'!$K$270*(1+vanilla4)^0.5)-SUM($K680:K680),('RFM input'!$K$270*(1+vanilla4)^0.5)/A48stdlife))","v":1.1041879641133658},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$F680),('RFM input'!$K$270*(1+vanilla4)^0.5)-SUM($K680:L680),('RFM input'!$K$270*(1+vanilla4)^0.5)/A48stdlife))","v":1.1041879641133658},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F680),('RFM input'!$K$270*(1+vanilla4)^0.5)-SUM($K680:M680),('RFM input'!$K$270*(1+vanilla4)^0.5)/A48stdlife))","v":1.1041879641133658},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F680),('RFM input'!$K$270*(1+vanilla4)^0.5)-SUM($K680:N680),('RFM input'!$K$270*(1+vanilla4)^0.5)/A48stdlife))","v":1.1041879641133658},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F680),('RFM input'!$K$270*(1+vanilla4)^0.5)-SUM($K680:O680),('RFM input'!$K$270*(1+vanilla4)^0.5)/A48stdlife))","v":1.1041879641133658},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F680),('RFM input'!$K$270*(1+vanilla4)^0.5)-SUM($K680:P680),('RFM input'!$K$270*(1+vanilla4)^0.5)/A48stdlife))","v":1.1041879641133658}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$F681),('RFM input'!$L$270*(1+vanilla5)^0.5)-SUM($L681:L681),('RFM input'!$L$270*(1+vanilla5)^0.5)/A48stdlife))","v":1.3261635331845358},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F681),('RFM input'!$L$270*(1+vanilla5)^0.5)-SUM($L681:M681),('RFM input'!$L$270*(1+vanilla5)^0.5)/A48stdlife))","v":1.3261635331845358},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F681),('RFM input'!$L$270*(1+vanilla5)^0.5)-SUM($L681:N681),('RFM input'!$L$270*(1+vanilla5)^0.5)/A48stdlife))","v":1.3261635331845358},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F681),('RFM input'!$L$270*(1+vanilla5)^0.5)-SUM($L681:O681),('RFM input'!$L$270*(1+vanilla5)^0.5)/A48stdlife))","v":1.3261635331845358},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F681),('RFM input'!$L$270*(1+vanilla5)^0.5)-SUM($L681:P681),('RFM input'!$L$270*(1+vanilla5)^0.5)/A48stdlife))","v":1.3261635331845358}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F682),('RFM input'!$M$270*(1+vanilla6)^0.5)-SUM($M682:M682),('RFM input'!$M$270*(1+vanilla6)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F682),('RFM input'!$M$270*(1+vanilla6)^0.5)-SUM($M682:N682),('RFM input'!$M$270*(1+vanilla6)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F682),('RFM input'!$M$270*(1+vanilla6)^0.5)-SUM($M682:O682),('RFM input'!$M$270*(1+vanilla6)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F682),('RFM input'!$M$270*(1+vanilla6)^0.5)-SUM($M682:P682),('RFM input'!$M$270*(1+vanilla6)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F683),('RFM input'!M$270*(1+vanilla7)^0.5)-SUM($N683:N683),('RFM input'!$N$270*(1+vanilla7)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F683),('RFM input'!N$270*(1+vanilla7)^0.5)-SUM($N683:O683),('RFM input'!$N$270*(1+vanilla7)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F683),('RFM input'!O$270*(1+vanilla7)^0.5)-SUM($N683:P683),('RFM input'!$N$270*(1+vanilla7)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F684),('RFM input'!$O$270*(1+vanilla8)^0.5)-SUM($O684:O684),('RFM input'!$O$270*(1+vanilla8)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F684),('RFM input'!$O$270*(1+vanilla8)^0.5)-SUM($O684:P684),('RFM input'!$O$270*(1+vanilla8)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F685),('RFM input'!$P$270*(1+vanilla9)^0.5)-SUM($P685:P685),('RFM input'!$P$270*(1+vanilla9)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D687,'RFM input'!$E$299:$E$348,0),1),-SUM(H675:H686))","v":0},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D687,'RFM input'!$E$299:$E$348,0),1),-SUM(I675:I686))","v":-0.28732575338409172},{"$f":"IF(COUNT($H687:I687)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D687,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J675:J686)))","v":-0.46157455174818274},{"$f":"IF(COUNT($H687:J687)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D687,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K675:K686)))","v":-0.57696418364448743},{"$f":"IF(COUNT($H687:K687)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D687,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L675:L686)))","v":-0.68236297782163802},{"$f":"IF(COUNT($H687:L687)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D687,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M675:M686)))","v":0},{"$f":"IF(COUNT($H687:M687)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D687,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N675:N686)))","v":0},{"$f":"IF(COUNT($H687:N687)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D687,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O675:O686)))","v":0},{"$f":"IF(COUNT($H687:O687)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D687,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P675:P686)))","v":0},{"$f":"IF(COUNT($H687:P687)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D687,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q675:Q686)))","v":0}]
[null,null,{"$f":"Asset49","v":"In-house software"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A49remlife,A49value-SUM($G688:G688),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":"n/a"},{"$f":"IF(I$3>A49remlife,A49value-SUM($G688:H688),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":"n/a"},{"$f":"IF(J$3>A49remlife,A49value-SUM($G688:I688),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":"n/a"},{"$f":"IF(K$3>A49remlife,A49value-SUM($G688:J688),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":"n/a"},{"$f":"IF(L$3>A49remlife,A49value-SUM($G688:K688),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":"n/a"},{"$f":"IF(M$3>A49remlife,A49value-SUM($G688:L688),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":"n/a"},{"$f":"IF(N$3>A49remlife,A49value-SUM($G688:M688),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":"n/a"},{"$f":"IF(O$3>A49remlife,A49value-SUM($G688:N688),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":"n/a"},{"$f":"IF(P$3>A49remlife,A49value-SUM($G688:O688),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":"n/a"},{"$f":"IF(Q$3>A49remlife,A49value-SUM($G688:P688),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(I$3>(A49stdlife+$F690),('RFM input'!$H$271*(1+vanilla1)^0.5)-SUM($H690:H690),('RFM input'!$H$271*(1+vanilla1)^0.5)/A49stdlife))","v":5.8071644760055019},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(J$3>(A49stdlife+$F690),('RFM input'!$H$271*(1+vanilla1)^0.5)-SUM($H690:I690),('RFM input'!$H$271*(1+vanilla1)^0.5)/A49stdlife))","v":5.8071644760055019},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(K$3>(A49stdlife+$F690),('RFM input'!$H$271*(1+vanilla1)^0.5)-SUM($H690:J690),('RFM input'!$H$271*(1+vanilla1)^0.5)/A49stdlife))","v":5.8071644760055019},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(L$3>(A49stdlife+$F690),('RFM input'!$H$271*(1+vanilla1)^0.5)-SUM($H690:K690),('RFM input'!$H$271*(1+vanilla1)^0.5)/A49stdlife))","v":5.8071644760055019},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$F690),('RFM input'!$H$271*(1+vanilla1)^0.5)-SUM($H690:L690),('RFM input'!$H$271*(1+vanilla1)^0.5)/A49stdlife))","v":5.8071644760055019},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F690),('RFM input'!$H$271*(1+vanilla1)^0.5)-SUM($H690:M690),('RFM input'!$H$271*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F690),('RFM input'!$H$271*(1+vanilla1)^0.5)-SUM($H690:N690),('RFM input'!$H$271*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F690),('RFM input'!$H$271*(1+vanilla1)^0.5)-SUM($H690:O690),('RFM input'!$H$271*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F690),('RFM input'!$H$271*(1+vanilla1)^0.5)-SUM($H690:P690),('RFM input'!$H$271*(1+vanilla1)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(J$3>(A49stdlife+$F691),('RFM input'!$I$271*(1+vanilla2)^0.5)-SUM($I691:I691),('RFM input'!$I$271*(1+vanilla2)^0.5)/A49stdlife))","v":5.7016833985652857},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(K$3>(A49stdlife+$F691),('RFM input'!$I$271*(1+vanilla2)^0.5)-SUM($I691:J691),('RFM input'!$I$271*(1+vanilla2)^0.5)/A49stdlife))","v":5.7016833985652857},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(L$3>(A49stdlife+$F691),('RFM input'!$I$271*(1+vanilla2)^0.5)-SUM($I691:K691),('RFM input'!$I$271*(1+vanilla2)^0.5)/A49stdlife))","v":5.7016833985652857},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$F691),('RFM input'!$I$271*(1+vanilla2)^0.5)-SUM($I691:L691),('RFM input'!$I$271*(1+vanilla2)^0.5)/A49stdlife))","v":5.7016833985652857},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F691),('RFM input'!$I$271*(1+vanilla2)^0.5)-SUM($I691:M691),('RFM input'!$I$271*(1+vanilla2)^0.5)/A49stdlife))","v":5.7016833985652857},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F691),('RFM input'!$I$271*(1+vanilla2)^0.5)-SUM($I691:N691),('RFM input'!$I$271*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F691),('RFM input'!$I$271*(1+vanilla2)^0.5)-SUM($I691:O691),('RFM input'!$I$271*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F691),('RFM input'!$I$271*(1+vanilla2)^0.5)-SUM($I691:P691),('RFM input'!$I$271*(1+vanilla2)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(K$3>(A49stdlife+$F692),('RFM input'!$J$271*(1+vanilla3)^0.5)-SUM($J692:J692),('RFM input'!$J$271*(1+vanilla3)^0.5)/A49stdlife))","v":5.5562916376183136},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(L$3>(A49stdlife+$F692),('RFM input'!$J$271*(1+vanilla3)^0.5)-SUM($J692:K692),('RFM input'!$J$271*(1+vanilla3)^0.5)/A49stdlife))","v":5.5562916376183136},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$F692),('RFM input'!$J$271*(1+vanilla3)^0.5)-SUM($J692:L692),('RFM input'!$J$271*(1+vanilla3)^0.5)/A49stdlife))","v":5.5562916376183136},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F692),('RFM input'!$J$271*(1+vanilla3)^0.5)-SUM($J692:M692),('RFM input'!$J$271*(1+vanilla3)^0.5)/A49stdlife))","v":5.5562916376183136},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F692),('RFM input'!$J$271*(1+vanilla3)^0.5)-SUM($J692:N692),('RFM input'!$J$271*(1+vanilla3)^0.5)/A49stdlife))","v":5.5562916376183136},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F692),('RFM input'!$J$271*(1+vanilla3)^0.5)-SUM($J692:O692),('RFM input'!$J$271*(1+vanilla3)^0.5)/A49stdlife))","v":-3.5527136788005009E-15},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F692),('RFM input'!$J$271*(1+vanilla3)^0.5)-SUM($J692:P692),('RFM input'!$J$271*(1+vanilla3)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(L$3>(A49stdlife+$F693),('RFM input'!$K$271*(1+vanilla4)^0.5)-SUM($K693:K693),('RFM input'!$K$271*(1+vanilla4)^0.5)/A49stdlife))","v":9.1136561779893874},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$F693),('RFM input'!$K$271*(1+vanilla4)^0.5)-SUM($K693:L693),('RFM input'!$K$271*(1+vanilla4)^0.5)/A49stdlife))","v":9.1136561779893874},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F693),('RFM input'!$K$271*(1+vanilla4)^0.5)-SUM($K693:M693),('RFM input'!$K$271*(1+vanilla4)^0.5)/A49stdlife))","v":9.1136561779893874},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F693),('RFM input'!$K$271*(1+vanilla4)^0.5)-SUM($K693:N693),('RFM input'!$K$271*(1+vanilla4)^0.5)/A49stdlife))","v":9.1136561779893874},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F693),('RFM input'!$K$271*(1+vanilla4)^0.5)-SUM($K693:O693),('RFM input'!$K$271*(1+vanilla4)^0.5)/A49stdlife))","v":9.1136561779893874},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F693),('RFM input'!$K$271*(1+vanilla4)^0.5)-SUM($K693:P693),('RFM input'!$K$271*(1+vanilla4)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$F694),('RFM input'!$L$271*(1+vanilla5)^0.5)-SUM($L694:L694),('RFM input'!$L$271*(1+vanilla5)^0.5)/A49stdlife))","v":10.528648090608922},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F694),('RFM input'!$L$271*(1+vanilla5)^0.5)-SUM($L694:M694),('RFM input'!$L$271*(1+vanilla5)^0.5)/A49stdlife))","v":10.528648090608922},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F694),('RFM input'!$L$271*(1+vanilla5)^0.5)-SUM($L694:N694),('RFM input'!$L$271*(1+vanilla5)^0.5)/A49stdlife))","v":10.528648090608922},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F694),('RFM input'!$L$271*(1+vanilla5)^0.5)-SUM($L694:O694),('RFM input'!$L$271*(1+vanilla5)^0.5)/A49stdlife))","v":10.528648090608922},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F694),('RFM input'!$L$271*(1+vanilla5)^0.5)-SUM($L694:P694),('RFM input'!$L$271*(1+vanilla5)^0.5)/A49stdlife))","v":10.528648090608922}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F695),('RFM input'!$M$271*(1+vanilla6)^0.5)-SUM($M695:M695),('RFM input'!$M$271*(1+vanilla6)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F695),('RFM input'!$M$271*(1+vanilla6)^0.5)-SUM($M695:N695),('RFM input'!$M$271*(1+vanilla6)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F695),('RFM input'!$M$271*(1+vanilla6)^0.5)-SUM($M695:O695),('RFM input'!$M$271*(1+vanilla6)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F695),('RFM input'!$M$271*(1+vanilla6)^0.5)-SUM($M695:P695),('RFM input'!$M$271*(1+vanilla6)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F696),('RFM input'!M$271*(1+vanilla7)^0.5)-SUM($N696:N696),('RFM input'!$N$271*(1+vanilla7)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F696),('RFM input'!N$271*(1+vanilla7)^0.5)-SUM($N696:O696),('RFM input'!$N$271*(1+vanilla7)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F696),('RFM input'!O$271*(1+vanilla7)^0.5)-SUM($N696:P696),('RFM input'!$N$271*(1+vanilla7)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F697),('RFM input'!$O$271*(1+vanilla8)^0.5)-SUM($O697:O697),('RFM input'!$O$271*(1+vanilla8)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F697),('RFM input'!$O$271*(1+vanilla8)^0.5)-SUM($O697:P697),('RFM input'!$O$271*(1+vanilla8)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F698),('RFM input'!$P$271*(1+vanilla9)^0.5)-SUM($P698:P698),('RFM input'!$P$271*(1+vanilla9)^0.5)/A49stdlife))","v":0},null,null,"`"]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset49","v":"In-house software"},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D700,'RFM input'!$E$299:$E$348,0),1),-SUM(H688:H699))","v":0},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D700,'RFM input'!$E$299:$E$348,0),1),-SUM(I688:I699))","v":-5.8353058869493015},{"$f":"IF(COUNT($H700:I700)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D700,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J688:J699)))","v":-11.463865180504545},{"$f":"IF(COUNT($H700:J700)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D700,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K688:K699)))","v":-16.907364285671971},{"$f":"IF(COUNT($H700:K700)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D700,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L688:L699)))","v":-21.500246324557658},{"$f":"IF(COUNT($H700:L700)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D700,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M688:M699)))","v":0},{"$f":"IF(COUNT($H700:M700)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D700,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N688:N699)))","v":0},{"$f":"IF(COUNT($H700:N700)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D700,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O688:O699)))","v":0},{"$f":"IF(COUNT($H700:O700)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D700,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P688:P699)))","v":0},{"$f":"IF(COUNT($H700:P700)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D700,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q688:Q699)))","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A50remlife,A50value-SUM($G701:G701),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":"n/a"},{"$f":"IF(I$3>A50remlife,A50value-SUM($G701:H701),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":"n/a"},{"$f":"IF(J$3>A50remlife,A50value-SUM($G701:I701),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":"n/a"},{"$f":"IF(K$3>A50remlife,A50value-SUM($G701:J701),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":"n/a"},{"$f":"IF(L$3>A50remlife,A50value-SUM($G701:K701),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":"n/a"},{"$f":"IF(M$3>A50remlife,A50value-SUM($G701:L701),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":"n/a"},{"$f":"IF(N$3>A50remlife,A50value-SUM($G701:M701),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":"n/a"},{"$f":"IF(O$3>A50remlife,A50value-SUM($G701:N701),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":"n/a"},{"$f":"IF(P$3>A50remlife,A50value-SUM($G701:O701),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":"n/a"},{"$f":"IF(Q$3>A50remlife,A50value-SUM($G701:P701),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(I$3>(A50stdlife+$F703),('RFM input'!$H$272*(1+vanilla1)^0.5)-SUM($H703:H703),('RFM input'!$H$272*(1+vanilla1)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(J$3>(A50stdlife+$F703),('RFM input'!$H$272*(1+vanilla1)^0.5)-SUM($H703:I703),('RFM input'!$H$272*(1+vanilla1)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(K$3>(A50stdlife+$F703),('RFM input'!$H$272*(1+vanilla1)^0.5)-SUM($H703:J703),('RFM input'!$H$272*(1+vanilla1)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(L$3>(A50stdlife+$F703),('RFM input'!$H$272*(1+vanilla1)^0.5)-SUM($H703:K703),('RFM input'!$H$272*(1+vanilla1)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$F703),('RFM input'!$H$272*(1+vanilla1)^0.5)-SUM($H703:L703),('RFM input'!$H$272*(1+vanilla1)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F703),('RFM input'!$H$272*(1+vanilla1)^0.5)-SUM($H703:M703),('RFM input'!$H$272*(1+vanilla1)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F703),('RFM input'!$H$272*(1+vanilla1)^0.5)-SUM($H703:N703),('RFM input'!$H$272*(1+vanilla1)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F703),('RFM input'!$H$272*(1+vanilla1)^0.5)-SUM($H703:O703),('RFM input'!$H$272*(1+vanilla1)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F703),('RFM input'!$H$272*(1+vanilla1)^0.5)-SUM($H703:P703),('RFM input'!$H$272*(1+vanilla1)^0.5)/A50stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(J$3>(A50stdlife+$F704),('RFM input'!$I$272*(1+vanilla2)^0.5)-SUM($I704:I704),('RFM input'!$I$272*(1+vanilla2)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(K$3>(A50stdlife+$F704),('RFM input'!$I$272*(1+vanilla2)^0.5)-SUM($I704:J704),('RFM input'!$I$272*(1+vanilla2)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(L$3>(A50stdlife+$F704),('RFM input'!$I$272*(1+vanilla2)^0.5)-SUM($I704:K704),('RFM input'!$I$272*(1+vanilla2)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$F704),('RFM input'!$I$272*(1+vanilla2)^0.5)-SUM($I704:L704),('RFM input'!$I$272*(1+vanilla2)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F704),('RFM input'!$I$272*(1+vanilla2)^0.5)-SUM($I704:M704),('RFM input'!$I$272*(1+vanilla2)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F704),('RFM input'!$I$272*(1+vanilla2)^0.5)-SUM($I704:N704),('RFM input'!$I$272*(1+vanilla2)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F704),('RFM input'!$I$272*(1+vanilla2)^0.5)-SUM($I704:O704),('RFM input'!$I$272*(1+vanilla2)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F704),('RFM input'!$I$272*(1+vanilla2)^0.5)-SUM($I704:P704),('RFM input'!$I$272*(1+vanilla2)^0.5)/A50stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(K$3>(A50stdlife+$F705),('RFM input'!$J$272*(1+vanilla3)^0.5)-SUM($J705:J705),('RFM input'!$J$272*(1+vanilla3)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(L$3>(A50stdlife+$F705),('RFM input'!$J$272*(1+vanilla3)^0.5)-SUM($J705:K705),('RFM input'!$J$272*(1+vanilla3)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$F705),('RFM input'!$J$272*(1+vanilla3)^0.5)-SUM($J705:L705),('RFM input'!$J$272*(1+vanilla3)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F705),('RFM input'!$J$272*(1+vanilla3)^0.5)-SUM($J705:M705),('RFM input'!$J$272*(1+vanilla3)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F705),('RFM input'!$J$272*(1+vanilla3)^0.5)-SUM($J705:N705),('RFM input'!$J$272*(1+vanilla3)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F705),('RFM input'!$J$272*(1+vanilla3)^0.5)-SUM($J705:O705),('RFM input'!$J$272*(1+vanilla3)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F705),('RFM input'!$J$272*(1+vanilla3)^0.5)-SUM($J705:P705),('RFM input'!$J$272*(1+vanilla3)^0.5)/A50stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(L$3>(A50stdlife+$F706),('RFM input'!$K$272*(1+vanilla4)^0.5)-SUM($K706:K706),('RFM input'!$K$272*(1+vanilla4)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$F706),('RFM input'!$K$272*(1+vanilla4)^0.5)-SUM($K706:L706),('RFM input'!$K$272*(1+vanilla4)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F706),('RFM input'!$K$272*(1+vanilla4)^0.5)-SUM($K706:M706),('RFM input'!$K$272*(1+vanilla4)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F706),('RFM input'!$K$272*(1+vanilla4)^0.5)-SUM($K706:N706),('RFM input'!$K$272*(1+vanilla4)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F706),('RFM input'!$K$272*(1+vanilla4)^0.5)-SUM($K706:O706),('RFM input'!$K$272*(1+vanilla4)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F706),('RFM input'!$K$272*(1+vanilla4)^0.5)-SUM($K706:P706),('RFM input'!$K$272*(1+vanilla4)^0.5)/A50stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$F707),('RFM input'!$L$272*(1+vanilla5)^0.5)-SUM($L707:L707),('RFM input'!$L$272*(1+vanilla5)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F707),('RFM input'!$L$272*(1+vanilla5)^0.5)-SUM($L707:M707),('RFM input'!$L$272*(1+vanilla5)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F707),('RFM input'!$L$272*(1+vanilla5)^0.5)-SUM($L707:N707),('RFM input'!$L$272*(1+vanilla5)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F707),('RFM input'!$L$272*(1+vanilla5)^0.5)-SUM($L707:O707),('RFM input'!$L$272*(1+vanilla5)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F707),('RFM input'!$L$272*(1+vanilla5)^0.5)-SUM($L707:P707),('RFM input'!$L$272*(1+vanilla5)^0.5)/A50stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F708),('RFM input'!$M$272*(1+vanilla6)^0.5)-SUM($M708:M708),('RFM input'!$M$272*(1+vanilla6)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F708),('RFM input'!$M$272*(1+vanilla6)^0.5)-SUM($M708:N708),('RFM input'!$M$272*(1+vanilla6)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F708),('RFM input'!$M$272*(1+vanilla6)^0.5)-SUM($M708:O708),('RFM input'!$M$272*(1+vanilla6)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F708),('RFM input'!$M$272*(1+vanilla6)^0.5)-SUM($M708:P708),('RFM input'!$M$272*(1+vanilla6)^0.5)/A50stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F709),('RFM input'!M$272*(1+vanilla7)^0.5)-SUM($N709:N709),('RFM input'!$N$272*(1+vanilla7)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F709),('RFM input'!N$272*(1+vanilla7)^0.5)-SUM($N709:O709),('RFM input'!$N$272*(1+vanilla7)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F709),('RFM input'!O$272*(1+vanilla7)^0.5)-SUM($N709:P709),('RFM input'!$N$272*(1+vanilla7)^0.5)/A50stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F710),('RFM input'!$O$272*(1+vanilla8)^0.5)-SUM($O710:O710),('RFM input'!$O$272*(1+vanilla8)^0.5)/A50stdlife))","v":"n/a"},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F710),('RFM input'!$O$272*(1+vanilla8)^0.5)-SUM($O710:P710),('RFM input'!$O$272*(1+vanilla8)^0.5)/A50stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F711),('RFM input'!$P$272*(1+vanilla9)^0.5)-SUM($P711:P711),('RFM input'!$P$272*(1+vanilla9)^0.5)/A50stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!H$299:H$348,MATCH($D713,'RFM input'!$E$299:$E$348,0),1),-SUM(H701:H712))","v":-0.20051213983034596},{"$f":"IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),-INDEX('RFM input'!I$299:I$348,MATCH($D713,'RFM input'!$E$299:$E$348,0),1),-SUM(I701:I712))","v":-0.20051213983034596},{"$f":"IF(COUNT($H713:I713)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!J$299:J$348,MATCH($D713,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(J701:J712)))","v":-0.20051213983034596},{"$f":"IF(COUNT($H713:J713)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!K$299:K$348,MATCH($D713,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(K701:K712)))","v":-0.20051213983034596},{"$f":"IF(COUNT($H713:K713)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!L$299:L$348,MATCH($D713,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(L701:L712)))","v":-0.20051213983034596},{"$f":"IF(COUNT($H713:L713)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!M$299:M$348,MATCH($D713,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(M701:M712)))","v":0},{"$f":"IF(COUNT($H713:M713)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!N$299:N$348,MATCH($D713,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(N701:N712)))","v":0},{"$f":"IF(COUNT($H713:N713)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!O$299:O$348,MATCH($D713,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(O701:O712)))","v":0},{"$f":"IF(COUNT($H713:O713)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!P$299:P$348,MATCH($D713,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(P701:P712)))","v":0},{"$f":"IF(COUNT($H713:P713)>='RFM input'!$V$7,\n   0,\n   IF(OR('RFM input'!$E$293='RFM input'!$G$292,'RFM input'!$E$293='RFM input'!$G$293),\n      -INDEX('RFM input'!Q$299:Q$348,MATCH($D713,'RFM input'!$E$299:$E$348,0),1),\n      -SUM(Q701:Q712)))","v":0}]
[]
[null,null,"Asset Values ($m Nominal)"]
[]
[null,null,"Nominal Opening Regulatory Asset Base",null,null,null,{"$f":"SUM(G718:G767)","v":11141.822615269009},{"$f":"SUM(H718:H767)","v":11533.835326256291},11755.139894147349,12308.083981169266,13549.311198940484,14624.761159909596,15656.472812451215,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,{"$f":"'RFM input'!I7","v":1167.6785116664762},{"$f":"G718+G770+G822+G874+G926+G978","v":1168.0103245195078},{"$f":"H718+H770+H822","v":1174.4461154133558},1227.6254043204437,{"$f":"IF(COUNT($H718:J718)>'RFM input'!$V$7,0, J718+J770+J822)","v":1372.5707229713271},{"$f":"IF(COUNT($H718:K718)>'RFM input'!$V$7,0, K718+K770+K822)","v":1448.875667163466},{"$f":"IF(COUNT($H718:L718)>'RFM input'!$V$7,0, L718+L770+L822)","v":1551.4736684751226},{"$f":"IF(COUNT($H718:M718)>'RFM input'!$V$7,0, M718+M770+M822)","v":0},{"$f":"IF(COUNT($H718:N718)>'RFM input'!$V$7,0, N718+N770+N822)","v":0},{"$f":"IF(COUNT($H718:O718)>'RFM input'!$V$7,0, O718+O770+O822)","v":0},{"$f":"IF(COUNT($H718:P718)>'RFM input'!$V$7,0, P718+P770+P822)","v":0},{"$f":"IF(COUNT($H718:Q718)>'RFM input'!$V$7,0, Q718+Q770+Q822)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,{"$f":"'RFM input'!I8","v":40.778890590610537},65.768869399955307,64.078539898430634,64.543444343269158,{"$f":"IF(COUNT($H719:J719)>'RFM input'!$V$7,0, J719+J771+J823)","v":67.375538070558008},{"$f":"IF(COUNT($H719:K719)>'RFM input'!$V$7,0, K719+K771+K823)","v":67.406502790568609},{"$f":"IF(COUNT($H719:L719)>'RFM input'!$V$7,0, L719+L771+L823)","v":66.759578564525924},{"$f":"IF(COUNT($H719:M719)>'RFM input'!$V$7,0, M719+M771+M823)","v":0},{"$f":"IF(COUNT($H719:N719)>'RFM input'!$V$7,0, N719+N771+N823)","v":0},{"$f":"IF(COUNT($H719:O719)>'RFM input'!$V$7,0, O719+O771+O823)","v":0},{"$f":"IF(COUNT($H719:P719)>'RFM input'!$V$7,0, P719+P771+P823)","v":0},{"$f":"IF(COUNT($H719:Q719)>'RFM input'!$V$7,0, Q719+Q771+Q823)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,{"$f":"'RFM input'!I9","v":3956.2594167730099},4082.615891161819,4228.402772872063,4487.777391784477,{"$f":"IF(COUNT($H720:J720)>'RFM input'!$V$7,0, J720+J772+J824)","v":5017.0350770855948},{"$f":"IF(COUNT($H720:K720)>'RFM input'!$V$7,0, K720+K772+K824)","v":5529.9465370756643},{"$f":"IF(COUNT($H720:L720)>'RFM input'!$V$7,0, L720+L772+L824)","v":5999.1784547893412},{"$f":"IF(COUNT($H720:M720)>'RFM input'!$V$7,0, M720+M772+M824)","v":0},{"$f":"IF(COUNT($H720:N720)>'RFM input'!$V$7,0, N720+N772+N824)","v":0},{"$f":"IF(COUNT($H720:O720)>'RFM input'!$V$7,0, O720+O772+O824)","v":0},{"$f":"IF(COUNT($H720:P720)>'RFM input'!$V$7,0, P720+P772+P824)","v":0},{"$f":"IF(COUNT($H720:Q720)>'RFM input'!$V$7,0, Q720+Q772+Q824)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,{"$f":"'RFM input'!I10","v":982.71116583802132},983.43492873627622,983.72513479835573,1008.4738091728328,{"$f":"IF(COUNT($H721:J721)>'RFM input'!$V$7,0, J721+J773+J825)","v":1078.0191425364214},{"$f":"IF(COUNT($H721:K721)>'RFM input'!$V$7,0, K721+K773+K825)","v":1116.6026690080332},{"$f":"IF(COUNT($H721:L721)>'RFM input'!$V$7,0, L721+L773+L825)","v":1141.7436102871475},{"$f":"IF(COUNT($H721:M721)>'RFM input'!$V$7,0, M721+M773+M825)","v":0},{"$f":"IF(COUNT($H721:N721)>'RFM input'!$V$7,0, N721+N773+N825)","v":0},{"$f":"IF(COUNT($H721:O721)>'RFM input'!$V$7,0, O721+O773+O825)","v":0},{"$f":"IF(COUNT($H721:P721)>'RFM input'!$V$7,0, P721+P773+P825)","v":0},{"$f":"IF(COUNT($H721:Q721)>'RFM input'!$V$7,0, Q721+Q773+Q825)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,{"$f":"'RFM input'!I11","v":88.151581623974039},28.80811549835289,26.676268368518972,25.177803737291367,{"$f":"IF(COUNT($H722:J722)>'RFM input'!$V$7,0, J722+J774+J826)","v":24.426288226072113},{"$f":"IF(COUNT($H722:K722)>'RFM input'!$V$7,0, K722+K774+K826)","v":22.430376179102382},{"$f":"IF(COUNT($H722:L722)>'RFM input'!$V$7,0, L722+L774+L826)","v":19.98576001394925},{"$f":"IF(COUNT($H722:M722)>'RFM input'!$V$7,0, M722+M774+M826)","v":0},{"$f":"IF(COUNT($H722:N722)>'RFM input'!$V$7,0, N722+N774+N826)","v":0},{"$f":"IF(COUNT($H722:O722)>'RFM input'!$V$7,0, O722+O774+O826)","v":0},{"$f":"IF(COUNT($H722:P722)>'RFM input'!$V$7,0, P722+P774+P826)","v":0},{"$f":"IF(COUNT($H722:Q722)>'RFM input'!$V$7,0, Q722+Q774+Q826)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,{"$f":"'RFM input'!I12","v":1283.4754009709566},1323.9815337344012,1334.1099579981715,1394.721233023181,{"$f":"IF(COUNT($H723:J723)>'RFM input'!$V$7,0, J723+J775+J827)","v":1528.1620997364193},{"$f":"IF(COUNT($H723:K723)>'RFM input'!$V$7,0, K723+K775+K827)","v":1647.0289388382871},{"$f":"IF(COUNT($H723:L723)>'RFM input'!$V$7,0, L723+L775+L827)","v":1744.7096713544365},{"$f":"IF(COUNT($H723:M723)>'RFM input'!$V$7,0, M723+M775+M827)","v":0},{"$f":"IF(COUNT($H723:N723)>'RFM input'!$V$7,0, N723+N775+N827)","v":0},{"$f":"IF(COUNT($H723:O723)>'RFM input'!$V$7,0, O723+O775+O827)","v":0},{"$f":"IF(COUNT($H723:P723)>'RFM input'!$V$7,0, P723+P775+P827)","v":0},{"$f":"IF(COUNT($H723:Q723)>'RFM input'!$V$7,0, Q723+Q775+Q827)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,{"$f":"'RFM input'!I13","v":329.12541783890964},332.09355642191747,331.91876414300162,338.52653062505755,{"$f":"IF(COUNT($H724:J724)>'RFM input'!$V$7,0, J724+J776+J828)","v":353.50894101308074},{"$f":"IF(COUNT($H724:K724)>'RFM input'!$V$7,0, K724+K776+K828)","v":360.07639027862086},{"$f":"IF(COUNT($H724:L724)>'RFM input'!$V$7,0, L724+L776+L828)","v":361.83635048456676},{"$f":"IF(COUNT($H724:M724)>'RFM input'!$V$7,0, M724+M776+M828)","v":0},{"$f":"IF(COUNT($H724:N724)>'RFM input'!$V$7,0, N724+N776+N828)","v":0},{"$f":"IF(COUNT($H724:O724)>'RFM input'!$V$7,0, O724+O776+O828)","v":0},{"$f":"IF(COUNT($H724:P724)>'RFM input'!$V$7,0, P724+P776+P828)","v":0},{"$f":"IF(COUNT($H724:Q724)>'RFM input'!$V$7,0, Q724+Q776+Q828)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,{"$f":"'RFM input'!I14","v":391.85512676720646},505.9856682723584,511.43692465457298,536.62100420819434,{"$f":"IF(COUNT($H725:J725)>'RFM input'!$V$7,0, J725+J777+J829)","v":586.97604655182192},{"$f":"IF(COUNT($H725:K725)>'RFM input'!$V$7,0, K725+K777+K829)","v":620.58826257384737},{"$f":"IF(COUNT($H725:L725)>'RFM input'!$V$7,0, L725+L777+L829)","v":655.1728977452052},{"$f":"IF(COUNT($H725:M725)>'RFM input'!$V$7,0, M725+M777+M829)","v":0},{"$f":"IF(COUNT($H725:N725)>'RFM input'!$V$7,0, N725+N777+N829)","v":0},{"$f":"IF(COUNT($H725:O725)>'RFM input'!$V$7,0, O725+O777+O829)","v":0},{"$f":"IF(COUNT($H725:P725)>'RFM input'!$V$7,0, P725+P777+P829)","v":0},{"$f":"IF(COUNT($H725:Q725)>'RFM input'!$V$7,0, Q725+Q777+Q829)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,{"$f":"'RFM input'!I15","v":391.14059125384961},329.92061181109625,319.36658970301829,322.27996831507534,{"$f":"IF(COUNT($H726:J726)>'RFM input'!$V$7,0, J726+J778+J830)","v":333.97443568022391},{"$f":"IF(COUNT($H726:K726)>'RFM input'!$V$7,0, K726+K778+K830)","v":331.01967292305397},{"$f":"IF(COUNT($H726:L726)>'RFM input'!$V$7,0, L726+L778+L830)","v":330.23061122954647},{"$f":"IF(COUNT($H726:M726)>'RFM input'!$V$7,0, M726+M778+M830)","v":0},{"$f":"IF(COUNT($H726:N726)>'RFM input'!$V$7,0, N726+N778+N830)","v":0},{"$f":"IF(COUNT($H726:O726)>'RFM input'!$V$7,0, O726+O778+O830)","v":0},{"$f":"IF(COUNT($H726:P726)>'RFM input'!$V$7,0, P726+P778+P830)","v":0},{"$f":"IF(COUNT($H726:Q726)>'RFM input'!$V$7,0, Q726+Q778+Q830)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,{"$f":"'RFM input'!I16","v":1253.1607220924727},1252.2344479549454,1266.1531031415525,1319.6460007623537,{"$f":"IF(COUNT($H727:J727)>'RFM input'!$V$7,0, J727+J779+J831)","v":1428.5382315462855},{"$f":"IF(COUNT($H727:K727)>'RFM input'!$V$7,0, K727+K779+K831)","v":1530.2695739341245},{"$f":"IF(COUNT($H727:L727)>'RFM input'!$V$7,0, L727+L779+L831)","v":1618.0059630950234},{"$f":"IF(COUNT($H727:M727)>'RFM input'!$V$7,0, M727+M779+M831)","v":0},{"$f":"IF(COUNT($H727:N727)>'RFM input'!$V$7,0, N727+N779+N831)","v":0},{"$f":"IF(COUNT($H727:O727)>'RFM input'!$V$7,0, O727+O779+O831)","v":0},{"$f":"IF(COUNT($H727:P727)>'RFM input'!$V$7,0, P727+P779+P831)","v":0},{"$f":"IF(COUNT($H727:Q727)>'RFM input'!$V$7,0, Q727+Q779+Q831)","v":0}]
[null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,{"$f":"'RFM input'!I17","v":164.33007619896131},141.73569032386135,{"$f":"H728+H780+H832","v":176.26392531725148},206.95254940700408,{"$f":"IF(COUNT($H728:J728)>'RFM input'!$V$7,0, J728+J780+J832)","v":272.14508410182867},{"$f":"IF(COUNT($H728:K728)>'RFM input'!$V$7,0, K728+K780+K832)","v":335.43870752441086},{"$f":"IF(COUNT($H728:L728)>'RFM input'!$V$7,0, L728+L780+L832)","v":413.36454217102454},{"$f":"IF(COUNT($H728:M728)>'RFM input'!$V$7,0, M728+M780+M832)","v":0},{"$f":"IF(COUNT($H728:N728)>'RFM input'!$V$7,0, N728+N780+N832)","v":0},{"$f":"IF(COUNT($H728:O728)>'RFM input'!$V$7,0, O728+O780+O832)","v":0},{"$f":"IF(COUNT($H728:P728)>'RFM input'!$V$7,0, P728+P780+P832)","v":0},{"$f":"IF(COUNT($H728:Q728)>'RFM input'!$V$7,0, Q728+Q780+Q832)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,{"$f":"'RFM input'!I18","v":134.38847015115195},132.68239307919609,144.02116881684799,161.21887878842676,{"$f":"IF(COUNT($H729:J729)>'RFM input'!$V$7,0, J729+J781+J833)","v":175.4390363223481},{"$f":"IF(COUNT($H729:K729)>'RFM input'!$V$7,0, K729+K781+K833)","v":186.60745299736928},{"$f":"IF(COUNT($H729:L729)>'RFM input'!$V$7,0, L729+L781+L833)","v":210.61270455110915},{"$f":"IF(COUNT($H729:M729)>'RFM input'!$V$7,0, M729+M781+M833)","v":0},{"$f":"IF(COUNT($H729:N729)>'RFM input'!$V$7,0, N729+N781+N833)","v":0},{"$f":"IF(COUNT($H729:O729)>'RFM input'!$V$7,0, O729+O781+O833)","v":0},{"$f":"IF(COUNT($H729:P729)>'RFM input'!$V$7,0, P729+P781+P833)","v":0},{"$f":"IF(COUNT($H729:Q729)>'RFM input'!$V$7,0, Q729+Q781+Q833)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Generation Assets"},null,null,{"$f":"'RFM input'!I19","v":11.045941043439909},20.797700817255041,20.171050663339273,19.962804858626669,{"$f":"IF(COUNT($H730:J730)>'RFM input'!$V$7,0, J730+J782+J834)","v":20.47402438151429},{"$f":"IF(COUNT($H730:K730)>'RFM input'!$V$7,0, K730+K782+K834)","v":20.051647525140943},{"$f":"IF(COUNT($H730:L730)>'RFM input'!$V$7,0, L730+L782+L834)","v":19.115256018640721},{"$f":"IF(COUNT($H730:M730)>'RFM input'!$V$7,0, M730+M782+M834)","v":0},{"$f":"IF(COUNT($H730:N730)>'RFM input'!$V$7,0, N730+N782+N834)","v":0},{"$f":"IF(COUNT($H730:O730)>'RFM input'!$V$7,0, O730+O782+O834)","v":0},{"$f":"IF(COUNT($H730:P730)>'RFM input'!$V$7,0, P730+P782+P834)","v":0},{"$f":"IF(COUNT($H730:Q730)>'RFM input'!$V$7,0, Q730+Q782+Q834)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Other Equipment"},null,null,{"$f":"'RFM input'!I20","v":61.72619826064075},1.5214673184496661,1.4444436022986715,1.4040817048689993,{"$f":"IF(COUNT($H731:J731)>'RFM input'!$V$7,0, J731+J783+J835)","v":1.4199744134022028},{"$f":"IF(COUNT($H731:K731)>'RFM input'!$V$7,0, K731+K783+K835)","v":1.3760715442442077},{"$f":"IF(COUNT($H731:L731)>'RFM input'!$V$7,0, L731+L783+L835)","v":1.303886584666659},{"$f":"IF(COUNT($H731:M731)>'RFM input'!$V$7,0, M731+M783+M835)","v":0},{"$f":"IF(COUNT($H731:N731)>'RFM input'!$V$7,0, N731+N783+N835)","v":0},{"$f":"IF(COUNT($H731:O731)>'RFM input'!$V$7,0, O731+O783+O835)","v":0},{"$f":"IF(COUNT($H731:P731)>'RFM input'!$V$7,0, P731+P783+P835)","v":0},{"$f":"IF(COUNT($H731:Q731)>'RFM input'!$V$7,0, Q731+Q783+Q835)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,{"$f":"'RFM input'!I21","v":17.44866948173091},25.063286484760265,19.559864665859401,14.913363650846302,{"$f":"IF(COUNT($H732:J732)>'RFM input'!$V$7,0, J732+J784+J836)","v":18.140903683630192},{"$f":"IF(COUNT($H732:K732)>'RFM input'!$V$7,0, K732+K784+K836)","v":22.188005476400939},{"$f":"IF(COUNT($H732:L732)>'RFM input'!$V$7,0, L732+L784+L836)","v":27.115394463835575},{"$f":"IF(COUNT($H732:M732)>'RFM input'!$V$7,0, M732+M784+M836)","v":0},{"$f":"IF(COUNT($H732:N732)>'RFM input'!$V$7,0, N732+N784+N836)","v":0},{"$f":"IF(COUNT($H732:O732)>'RFM input'!$V$7,0, O732+O784+O836)","v":0},{"$f":"IF(COUNT($H732:P732)>'RFM input'!$V$7,0, P732+P784+P836)","v":0},{"$f":"IF(COUNT($H732:Q732)>'RFM input'!$V$7,0, Q732+Q784+Q836)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,{"$f":"'RFM input'!I22","v":100.50042027756518},98.928413375226853,99.918268468749147,103.581522253134,{"$f":"IF(COUNT($H733:J733)>'RFM input'!$V$7,0, J733+J785+J837)","v":111.86131312618369},{"$f":"IF(COUNT($H733:K733)>'RFM input'!$V$7,0, K733+K785+K837)","v":116.3971433118779},{"$f":"IF(COUNT($H733:L733)>'RFM input'!$V$7,0, L733+L785+L837)","v":119.5226495815691},{"$f":"IF(COUNT($H733:M733)>'RFM input'!$V$7,0, M733+M785+M837)","v":0},{"$f":"IF(COUNT($H733:N733)>'RFM input'!$V$7,0, N733+N785+N837)","v":0},{"$f":"IF(COUNT($H733:O733)>'RFM input'!$V$7,0, O733+O785+O837)","v":0},{"$f":"IF(COUNT($H733:P733)>'RFM input'!$V$7,0, P733+P785+P837)","v":0},{"$f":"IF(COUNT($H733:Q733)>'RFM input'!$V$7,0, Q733+Q785+Q837)","v":0}]
[null,null,null,{"$f":"Asset17","v":"IT Systems"},null,null,{"$f":"'RFM input'!I23","v":19.219493622169821},19.86975946823167,14.793581959770446,15.203177501687584,{"$f":"IF(COUNT($H734:J734)>'RFM input'!$V$7,0, J734+J786+J838)","v":18.101620495780885},{"$f":"IF(COUNT($H734:K734)>'RFM input'!$V$7,0, K734+K786+K838)","v":18.806065915395131},{"$f":"IF(COUNT($H734:L734)>'RFM input'!$V$7,0, L734+L786+L838)","v":12.774329673021604},{"$f":"IF(COUNT($H734:M734)>'RFM input'!$V$7,0, M734+M786+M838)","v":0},{"$f":"IF(COUNT($H734:N734)>'RFM input'!$V$7,0, N734+N786+N838)","v":0},{"$f":"IF(COUNT($H734:O734)>'RFM input'!$V$7,0, O734+O786+O838)","v":0},{"$f":"IF(COUNT($H734:P734)>'RFM input'!$V$7,0, P734+P786+P838)","v":0},{"$f":"IF(COUNT($H734:Q734)>'RFM input'!$V$7,0, Q734+Q786+Q838)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,{"$f":"'RFM input'!I24","v":6.5185125263795172},0.40715162923312231,0.38682001919745518,-1.2872926648271377,{"$f":"IF(COUNT($H735:J735)>'RFM input'!$V$7,0, J735+J787+J839)","v":-4.3503149267429997},{"$f":"IF(COUNT($H735:K735)>'RFM input'!$V$7,0, K735+K787+K839)","v":-8.3174065198819775},{"$f":"IF(COUNT($H735:L735)>'RFM input'!$V$7,0, L735+L787+L839)","v":-13.680971897910965},{"$f":"IF(COUNT($H735:M735)>'RFM input'!$V$7,0, M735+M787+M839)","v":0},{"$f":"IF(COUNT($H735:N735)>'RFM input'!$V$7,0, N735+N787+N839)","v":0},{"$f":"IF(COUNT($H735:O735)>'RFM input'!$V$7,0, O735+O787+O839)","v":0},{"$f":"IF(COUNT($H735:P735)>'RFM input'!$V$7,0, P735+P787+P839)","v":0},{"$f":"IF(COUNT($H735:Q735)>'RFM input'!$V$7,0, Q735+Q787+Q839)","v":0}]
[null,null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,{"$f":"'RFM input'!I25","v":100.58966803326044},91.768120573231897,88.021399663997499,87.249216966989621,{"$f":"IF(COUNT($H736:J736)>'RFM input'!$V$7,0, J736+J788+J840)","v":96.136350946813621},{"$f":"IF(COUNT($H736:K736)>'RFM input'!$V$7,0, K736+K788+K840)","v":128.54957195853081},{"$f":"IF(COUNT($H736:L736)>'RFM input'!$V$7,0, L736+L788+L840)","v":165.81187958584917},{"$f":"IF(COUNT($H736:M736)>'RFM input'!$V$7,0, M736+M788+M840)","v":0},{"$f":"IF(COUNT($H736:N736)>'RFM input'!$V$7,0, N736+N788+N840)","v":0},{"$f":"IF(COUNT($H736:O736)>'RFM input'!$V$7,0, O736+O788+O840)","v":0},{"$f":"IF(COUNT($H736:P736)>'RFM input'!$V$7,0, P736+P788+P840)","v":0},{"$f":"IF(COUNT($H736:Q736)>'RFM input'!$V$7,0, Q736+Q788+Q840)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,{"$f":"'RFM input'!I26","v":56.730671194260019},67.406399296571848,56.283231304169782,46.271125339473045,{"$f":"IF(COUNT($H737:J737)>'RFM input'!$V$7,0, J737+J789+J841)","v":40.391097591551627},{"$f":"IF(COUNT($H737:K737)>'RFM input'!$V$7,0, K737+K789+K841)","v":38.80759937003215},{"$f":"IF(COUNT($H737:L737)>'RFM input'!$V$7,0, L737+L789+L841)","v":36.554618846186003},{"$f":"IF(COUNT($H737:M737)>'RFM input'!$V$7,0, M737+M789+M841)","v":0},{"$f":"IF(COUNT($H737:N737)>'RFM input'!$V$7,0, N737+N789+N841)","v":0},{"$f":"IF(COUNT($H737:O737)>'RFM input'!$V$7,0, O737+O789+O841)","v":0},{"$f":"IF(COUNT($H737:P737)>'RFM input'!$V$7,0, P737+P789+P841)","v":0},{"$f":"IF(COUNT($H737:Q737)>'RFM input'!$V$7,0, Q737+Q789+Q841)","v":0}]
[null,null,null,{"$f":"Asset21","v":"Buildings"},null,null,{"$f":"'RFM input'!I27","v":344.0410804356456},354.59475655386126,{"$f":"H738+H790+H842","v":347.11044140517788},348.70247195795929,{"$f":"IF(COUNT($H738:J738)>'RFM input'!$V$7,0, J738+J790+J842)","v":365.09221526088726},{"$f":"IF(COUNT($H738:K738)>'RFM input'!$V$7,0, K738+K790+K842)","v":368.11045779922654},{"$f":"IF(COUNT($H738:L738)>'RFM input'!$V$7,0, L738+L790+L842)","v":364.81118053636993},{"$f":"IF(COUNT($H738:M738)>'RFM input'!$V$7,0, M738+M790+M842)","v":0},{"$f":"IF(COUNT($H738:N738)>'RFM input'!$V$7,0, N738+N790+N842)","v":0},{"$f":"IF(COUNT($H738:O738)>'RFM input'!$V$7,0, O738+O790+O842)","v":0},{"$f":"IF(COUNT($H738:P738)>'RFM input'!$V$7,0, P738+P790+P842)","v":0},{"$f":"IF(COUNT($H738:Q738)>'RFM input'!$V$7,0, Q738+Q790+Q842)","v":0}]
[null,null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,{"$f":"'RFM input'!I28","v":27.344603168923722},27.964789357400516,28.198337026075809,29.117397653566506,{"$f":"IF(COUNT($H739:J739)>'RFM input'!$V$7,0, J739+J791+J843)","v":31.39782038818219},{"$f":"IF(COUNT($H739:K739)>'RFM input'!$V$7,0, K739+K791+K843)","v":32.670056229599354},{"$f":"IF(COUNT($H739:L739)>'RFM input'!$V$7,0, L739+L791+L843)","v":33.462203074255335},{"$f":"IF(COUNT($H739:M739)>'RFM input'!$V$7,0, M739+M791+M843)","v":0},{"$f":"IF(COUNT($H739:N739)>'RFM input'!$V$7,0, N739+N791+N843)","v":0},{"$f":"IF(COUNT($H739:O739)>'RFM input'!$V$7,0, O739+O791+O843)","v":0},{"$f":"IF(COUNT($H739:P739)>'RFM input'!$V$7,0, P739+P791+P843)","v":0},{"$f":"IF(COUNT($H739:Q739)>'RFM input'!$V$7,0, Q739+Q791+Q843)","v":0}]
[null,null,null,{"$f":"Asset23","v":"Land Improvements"},null,null,{"$f":"'RFM input'!I29","v":82.776559717514473},128.02909867528641,124.89263224504445,125.29057910443758,{"$f":"IF(COUNT($H740:J740)>'RFM input'!$V$7,0, J740+J792+J844)","v":131.046618264442},{"$f":"IF(COUNT($H740:K740)>'RFM input'!$V$7,0, K740+K792+K844)","v":131.982417782336},{"$f":"IF(COUNT($H740:L740)>'RFM input'!$V$7,0, L740+L792+L844)","v":130.63114406506239},{"$f":"IF(COUNT($H740:M740)>'RFM input'!$V$7,0, M740+M792+M844)","v":0},{"$f":"IF(COUNT($H740:N740)>'RFM input'!$V$7,0, N740+N792+N844)","v":0},{"$f":"IF(COUNT($H740:O740)>'RFM input'!$V$7,0, O740+O792+O844)","v":0},{"$f":"IF(COUNT($H740:P740)>'RFM input'!$V$7,0, P740+P792+P844)","v":0},{"$f":"IF(COUNT($H740:Q740)>'RFM input'!$V$7,0, Q740+Q792+Q844)","v":0}]
[null,null,null,{"$f":"Asset24","v":"Metering"},null,null,{"$f":"'RFM input'!I30","v":48.474500772944197},66.930773654872027,67.522309465381895,66.211362860702039,{"$f":"IF(COUNT($H741:J741)>'RFM input'!$V$7,0, J741+J793+J845)","v":67.402625696278989},{"$f":"IF(COUNT($H741:K741)>'RFM input'!$V$7,0, K741+K793+K845)","v":66.017079509239736},{"$f":"IF(COUNT($H741:L741)>'RFM input'!$V$7,0, L741+L793+L845)","v":65.60776801785002},{"$f":"IF(COUNT($H741:M741)>'RFM input'!$V$7,0, M741+M793+M845)","v":0},{"$f":"IF(COUNT($H741:N741)>'RFM input'!$V$7,0, N741+N793+N845)","v":0},{"$f":"IF(COUNT($H741:O741)>'RFM input'!$V$7,0, O741+O793+O845)","v":0},{"$f":"IF(COUNT($H741:P741)>'RFM input'!$V$7,0, P741+P793+P845)","v":0},{"$f":"IF(COUNT($H741:Q741)>'RFM input'!$V$7,0, Q741+Q793+Q845)","v":0}]
[null,null,null,{"$f":"Asset25","v":"Communications"},null,null,{"$f":"'RFM input'!I31","v":74.480861413309199},145.3050915086707,142.48655616525988,142.07486022708829,{"$f":"IF(COUNT($H742:J742)>'RFM input'!$V$7,0, J742+J794+J846)","v":146.90393658160693},{"$f":"IF(COUNT($H742:K742)>'RFM input'!$V$7,0, K742+K794+K846)","v":146.21019257664338},{"$f":"IF(COUNT($H742:L742)>'RFM input'!$V$7,0, L742+L794+L846)","v":142.52439307224068},{"$f":"IF(COUNT($H742:M742)>'RFM input'!$V$7,0, M742+M794+M846)","v":0},{"$f":"IF(COUNT($H742:N742)>'RFM input'!$V$7,0, N742+N794+N846)","v":0},{"$f":"IF(COUNT($H742:O742)>'RFM input'!$V$7,0, O742+O794+O846)","v":0},{"$f":"IF(COUNT($H742:P742)>'RFM input'!$V$7,0, P742+P794+P846)","v":0},{"$f":"IF(COUNT($H742:Q742)>'RFM input'!$V$7,0, Q742+Q794+Q846)","v":0}]
[null,null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,{"$f":"'RFM input'!I32","v":0},130.16097554997478,118.0254640063483,108.78460729998129,{"$f":"IF(COUNT($H743:J743)>'RFM input'!$V$7,0, J743+J795+J847)","v":103.46697763716429},{"$f":"IF(COUNT($H743:K743)>'RFM input'!$V$7,0, K743+K795+K847)","v":92.738276360666532},{"$f":"IF(COUNT($H743:L743)>'RFM input'!$V$7,0, L743+L795+L847)","v":79.461115408769217},{"$f":"IF(COUNT($H743:M743)>'RFM input'!$V$7,0, M743+M795+M847)","v":0},{"$f":"IF(COUNT($H743:N743)>'RFM input'!$V$7,0, N743+N795+N847)","v":0},{"$f":"IF(COUNT($H743:O743)>'RFM input'!$V$7,0, O743+O795+O847)","v":0},{"$f":"IF(COUNT($H743:P743)>'RFM input'!$V$7,0, P743+P795+P847)","v":0},{"$f":"IF(COUNT($H743:Q743)>'RFM input'!$V$7,0, Q743+Q795+Q847)","v":0}]
[null,null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,{"$f":"'RFM input'!I33","v":0},0,0,0,{"$f":"IF(COUNT($H744:J744)>'RFM input'!$V$7,0, J744+J796+J848)","v":0},{"$f":"IF(COUNT($H744:K744)>'RFM input'!$V$7,0, K744+K796+K848)","v":0},{"$f":"IF(COUNT($H744:L744)>'RFM input'!$V$7,0, L744+L796+L848)","v":0},{"$f":"IF(COUNT($H744:M744)>'RFM input'!$V$7,0, M744+M796+M848)","v":0},{"$f":"IF(COUNT($H744:N744)>'RFM input'!$V$7,0, N744+N796+N848)","v":0},{"$f":"IF(COUNT($H744:O744)>'RFM input'!$V$7,0, O744+O796+O848)","v":0},{"$f":"IF(COUNT($H744:P744)>'RFM input'!$V$7,0, P744+P796+P848)","v":0},{"$f":"IF(COUNT($H744:Q744)>'RFM input'!$V$7,0, Q744+Q796+Q848)","v":0}]
[null,null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,{"$f":"'RFM input'!I34","v":0},0,0,0,{"$f":"IF(COUNT($H745:J745)>'RFM input'!$V$7,0, J745+J797+J849)","v":0},{"$f":"IF(COUNT($H745:K745)>'RFM input'!$V$7,0, K745+K797+K849)","v":0},{"$f":"IF(COUNT($H745:L745)>'RFM input'!$V$7,0, L745+L797+L849)","v":0},{"$f":"IF(COUNT($H745:M745)>'RFM input'!$V$7,0, M745+M797+M849)","v":0},{"$f":"IF(COUNT($H745:N745)>'RFM input'!$V$7,0, N745+N797+N849)","v":0},{"$f":"IF(COUNT($H745:O745)>'RFM input'!$V$7,0, O745+O797+O849)","v":0},{"$f":"IF(COUNT($H745:P745)>'RFM input'!$V$7,0, P745+P797+P849)","v":0},{"$f":"IF(COUNT($H745:Q745)>'RFM input'!$V$7,0, Q745+Q797+Q849)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!I35","v":0},0,0,0,{"$f":"IF(COUNT($H746:J746)>'RFM input'!$V$7,0, J746+J798+J850)","v":0},{"$f":"IF(COUNT($H746:K746)>'RFM input'!$V$7,0, K746+K798+K850)","v":0},{"$f":"IF(COUNT($H746:L746)>'RFM input'!$V$7,0, L746+L798+L850)","v":0},{"$f":"IF(COUNT($H746:M746)>'RFM input'!$V$7,0, M746+M798+M850)","v":0},{"$f":"IF(COUNT($H746:N746)>'RFM input'!$V$7,0, N746+N798+N850)","v":0},{"$f":"IF(COUNT($H746:O746)>'RFM input'!$V$7,0, O746+O798+O850)","v":0},{"$f":"IF(COUNT($H746:P746)>'RFM input'!$V$7,0, P746+P798+P850)","v":0},{"$f":"IF(COUNT($H746:Q746)>'RFM input'!$V$7,0, Q746+Q798+Q850)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!I36","v":0},0,0,0,{"$f":"IF(COUNT($H747:J747)>'RFM input'!$V$7,0, J747+J799+J851)","v":0},{"$f":"IF(COUNT($H747:K747)>'RFM input'!$V$7,0, K747+K799+K851)","v":0},{"$f":"IF(COUNT($H747:L747)>'RFM input'!$V$7,0, L747+L799+L851)","v":0},{"$f":"IF(COUNT($H747:M747)>'RFM input'!$V$7,0, M747+M799+M851)","v":0},{"$f":"IF(COUNT($H747:N747)>'RFM input'!$V$7,0, N747+N799+N851)","v":0},{"$f":"IF(COUNT($H747:O747)>'RFM input'!$V$7,0, O747+O799+O851)","v":0},{"$f":"IF(COUNT($H747:P747)>'RFM input'!$V$7,0, P747+P799+P851)","v":0},{"$f":"IF(COUNT($H747:Q747)>'RFM input'!$V$7,0, Q747+Q799+Q851)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!I37","v":0},{"$f":"G748+G800+G852+G904+G956+G1008","v":0},{"$f":"H748+H800+H852","v":0},0,{"$f":"IF(COUNT($H748:J748)>'RFM input'!$V$7,0, J748+J800+J852)","v":0},{"$f":"IF(COUNT($H748:K748)>'RFM input'!$V$7,0, K748+K800+K852)","v":0},{"$f":"IF(COUNT($H748:L748)>'RFM input'!$V$7,0, L748+L800+L852)","v":0},{"$f":"IF(COUNT($H748:M748)>'RFM input'!$V$7,0, M748+M800+M852)","v":0},{"$f":"IF(COUNT($H748:N748)>'RFM input'!$V$7,0, N748+N800+N852)","v":0},{"$f":"IF(COUNT($H748:O748)>'RFM input'!$V$7,0, O748+O800+O852)","v":0},{"$f":"IF(COUNT($H748:P748)>'RFM input'!$V$7,0, P748+P800+P852)","v":0},{"$f":"IF(COUNT($H748:Q748)>'RFM input'!$V$7,0, Q748+Q800+Q852)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!I38","v":0},0,0,0,{"$f":"IF(COUNT($H749:J749)>'RFM input'!$V$7,0, J749+J801+J853)","v":0},{"$f":"IF(COUNT($H749:K749)>'RFM input'!$V$7,0, K749+K801+K853)","v":0},{"$f":"IF(COUNT($H749:L749)>'RFM input'!$V$7,0, L749+L801+L853)","v":0},{"$f":"IF(COUNT($H749:M749)>'RFM input'!$V$7,0, M749+M801+M853)","v":0},{"$f":"IF(COUNT($H749:N749)>'RFM input'!$V$7,0, N749+N801+N853)","v":0},{"$f":"IF(COUNT($H749:O749)>'RFM input'!$V$7,0, O749+O801+O853)","v":0},{"$f":"IF(COUNT($H749:P749)>'RFM input'!$V$7,0, P749+P801+P853)","v":0},{"$f":"IF(COUNT($H749:Q749)>'RFM input'!$V$7,0, Q749+Q801+Q853)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!I39","v":0},0,0,0,{"$f":"IF(COUNT($H750:J750)>'RFM input'!$V$7,0, J750+J802+J854)","v":0},{"$f":"IF(COUNT($H750:K750)>'RFM input'!$V$7,0, K750+K802+K854)","v":0},{"$f":"IF(COUNT($H750:L750)>'RFM input'!$V$7,0, L750+L802+L854)","v":0},{"$f":"IF(COUNT($H750:M750)>'RFM input'!$V$7,0, M750+M802+M854)","v":0},{"$f":"IF(COUNT($H750:N750)>'RFM input'!$V$7,0, N750+N802+N854)","v":0},{"$f":"IF(COUNT($H750:O750)>'RFM input'!$V$7,0, O750+O802+O854)","v":0},{"$f":"IF(COUNT($H750:P750)>'RFM input'!$V$7,0, P750+P802+P854)","v":0},{"$f":"IF(COUNT($H750:Q750)>'RFM input'!$V$7,0, Q750+Q802+Q854)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!I40","v":0},0,0,0,{"$f":"IF(COUNT($H751:J751)>'RFM input'!$V$7,0, J751+J803+J855)","v":0},{"$f":"IF(COUNT($H751:K751)>'RFM input'!$V$7,0, K751+K803+K855)","v":0},{"$f":"IF(COUNT($H751:L751)>'RFM input'!$V$7,0, L751+L803+L855)","v":0},{"$f":"IF(COUNT($H751:M751)>'RFM input'!$V$7,0, M751+M803+M855)","v":0},{"$f":"IF(COUNT($H751:N751)>'RFM input'!$V$7,0, N751+N803+N855)","v":0},{"$f":"IF(COUNT($H751:O751)>'RFM input'!$V$7,0, O751+O803+O855)","v":0},{"$f":"IF(COUNT($H751:P751)>'RFM input'!$V$7,0, P751+P803+P855)","v":0},{"$f":"IF(COUNT($H751:Q751)>'RFM input'!$V$7,0, Q751+Q803+Q855)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!I41","v":0},0,0,0,{"$f":"IF(COUNT($H752:J752)>'RFM input'!$V$7,0, J752+J804+J856)","v":0},{"$f":"IF(COUNT($H752:K752)>'RFM input'!$V$7,0, K752+K804+K856)","v":0},{"$f":"IF(COUNT($H752:L752)>'RFM input'!$V$7,0, L752+L804+L856)","v":0},{"$f":"IF(COUNT($H752:M752)>'RFM input'!$V$7,0, M752+M804+M856)","v":0},{"$f":"IF(COUNT($H752:N752)>'RFM input'!$V$7,0, N752+N804+N856)","v":0},{"$f":"IF(COUNT($H752:O752)>'RFM input'!$V$7,0, O752+O804+O856)","v":0},{"$f":"IF(COUNT($H752:P752)>'RFM input'!$V$7,0, P752+P804+P856)","v":0},{"$f":"IF(COUNT($H752:Q752)>'RFM input'!$V$7,0, Q752+Q804+Q856)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!I42","v":0},0,0,0,{"$f":"IF(COUNT($H753:J753)>'RFM input'!$V$7,0, J753+J805+J857)","v":0},{"$f":"IF(COUNT($H753:K753)>'RFM input'!$V$7,0, K753+K805+K857)","v":0},{"$f":"IF(COUNT($H753:L753)>'RFM input'!$V$7,0, L753+L805+L857)","v":0},{"$f":"IF(COUNT($H753:M753)>'RFM input'!$V$7,0, M753+M805+M857)","v":0},{"$f":"IF(COUNT($H753:N753)>'RFM input'!$V$7,0, N753+N805+N857)","v":0},{"$f":"IF(COUNT($H753:O753)>'RFM input'!$V$7,0, O753+O805+O857)","v":0},{"$f":"IF(COUNT($H753:P753)>'RFM input'!$V$7,0, P753+P805+P857)","v":0},{"$f":"IF(COUNT($H753:Q753)>'RFM input'!$V$7,0, Q753+Q805+Q857)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!I43","v":0},0,0,0,{"$f":"IF(COUNT($H754:J754)>'RFM input'!$V$7,0, J754+J806+J858)","v":0},{"$f":"IF(COUNT($H754:K754)>'RFM input'!$V$7,0, K754+K806+K858)","v":0},{"$f":"IF(COUNT($H754:L754)>'RFM input'!$V$7,0, L754+L806+L858)","v":0},{"$f":"IF(COUNT($H754:M754)>'RFM input'!$V$7,0, M754+M806+M858)","v":0},{"$f":"IF(COUNT($H754:N754)>'RFM input'!$V$7,0, N754+N806+N858)","v":0},{"$f":"IF(COUNT($H754:O754)>'RFM input'!$V$7,0, O754+O806+O858)","v":0},{"$f":"IF(COUNT($H754:P754)>'RFM input'!$V$7,0, P754+P806+P858)","v":0},{"$f":"IF(COUNT($H754:Q754)>'RFM input'!$V$7,0, Q754+Q806+Q858)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!I44","v":0},0,0,0,{"$f":"IF(COUNT($H755:J755)>'RFM input'!$V$7,0, J755+J807+J859)","v":0},{"$f":"IF(COUNT($H755:K755)>'RFM input'!$V$7,0, K755+K807+K859)","v":0},{"$f":"IF(COUNT($H755:L755)>'RFM input'!$V$7,0, L755+L807+L859)","v":0},{"$f":"IF(COUNT($H755:M755)>'RFM input'!$V$7,0, M755+M807+M859)","v":0},{"$f":"IF(COUNT($H755:N755)>'RFM input'!$V$7,0, N755+N807+N859)","v":0},{"$f":"IF(COUNT($H755:O755)>'RFM input'!$V$7,0, O755+O807+O859)","v":0},{"$f":"IF(COUNT($H755:P755)>'RFM input'!$V$7,0, P755+P807+P859)","v":0},{"$f":"IF(COUNT($H755:Q755)>'RFM input'!$V$7,0, Q755+Q807+Q859)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!I45","v":0},0,0,0,{"$f":"IF(COUNT($H756:J756)>'RFM input'!$V$7,0, J756+J808+J860)","v":0},{"$f":"IF(COUNT($H756:K756)>'RFM input'!$V$7,0, K756+K808+K860)","v":0},{"$f":"IF(COUNT($H756:L756)>'RFM input'!$V$7,0, L756+L808+L860)","v":0},{"$f":"IF(COUNT($H756:M756)>'RFM input'!$V$7,0, M756+M808+M860)","v":0},{"$f":"IF(COUNT($H756:N756)>'RFM input'!$V$7,0, N756+N808+N860)","v":0},{"$f":"IF(COUNT($H756:O756)>'RFM input'!$V$7,0, O756+O808+O860)","v":0},{"$f":"IF(COUNT($H756:P756)>'RFM input'!$V$7,0, P756+P808+P860)","v":0},{"$f":"IF(COUNT($H756:Q756)>'RFM input'!$V$7,0, Q756+Q808+Q860)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!I46","v":0},0,0,0,{"$f":"IF(COUNT($H757:J757)>'RFM input'!$V$7,0, J757+J809+J861)","v":0},{"$f":"IF(COUNT($H757:K757)>'RFM input'!$V$7,0, K757+K809+K861)","v":0},{"$f":"IF(COUNT($H757:L757)>'RFM input'!$V$7,0, L757+L809+L861)","v":0},{"$f":"IF(COUNT($H757:M757)>'RFM input'!$V$7,0, M757+M809+M861)","v":0},{"$f":"IF(COUNT($H757:N757)>'RFM input'!$V$7,0, N757+N809+N861)","v":0},{"$f":"IF(COUNT($H757:O757)>'RFM input'!$V$7,0, O757+O809+O861)","v":0},{"$f":"IF(COUNT($H757:P757)>'RFM input'!$V$7,0, P757+P809+P861)","v":0},{"$f":"IF(COUNT($H757:Q757)>'RFM input'!$V$7,0, Q757+Q809+Q861)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!I47","v":0},0,0,0,{"$f":"IF(COUNT($H758:J758)>'RFM input'!$V$7,0, J758+J810+J862)","v":0},{"$f":"IF(COUNT($H758:K758)>'RFM input'!$V$7,0, K758+K810+K862)","v":0},{"$f":"IF(COUNT($H758:L758)>'RFM input'!$V$7,0, L758+L810+L862)","v":0},{"$f":"IF(COUNT($H758:M758)>'RFM input'!$V$7,0, M758+M810+M862)","v":0},{"$f":"IF(COUNT($H758:N758)>'RFM input'!$V$7,0, N758+N810+N862)","v":0},{"$f":"IF(COUNT($H758:O758)>'RFM input'!$V$7,0, O758+O810+O862)","v":0},{"$f":"IF(COUNT($H758:P758)>'RFM input'!$V$7,0, P758+P810+P862)","v":0},{"$f":"IF(COUNT($H758:Q758)>'RFM input'!$V$7,0, Q758+Q810+Q862)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!I48","v":0},0,0,0,{"$f":"IF(COUNT($H759:J759)>'RFM input'!$V$7,0, J759+J811+J863)","v":0},{"$f":"IF(COUNT($H759:K759)>'RFM input'!$V$7,0, K759+K811+K863)","v":0},{"$f":"IF(COUNT($H759:L759)>'RFM input'!$V$7,0, L759+L811+L863)","v":0},{"$f":"IF(COUNT($H759:M759)>'RFM input'!$V$7,0, M759+M811+M863)","v":0},{"$f":"IF(COUNT($H759:N759)>'RFM input'!$V$7,0, N759+N811+N863)","v":0},{"$f":"IF(COUNT($H759:O759)>'RFM input'!$V$7,0, O759+O811+O863)","v":0},{"$f":"IF(COUNT($H759:P759)>'RFM input'!$V$7,0, P759+P811+P863)","v":0},{"$f":"IF(COUNT($H759:Q759)>'RFM input'!$V$7,0, Q759+Q811+Q863)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!I49","v":0},0,0,0,{"$f":"IF(COUNT($H760:J760)>'RFM input'!$V$7,0, J760+J812+J864)","v":0},{"$f":"IF(COUNT($H760:K760)>'RFM input'!$V$7,0, K760+K812+K864)","v":0},{"$f":"IF(COUNT($H760:L760)>'RFM input'!$V$7,0, L760+L812+L864)","v":0},{"$f":"IF(COUNT($H760:M760)>'RFM input'!$V$7,0, M760+M812+M864)","v":0},{"$f":"IF(COUNT($H760:N760)>'RFM input'!$V$7,0, N760+N812+N864)","v":0},{"$f":"IF(COUNT($H760:O760)>'RFM input'!$V$7,0, O760+O812+O864)","v":0},{"$f":"IF(COUNT($H760:P760)>'RFM input'!$V$7,0, P760+P812+P864)","v":0},{"$f":"IF(COUNT($H760:Q760)>'RFM input'!$V$7,0, Q760+Q812+Q864)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!I50","v":0},0,0,0,{"$f":"IF(COUNT($H761:J761)>'RFM input'!$V$7,0, J761+J813+J865)","v":0},{"$f":"IF(COUNT($H761:K761)>'RFM input'!$V$7,0, K761+K813+K865)","v":0},{"$f":"IF(COUNT($H761:L761)>'RFM input'!$V$7,0, L761+L813+L865)","v":0},{"$f":"IF(COUNT($H761:M761)>'RFM input'!$V$7,0, M761+M813+M865)","v":0},{"$f":"IF(COUNT($H761:N761)>'RFM input'!$V$7,0, N761+N813+N865)","v":0},{"$f":"IF(COUNT($H761:O761)>'RFM input'!$V$7,0, O761+O813+O865)","v":0},{"$f":"IF(COUNT($H761:P761)>'RFM input'!$V$7,0, P761+P813+P865)","v":0},{"$f":"IF(COUNT($H761:Q761)>'RFM input'!$V$7,0, Q761+Q813+Q865)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!I51","v":0},0,0,0,{"$f":"IF(COUNT($H762:J762)>'RFM input'!$V$7,0, J762+J814+J866)","v":0},{"$f":"IF(COUNT($H762:K762)>'RFM input'!$V$7,0, K762+K814+K866)","v":0},{"$f":"IF(COUNT($H762:L762)>'RFM input'!$V$7,0, L762+L814+L866)","v":0},{"$f":"IF(COUNT($H762:M762)>'RFM input'!$V$7,0, M762+M814+M866)","v":0},{"$f":"IF(COUNT($H762:N762)>'RFM input'!$V$7,0, N762+N814+N866)","v":0},{"$f":"IF(COUNT($H762:O762)>'RFM input'!$V$7,0, O762+O814+O866)","v":0},{"$f":"IF(COUNT($H762:P762)>'RFM input'!$V$7,0, P762+P814+P866)","v":0},{"$f":"IF(COUNT($H762:Q762)>'RFM input'!$V$7,0, Q762+Q814+Q866)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!I52","v":0},0,0,0,{"$f":"IF(COUNT($H763:J763)>'RFM input'!$V$7,0, J763+J815+J867)","v":0},{"$f":"IF(COUNT($H763:K763)>'RFM input'!$V$7,0, K763+K815+K867)","v":0},{"$f":"IF(COUNT($H763:L763)>'RFM input'!$V$7,0, L763+L815+L867)","v":0},{"$f":"IF(COUNT($H763:M763)>'RFM input'!$V$7,0, M763+M815+M867)","v":0},{"$f":"IF(COUNT($H763:N763)>'RFM input'!$V$7,0, N763+N815+N867)","v":0},{"$f":"IF(COUNT($H763:O763)>'RFM input'!$V$7,0, O763+O815+O867)","v":0},{"$f":"IF(COUNT($H763:P763)>'RFM input'!$V$7,0, P763+P815+P867)","v":0},{"$f":"IF(COUNT($H763:Q763)>'RFM input'!$V$7,0, Q763+Q815+Q867)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!I53","v":0},0,0,0,{"$f":"IF(COUNT($H764:J764)>'RFM input'!$V$7,0, J764+J816+J868)","v":0},{"$f":"IF(COUNT($H764:K764)>'RFM input'!$V$7,0, K764+K816+K868)","v":0},{"$f":"IF(COUNT($H764:L764)>'RFM input'!$V$7,0, L764+L816+L868)","v":0},{"$f":"IF(COUNT($H764:M764)>'RFM input'!$V$7,0, M764+M816+M868)","v":0},{"$f":"IF(COUNT($H764:N764)>'RFM input'!$V$7,0, N764+N816+N868)","v":0},{"$f":"IF(COUNT($H764:O764)>'RFM input'!$V$7,0, O764+O816+O868)","v":0},{"$f":"IF(COUNT($H764:P764)>'RFM input'!$V$7,0, P764+P816+P868)","v":0},{"$f":"IF(COUNT($H764:Q764)>'RFM input'!$V$7,0, Q764+Q816+Q868)","v":0}]
[null,null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,{"$f":"'RFM input'!I54","v":0},0,28.477436678851177,45.405659845157764,{"$f":"IF(COUNT($H765:J765)>'RFM input'!$V$7,0, J765+J817+J869)","v":80.059112466483484},{"$f":"IF(COUNT($H765:K765)>'RFM input'!$V$7,0, K765+K817+K869)","v":133.27368961090377},{"$f":"IF(COUNT($H765:L765)>'RFM input'!$V$7,0, L765+L817+L869)","v":198.96584992218848},{"$f":"IF(COUNT($H765:M765)>'RFM input'!$V$7,0, M765+M817+M869)","v":0},{"$f":"IF(COUNT($H765:N765)>'RFM input'!$V$7,0, N765+N817+N869)","v":0},{"$f":"IF(COUNT($H765:O765)>'RFM input'!$V$7,0, O765+O817+O869)","v":0},{"$f":"IF(COUNT($H765:P765)>'RFM input'!$V$7,0, P765+P817+P869)","v":0},{"$f":"IF(COUNT($H765:Q765)>'RFM input'!$V$7,0, Q765+Q817+Q869)","v":0}]
[null,null,null,{"$f":"Asset49","v":"In-house software"},null,null,{"$f":"'RFM input'!I55","v":0},0,29.570224018923728,53.893797507753362,{"$f":"IF(COUNT($H766:J766)>'RFM input'!$V$7,0, J766+J818+J870)","v":75.461938359043202},{"$f":"IF(COUNT($H766:K766)>'RFM input'!$V$7,0, K766+K818+K870)","v":111.37545661496087},{"$f":"IF(COUNT($H766:L766)>'RFM input'!$V$7,0, L766+L818+L870)","v":151.22374191775623},{"$f":"IF(COUNT($H766:M766)>'RFM input'!$V$7,0, M766+M818+M870)","v":0},{"$f":"IF(COUNT($H766:N766)>'RFM input'!$V$7,0, N766+N818+N870)","v":0},{"$f":"IF(COUNT($H766:O766)>'RFM input'!$V$7,0, O766+O818+O870)","v":0},{"$f":"IF(COUNT($H766:P766)>'RFM input'!$V$7,0, P766+P818+P870)","v":0},{"$f":"IF(COUNT($H766:Q766)>'RFM input'!$V$7,0, Q766+Q818+Q870)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!I56","v":7.8700635556229583},7.8155110795833229,7.6785676637652687,7.7412266142113149,{"$f":"IF(COUNT($H767:J767)>'RFM input'!$V$7,0, J767+J819+J871)","v":8.13434073228321},{"$f":"IF(COUNT($H767:K767)>'RFM input'!$V$7,0, K767+K819+K871)","v":8.2340835577358664},{"$f":"IF(COUNT($H767:L767)>'RFM input'!$V$7,0, L767+L819+L871)","v":8.1945608198644528},{"$f":"IF(COUNT($H767:M767)>'RFM input'!$V$7,0, M767+M819+M871)","v":0},{"$f":"IF(COUNT($H767:N767)>'RFM input'!$V$7,0, N767+N819+N871)","v":0},{"$f":"IF(COUNT($H767:O767)>'RFM input'!$V$7,0, O767+O819+O871)","v":0},{"$f":"IF(COUNT($H767:P767)>'RFM input'!$V$7,0, P767+P819+P871)","v":0},{"$f":"IF(COUNT($H767:Q767)>'RFM input'!$V$7,0, Q767+Q819+Q871)","v":0}]
[]
[null,null,"Nominal Actual Net Capex",null,null,null,{"$f":"SUM(G770:G819)","v":550.4454537751252},{"$f":"SUM(H770:H819)","v":570.76208151384958},609.0022858882744,771.57567032614963,1065.4765428560415,1252.4788565745641,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,{"$f":"'RFM input'!L7","v":22.288274934735632},{"$f":"H12*H$7","v":38.551477594572624},{"$f":"I12*I$7","v":54.958905782892764},93.516204966333845,69.294805464988997,118.4392604011623,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,{"$f":"'RFM input'!L8","v":5.6225165238911776},{"$f":"H13*H$7","v":0.34235690491964338},0.9479539620367462,0.70601283885646771,0.57918943862758177,1.2524180916620082,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,{"$f":"'RFM input'!L9","v":213.24606895734473},{"$f":"H14*H$7","v":236.20005264323729},241.58120362511272,316.13873773080803,462.86729007377562,498.77344121547685,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,{"$f":"'RFM input'!L10","v":32.260519037527011},{"$f":"H15*H$7","v":15.06831522127916},14.212449326411264,15.733806527546307,22.548834948629757,27.349306545454635,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,{"$f":"'RFM input'!L11","v":1.9818884580012011},{"$f":"H16*H$7","v":0.13712102980421681},0.15322148949195208,5.9543540348047284E-4,5.3493982680662055E-3,0.18246858237356345,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,{"$f":"'RFM input'!L12","v":55.709795518943466},{"$f":"H17*H$7","v":46.454193895884153},63.095392158631775,76.159420514769479,114.1519917499422,118.4818480509317,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,{"$f":"'RFM input'!L13","v":8.3376479042403258},{"$f":"H18*H$7","v":9.6710564048059009},7.9248526303644597,1.9716829360785337,6.9365428662409245,8.4544208482839824,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,{"$f":"'RFM input'!L14","v":36.684337925144661},{"$f":"H19*H$7","v":15.561333889980849},22.556124109272012,24.833652602068231,28.407798988740502,39.668035194373253,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,{"$f":"'RFM input'!L15","v":7.2969135689391047},{"$f":"H20*H$7","v":1.6342075190376784},7.0191193897650157,2.3940352189805862,0.84148324703491129,9.3592831314154736,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,{"$f":"'RFM input'!L16","v":66.553115301312047},{"$f":"H21*H$7","v":65.993790836115721},73.778035853795828,73.623397767610228,118.63667825196106,129.86081590373544,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,{"$f":"'RFM input'!L17","v":13.291400839750342},{"$f":"H22*H$7","v":38.126239923444778},29.684002388717992,54.644011565648874,58.719411274210145,76.86477894904796,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,{"$f":"'RFM input'!L18","v":4.8337336852289168},{"$f":"H23*H$7","v":15.94893788287939},18.074462845227693,7.8349295173388898,10.921066819241009,26.754354025848567,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Generation Assets"},null,null,{"$f":"'RFM input'!L19","v":3.6485325852569082},{"$f":"H24*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Other Equipment"},null,null,{"$f":"'RFM input'!L20","v":0},{"$f":"H25*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,{"$f":"'RFM input'!L21","v":5.2019691366195566},{"$f":"H26*H$7","v":2.8750890763424781},3.9559354028395464,6.8031591157652178,7.7273099804864014,8.6426146127291368,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,{"$f":"'RFM input'!L22","v":0.58744452224345178},{"$f":"H27*H$7","v":0.13849181146355408},0.1678194778842477,0.1674704987316924,3.2234611623036822E-3,0.30323901819083871,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":"IT Systems"},null,null,{"$f":"'RFM input'!L23","v":2.4965815219798588},{"$f":"H28*H$7","v":5.4158432064947863},6.1814473194207782,6.5800843374580928,5.4782933912403333,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,{"$f":"'RFM input'!L24","v":0},{"$f":"H29*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,{"$f":"'RFM input'!L25","v":28.052792722350048},{"$f":"H30*H$7","v":11.706298861779135},14.729439298240548,24.35883913265555,48.856968297957394,52.603662976655826,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,{"$f":"'RFM input'!L26","v":4.3694552195013276},{"$f":"H31*H$7","v":3.5466944500629767},3.7449246033317696,5.0169754872063601,6.3274397080271649,7.1472486700536155,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":"Buildings"},null,null,{"$f":"'RFM input'!L27","v":37.982465412115566},{"$f":"H32*H$7","v":-7.5018468446170314E-2},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,{"$f":"'RFM input'!L28","v":0},{"$f":"H33*H$7","v":-7.1131691680862965E-3},-6.7399968131403629E-2,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":"Land Improvements"},null,null,{"$f":"'RFM input'!L29","v":0},{"$f":"H34*H$7","v":-0.35232342641711228},-5.1779673772835447E-2,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":"Metering"},null,null,{"$f":"'RFM input'!L30","v":0},{"$f":"H35*H$7","v":3.6727233431805852},1.558186847160214E-2,-0.17659610364032841,0,2.273480687440173,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":"Communications"},null,null,{"$f":"'RFM input'!L31","v":0},{"$f":"H36*H$7","v":2.1046513848211839},0.83049655618170004,0.14664815094358627,0.3030796178017256,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,{"$f":"'RFM input'!L32","v":0},{"$f":"H37*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,{"$f":"'RFM input'!L33","v":0},{"$f":"H38*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,{"$f":"'RFM input'!L34","v":0},{"$f":"H39*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!L35","v":0},{"$f":"H40*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!L36","v":0},{"$f":"H41*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!L37","v":0},{"$f":"H42*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!L38","v":0},{"$f":"H43*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!L39","v":0},{"$f":"H44*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!L40","v":0},{"$f":"H45*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!L41","v":0},{"$f":"H46*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!L42","v":0},{"$f":"H47*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!L43","v":0},{"$f":"H48*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!L44","v":0},{"$f":"H49*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!L45","v":0},{"$f":"H50*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!L46","v":0},{"$f":"H51*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!L47","v":0},{"$f":"H52*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!L48","v":0},{"$f":"H53*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!L49","v":0},{"$f":"H54*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!L50","v":0},{"$f":"H55*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!L51","v":0},{"$f":"H56*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!L52","v":0},{"$f":"H57*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!L53","v":0},{"$f":"H58*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,{"$f":"'RFM input'!L54","v":0},{"$f":"H59*H$7","v":28.477436678851177},16.227130995468933,31.588063275634752,50.63200200036048,63.274621162634645,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":"In-house software"},null,null,{"$f":"'RFM input'!L55","v":0},{"$f":"H60*H$7","v":29.570224018923728},29.282966446619263,29.534538809951858,52.237783877344953,62.793558507093522,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!L56","v":0},{"$f":"H61*H$7","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$G$295& \" Regulatory Depreciation\"","v":"Nominal Forecast Regulatory Depreciation"},null,null,null,{"$f":"SUM(G822:G871)","v":-218.59058249403543},{"$f":"SUM(H822:H871)","v":-349.45751362279606},-56.058198866361934,469.65154744507396,9.9734181130723218,-220.76720403295158,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,{"$f":"-'RFM input'!M7","v":-19.232024894578768},{"$f":"H1032+H1084","v":-32.11568670072463},-1.7796168758048125,51.429113684549563,7.0101387271499505,-15.841259089505598,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,{"$f":"-'RFM input'!M8","v":-1.0305399089550007},{"$f":"H1033+H1085","v":-2.0326864064443182},-0.48304951719822675,2.1260808884323898,-0.54822471861698485,-1.8993423177046964,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,{"$f":"-'RFM input'!M9","v":-43.117003956501179},{"$f":"H1034+H1086","v":-90.413170932993538},17.793415287301002,213.11894757030996,50.044169916293612,-29.541523501800327,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,{"$f":"-'RFM input'!M10","v":-5.2503505070936747},{"$f":"H1035+H1087","v":-14.778109159199621},10.536225048065827,53.811526836042184,16.034691522981959,-2.2083652663404436,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,{"$f":"-'RFM input'!M11","v":-4.9398867708390153},{"$f":"H1036+H1088","v":-2.2689681596381344},-1.6516861207195563,-0.75211094662273248,-2.001261445237799,-2.6270847475266947,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,{"$f":"-'RFM input'!M12","v":-20.644362494463724},{"$f":"H1037+H1089","v":-36.325769632113804},-2.4841171336222487,57.281446198469069,4.7148473519256129,-20.801115534782262,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,{"$f":"-'RFM input'!M13","v":-6.4237568547613453},{"$f":"H1038+H1090","v":-9.8458486837217087},-1.3170861483085456,13.010727451944632,-0.36909360070078456,-6.6944606423380542,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,{"$f":"-'RFM input'!M14","v":-2.2364961392384544},{"$f":"H1039+H1091","v":-10.110077507766249},2.6279554443493147,25.521389741559315,5.2044170332849689,-5.0834000230154448,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,{"$f":"-'RFM input'!M15","v":-10.36993019652636},{"$f":"H1040+H1092","v":-12.188229627115602},-4.1057407777080037,9.3004321461679371,-3.7962460042048427,-10.14834482492298,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,{"$f":"-'RFM input'!M16","v":-37.627958322793859},{"$f":"H1041+H1093","v":-52.075135649508731},-20.285138232994669,35.268833016321722,-16.905335864121888,-42.12442674283681,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,{"$f":"-'RFM input'!M17","v":-5.0201526950611672},{"$f":"H1042+H1094","v":-3.5980049300546701},1.004621701034595,10.548523129175674,4.574212148372049,1.0610556975657079,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,{"$f":"-'RFM input'!M18","v":-4.5813216129588881},{"$f":"H1043+H1095","v":-4.6101621452275037},-0.87675287364892451,6.3852280165824702,0.24734985578016477,-2.7491024721086852,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Generation Assets"},null,null,{"$f":"-'RFM input'!M19","v":-0.33603521818838145},{"$f":"H1044+H1096","v":-0.62665015391576828},-0.20824580471260312,0.51121952288762151,-0.42237685637334743,-0.93639150650022229,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Other Equipment"},null,null,{"$f":"-'RFM input'!M20","v":-2.6711954335258499},{"$f":"H1045+H1097","v":-7.7023716150994639E-2},-4.0361897429672194E-2,1.5892708533203556E-2,-4.3902869157995079E-2,-7.2184959577548807E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,{"$f":"-'RFM input'!M21","v":-6.837629702616038},{"$f":"H1046+H1098","v":-8.3785108952433447},-8.6024364178526458,-3.5756190829813246,-3.6802081877156567,-3.7152256252945013,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,{"$f":"-'RFM input'!M22","v":1.8497009867036616},{"$f":"H1047+H1099","v":0.85136328205874889},3.4954343065006013,8.1123203743180081,4.5326067245318953,2.8222672515003655,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":"IT Systems"},null,null,{"$f":"-'RFM input'!M23","v":-3.9020735658802472},{"$f":"H1048+H1100","v":-10.492020714956009},-5.7718517775036418,-3.6816413433647934,-4.7738479716260889,-6.031736242373527,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,{"$f":"-'RFM input'!M24","v":-4.8277600383180594},{"$f":"H1049+H1101","v":-2.033161003566716E-2},-1.6741126840245928,-3.063022261915862,-3.967091593138977,-5.3635653780289863,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,{"$f":"-'RFM input'!M25","v":-21.95600732807846},{"$f":"H1050+H1102","v":-15.45301977101353},-15.501621995248428,-15.471705152831541,-16.443747286240203,-15.341355349337446,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,{"$f":"-'RFM input'!M26","v":-9.3412315093572733},{"$f":"H1051+H1103","v":-14.669862442465037},-13.757030568028505,-10.897003235127777,-7.9109379295466447,-9.4002291938997651,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":"Buildings"},null,null,{"$f":"-'RFM input'!M27","v":-7.0798858936198226},{"$f":"H1052+H1104","v":-7.4092966802372136},1.5920305527814129,16.389743302927982,3.0182425383392903,-3.2992772628565845,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,{"$f":"-'RFM input'!M28","v":0.50327490494951843},{"$f":"H1053+H1105","v":0.24066083784337738},0.98646059562210342,2.2804227346156818,1.2722358414171646,0.79214684465597807,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":"Land Improvements"},null,null,{"$f":"-'RFM input'!M29","v":-9.1857574719305335E-2},{"$f":"H1054+H1106","v":-2.7841430038248438},0.449726533165971,5.7560391600044225,0.93579951789399018,-1.3512737172736249,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":"Metering"},null,null,{"$f":"-'RFM input'!M30","v":-1.905972943509636},{"$f":"H1055+H1107","v":-3.0811875326707114},-1.3265284731514524,1.3678589392172795,-1.3855461870392491,-2.6827921788298914,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":"Communications"},null,null,{"$f":"-'RFM input'!M31","v":-1.4655723480644807},{"$f":"H1056+H1108","v":-4.9231867282320003},-1.2421924943532909,4.6824282035750455,-0.99682362276528735,-3.6857995044027039,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,{"$f":"-'RFM input'!M32","v":0},{"$f":"H1057+H1109","v":-12.135511543626471},-9.2408567063670066,-5.3176296628169961,-10.728701276497752,-13.27716095189731,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,{"$f":"-'RFM input'!M33","v":0},{"$f":"H1058+H1110","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,{"$f":"-'RFM input'!M34","v":0},{"$f":"H1059+H1111","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"-'RFM input'!M35","v":0},{"$f":"H1060+H1112","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"-'RFM input'!M36","v":0},{"$f":"H1061+H1113","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"-'RFM input'!M37","v":0},{"$f":"H1062+H1114","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"-'RFM input'!M38","v":0},{"$f":"H1063+H1115","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"-'RFM input'!M39","v":0},{"$f":"H1064+H1116","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"-'RFM input'!M40","v":0},{"$f":"H1065+H1117","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"-'RFM input'!M41","v":0},{"$f":"H1066+H1118","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"-'RFM input'!M42","v":0},{"$f":"H1067+H1119","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"-'RFM input'!M43","v":0},{"$f":"H1068+H1120","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"-'RFM input'!M44","v":0},{"$f":"H1069+H1121","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"-'RFM input'!M45","v":0},{"$f":"H1070+H1122","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"-'RFM input'!M46","v":0},{"$f":"H1071+H1123","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"-'RFM input'!M47","v":0},{"$f":"H1072+H1124","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"-'RFM input'!M48","v":0},{"$f":"H1073+H1125","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"-'RFM input'!M49","v":0},{"$f":"H1074+H1126","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"-'RFM input'!M50","v":0},{"$f":"H1075+H1127","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"-'RFM input'!M51","v":0},{"$f":"H1076+H1128","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"-'RFM input'!M52","v":0},{"$f":"H1077+H1129","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"-'RFM input'!M53","v":0},{"$f":"H1078+H1130","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,{"$f":"-'RFM input'!M54","v":0},{"$f":"H1079+H1131","v":0},0.70109217083765751,3.0653893456909702,2.5825751440598137,2.4175391486500688,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":"In-house software"},null,null,{"$f":"-'RFM input'!M55","v":0},{"$f":"H1080+H1132","v":0},-4.9593929577896327,-7.9663979586620099,-16.324265621427287,-22.945273204298157,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"-'RFM input'!M56","v":-5.4552476039635311E-2},{"$f":"H1081+H1133","v":-0.13694341581805386},6.2658950446046163E-2,0.39311411807189595,9.9742825452655726E-2,-3.9522737871413277E-2,0,0,0,0,0]
[]
[null,null,"Nominal Difference in Final Year Capex",null,null,null,{"$f":"SUM(G874:G923)","v":-54.249328100371315}]
[null,null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,{"$f":"'RFM input'!O7","v":-2.1113180869934389}]
[null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,{"$f":"'RFM input'!O8","v":15.807547766232837}]
[null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,{"$f":"'RFM input'!O9","v":-33.921817948483209}]
[null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,{"$f":"'RFM input'!O10","v":-20.370799486781877}]
[null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,{"$f":"'RFM input'!O11","v":-43.696238841286167}]
[null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,{"$f":"'RFM input'!O12","v":4.2163011938977206}]
[null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,{"$f":"'RFM input'!O13","v":0.81699511966216143}]
[null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,{"$f":"'RFM input'!O14","v":61.750561155427206}]
[null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,{"$f":"'RFM input'!O15","v":-45.061319407743703}]
[null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,{"$f":"'RFM input'!O16","v":-23.133536253204625}]
[null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,{"$f":"'RFM input'!O17","v":-23.91949855935507}]
[null,null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,{"$f":"'RFM input'!O18","v":-1.5177422966198673}]
[null,null,null,{"$f":"Asset13","v":"Generation Assets"},null,null,{"$f":"'RFM input'!O19","v":4.9901430102726607}]
[null,null,null,{"$f":"Asset14","v":"Other Equipment"},null,null,{"$f":"'RFM input'!O20","v":-44.585940429145417}]
[null,null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,{"$f":"'RFM input'!O21","v":7.1685551913201788}]
[null,null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,{"$f":"'RFM input'!O22","v":-3.1069154537533366}]
[null,null,null,{"$f":"Asset17","v":"IT Systems"},null,null,{"$f":"'RFM input'!O23","v":1.5931212641155561}]
[null,null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,{"$f":"'RFM input'!O24","v":-0.99473378301078785}]
[null,null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,{"$f":"'RFM input'!O25","v":-11.56104685838071}]
[null,null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,{"$f":"'RFM input'!O26","v":12.126122487099856}]
[null,null,null,{"$f":"Asset21","v":"Buildings"},null,null,{"$f":"'RFM input'!O27","v":-15.76949837658902}]
[null,null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,{"$f":"'RFM input'!O28","v":9.0601063827496719E-2}]
[null,null,null,{"$f":"Asset23","v":"Land Improvements"},null,null,{"$f":"'RFM input'!O29","v":35.139897882491617}]
[null,null,null,{"$f":"Asset24","v":"Metering"},null,null,{"$f":"'RFM input'!O30","v":15.779838164818395}]
[null,null,null,{"$f":"Asset25","v":"Communications"},null,null,{"$f":"'RFM input'!O31","v":56.021393381810228}]
[null,null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,{"$f":"'RFM input'!O32","v":0}]
[null,null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,{"$f":"'RFM input'!O33","v":0}]
[null,null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,{"$f":"'RFM input'!O34","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!O35","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!O36","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!O37","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!O38","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!O39","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!O40","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!O41","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!O42","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!O43","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!O44","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!O45","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!O46","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!O47","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!O48","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!O49","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!O50","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!O51","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!O52","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!O53","v":0}]
[null,null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,{"$f":"'RFM input'!O54","v":0}]
[null,null,null,{"$f":"Asset49","v":"In-house software"},null,null,{"$f":"'RFM input'!O55","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!O56","v":0}]
[]
[null,null,"Nominal Return on Difference in Final Year Capex",null,null,null,{"$f":"SUM(G926:G975)","v":-15.753807743404064}]
[null,null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,{"$f":"'RFM input'!P7","v":-0.61311910013201887}]
[null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,{"$f":"'RFM input'!P8","v":4.5904544281757484}]
[null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,{"$f":"'RFM input'!P9","v":-9.8507726635512043}]
[null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,{"$f":"'RFM input'!P10","v":-5.9156061453966551}]
[null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,{"$f":"'RFM input'!P11","v":-12.68922897149718}]
[null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,{"$f":"'RFM input'!P12","v":1.2243985450668669}]
[null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,{"$f":"'RFM input'!P13","v":0.23725241386665205}]
[null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,{"$f":"'RFM input'!P14","v":17.932138563818583}]
[null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,{"$f":"'RFM input'!P15","v":-13.085643407422365}]
[null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,{"$f":"'RFM input'!P16","v":-6.717894862840879}]
[null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,{"$f":"'RFM input'!P17","v":-6.9461354604340464}]
[null,null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,{"$f":"'RFM input'!P18","v":-0.44074684760599431}]
[null,null,null,{"$f":"Asset13","v":"Generation Assets"},null,null,{"$f":"'RFM input'!P19","v":1.4491193964739455}]
[null,null,null,{"$f":"Asset14","v":"Other Equipment"},null,null,{"$f":"'RFM input'!P20","v":-12.947595079519814}]
[null,null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,{"$f":"'RFM input'!P21","v":2.0817223777056566}]
[null,null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,{"$f":"'RFM input'!P22","v":-0.90223695753212585}]
[null,null,null,{"$f":"Asset17","v":"IT Systems"},null,null,{"$f":"'RFM input'!P23","v":0.46263662584668108}]
[null,null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,{"$f":"'RFM input'!P24","v":-0.28886707581754756}]
[null,null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,{"$f":"'RFM input'!P25","v":-3.3572859959194354}]
[null,null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,{"$f":"'RFM input'!P26","v":3.5213819050679152}]
[null,null,null,{"$f":"Asset21","v":"Buildings"},null,null,{"$f":"'RFM input'!P27","v":-4.5794050236910788}]
[null,null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,{"$f":"'RFM input'!P28","v":2.6310219699780847E-2}]
[null,null,null,{"$f":"Asset23","v":"Land Improvements"},null,null,{"$f":"'RFM input'!P29","v":10.204498649999605}]
[null,null,null,{"$f":"Asset24","v":"Metering"},null,null,{"$f":"'RFM input'!P30","v":4.582407660619074}]
[null,null,null,{"$f":"Asset25","v":"Communications"},null,null,{"$f":"'RFM input'!P31","v":16.268409061615767}]
[null,null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,{"$f":"'RFM input'!P32","v":0}]
[null,null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,{"$f":"'RFM input'!P33","v":0}]
[null,null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,{"$f":"'RFM input'!P34","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!P35","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!P36","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!P37","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!P38","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!P39","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!P40","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!P41","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!P42","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!P43","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!P44","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!P45","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!P46","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!P47","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!P48","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!P49","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!P50","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!P51","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!P52","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!P53","v":0}]
[null,null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,{"$f":"'RFM input'!P54","v":0}]
[null,null,null,{"$f":"Asset49","v":"In-house software"},null,null,{"$f":"'RFM input'!P55","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!P56","v":0}]
[]
[null,null,"Nominal Other Final Year Adjustments",null,null,null,{"$f":"SUM(G978:G1027)","v":130.16097554997478}]
[null,null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,{"$f":"'RFM input'!Q7","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,{"$f":"'RFM input'!Q8","v":0}]
[null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,{"$f":"'RFM input'!Q9","v":0}]
[null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,{"$f":"'RFM input'!Q10","v":0}]
[null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,{"$f":"'RFM input'!Q11","v":0}]
[null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,{"$f":"'RFM input'!Q12","v":0}]
[null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,{"$f":"'RFM input'!Q13","v":0}]
[null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,{"$f":"'RFM input'!Q14","v":0}]
[null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,{"$f":"'RFM input'!Q15","v":0}]
[null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,{"$f":"'RFM input'!Q16","v":0}]
[null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,{"$f":"'RFM input'!Q17","v":0}]
[null,null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,{"$f":"'RFM input'!Q18","v":0}]
[null,null,null,{"$f":"Asset13","v":"Generation Assets"},null,null,{"$f":"'RFM input'!Q19","v":0}]
[null,null,null,{"$f":"Asset14","v":"Other Equipment"},null,null,{"$f":"'RFM input'!Q20","v":0}]
[null,null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,{"$f":"'RFM input'!Q21","v":0}]
[null,null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,{"$f":"'RFM input'!Q22","v":0}]
[null,null,null,{"$f":"Asset17","v":"IT Systems"},null,null,{"$f":"'RFM input'!Q23","v":0}]
[null,null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,{"$f":"'RFM input'!Q24","v":0}]
[null,null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,{"$f":"'RFM input'!Q25","v":0}]
[null,null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,{"$f":"'RFM input'!Q26","v":0}]
[null,null,null,{"$f":"Asset21","v":"Buildings"},null,null,{"$f":"'RFM input'!Q27","v":0}]
[null,null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,{"$f":"'RFM input'!Q28","v":0}]
[null,null,null,{"$f":"Asset23","v":"Land Improvements"},null,null,{"$f":"'RFM input'!Q29","v":0}]
[null,null,null,{"$f":"Asset24","v":"Metering"},null,null,{"$f":"'RFM input'!Q30","v":0}]
[null,null,null,{"$f":"Asset25","v":"Communications"},null,null,{"$f":"'RFM input'!Q31","v":0}]
[null,null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,{"$f":"'RFM input'!Q32","v":130.16097554997478}]
[null,null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,{"$f":"'RFM input'!Q33","v":0}]
[null,null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,{"$f":"'RFM input'!Q34","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!Q35","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!Q36","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!Q37","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!Q38","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!Q39","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!Q40","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!Q41","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!Q42","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!Q43","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!Q44","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!Q45","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!Q46","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!Q47","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!Q48","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!Q49","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!Q50","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!Q51","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!Q52","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!Q53","v":0}]
[null,null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,{"$f":"'RFM input'!Q54","v":0}]
[null,null,null,{"$f":"Asset49","v":"In-house software"},null,null,{"$f":"'RFM input'!Q55","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!Q56","v":0}]
[]
[]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$G$295& \" Straight-line Depreciation\"","v":"Nominal Forecast Straight-line Depreciation"},null,null,null,{"$f":"SUM(G1032:G1081)","v":-423.65480240696326},{"$f":"SUM(H1032:H1081)","v":-448.7159931947088},-467.28749550462129,-494.29567284435848,-539.04301425989695,-575.3719933621361,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,{"$f":"-(G1084-G822)","v":-40.723040446722635},{"$f":"H$76*H$7","v":-42.167410663887324},-42.865189172688311,-44.716321938238835,-48.606259069088679,-50.971969608531836,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,-1.7810716376165492,{"$f":"H$89*H$7","v":-2.5986835613492678},-2.7247049232013403,-2.9288467394411288,-3.2782732795799547,-3.5337395198272383,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,-115.93159444925642,{"$f":"H$102*H$7","v":-125.54755898085764},-130.12852471931515,{"$f":"J$102*J$7","v":-138.3557863287221},-153.24547770261753,-163.62545864030011,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,-23.337059080799701,{"$f":"H$115*H$7","v":-23.241404587222632},-23.877367551535269,-25.170346100000067,-27.646512264808699,-29.282493170282656,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,-6.5623085185195293,{"$f":"H$128*H$7","v":-2.5168865374208611},-2.5849002871950471,-2.7239917009860326,-2.9910116562330731,-3.1709513264468883,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,-44.26660913810111,{"$f":"H$141*H$7","v":-47.719758734819472},-49.155199282022323,-51.950637179274025,-57.206093998250225,-60.736424117929836,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,-12.481279882471377,{"$f":"H$154*H$7","v":-12.703796673583298},-12.928578750580757,-13.502067609374834,-14.693232647866861,-15.42518869464854,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,-9.4485536871011959,{"$f":"H$167*H$7","v":-14.464515272588601},-15.263609325989798,-16.505811742182264,-18.579780571643528,-20.130727477047117,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,-17.568836784020569,{"$f":"H$180*H$7","v":-15.027477577297146},-15.27812147550981,-15.939961085433216,-17.328849284825498,-18.174538216885402,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,-60.692266091367117,{"$f":"H$193*H$7","v":-62.851679952046965},-64.578890134704153,-68.083491857894089,-74.789530261639413,-79.228685331981893,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,-8.0446326251034179,{"$f":"H$206*H$7","v":-4.8177613011722347},-5.1616077682549033,-5.6596320181165067,-6.4530733695154732,-7.0722854841430607,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,-7.0547290390537247,{"$f":"H$219*H$7","v":-5.7520071803324591},-5.9150360831120237,-6.2411474862209619,-6.8614184355687824,-7.2737504874747607,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Generation Assets"},null,null,-0.53933474659525227,{"$f":"H$232*H$7","v":-0.80563208865978719},-0.91388836204784885,-1.0522318056940241,-1.2519818198444899,-1.4225813436270818,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Other Equipment"},null,null,-3.8072604321879568,{"$f":"H$245*H$7","v":-9.0117238684984849E-2},-9.0892774301895213E-2,-9.4072470331227703E-2,-0.10144005869187622,-0.10555039746150117,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,-7.1587708587215166,{"$f":"H$258*H$7","v":-8.5942018288471331},-9.2866978950712742,-4.7436071677549441,-4.4152753859055629,-4.2532154715261221,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,-3.7747582837255322E-15,{"$f":"H$271*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":"IT Systems"},null,null,-4.2558065773312279,{"$f":"H$284*H$7","v":-10.663016923804818},-6.2893746958915147,-4.872327132862174,-5.5073234198496239,-6.4877246150465933,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,-4.9477326615029593,{"$f":"H$297*H$7","v":-2.383549668999695E-2},-1.6876447836722852,-2.9622037927002163,-3.790817364455966,-5.1618942427195762,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,-23.807350911512714,{"$f":"H$310*H$7","v":-16.242762633089534},-18.58086891182171,-22.304908460221505,-20.339180466806798,-18.458281047082888,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,-10.385354292073721,{"$f":"H$323*H$7","v":-15.249951937272023},-15.725983198976419,-14.520875376306627,-9.5475802631492677,-10.341192293981374,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":"Buildings"},null,null,-13.411930318815793,{"$f":"H$336*H$7","v":-10.46088666779195},-10.55091151002768,-10.920013363194176,-11.775249364433623,-12.224806364527826,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,-1.1102230246251565E-15,{"$f":"H$349*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":"Land Improvements"},null,null,-1.6153525388453482,{"$f":"H$362*H$7","v":-3.8859424760734336},-3.9193843218227746,-4.0564958893950722,-4.3741934240138134,-4.551435206485321,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":"Metering"},null,null,-2.79814166939205,{"$f":"H$375*H$7","v":-3.6571838636076466},-3.6886570465991064,-3.8176970968640913,-4.1166923352829619,-4.2835002051376989,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":"Communications"},null,null,-2.8363857483094437,{"$f":"H$388*H$7","v":-6.1736608376009361},-6.2267904489400143,-6.4446218554302357,-6.9493531631514838,-7.2309401032486003,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,0,{"$f":"H$401*H$7","v":-13.255657632696819},-13.369733860172696,-13.837446392823786,-14.921170553844611,-15.525774559466756,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,0,{"$f":"H$414*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,0,{"$f":"H$427*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,{"$f":"H$440*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,0,{"$f":"H$453*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset31","v":0},null,null,0,{"$f":"H$466*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,0,{"$f":"H$479*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,0,{"$f":"H$492*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,0,{"$f":"H$505*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,0,{"$f":"H$518*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,0,{"$f":"H$531*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,0,{"$f":"H$544*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,0,{"$f":"H$557*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,0,{"$f":"H$570*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,0,{"$f":"H$583*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,0,{"$f":"H$596*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,0,{"$f":"H$609*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,0,{"$f":"H$622*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,0,{"$f":"H$635*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,0,{"$f":"H$648*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,0,{"$f":"H$661*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":0},null,null,0,{"$f":"H$674*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,0,{"$f":"H$687*H$7","v":0},-0.29513214983887426,-0.49070107911528976,-0.66141029991848344,-0.81393165014482849,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":"In-house software"},null,null,0,{"$f":"H$700*H$7","v":0},-5.9938461871205799,-12.187264210299748,-19.381974132917563,-25.645780234638888,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,-0.19940027154189927,{"$f":"H$713*H$7","v":-0.20420254731188608},-0.20595988420785757,-0.21316496548134062,-0.22985966599306973,-0.23917355154171854,0,0,0,0,0]
[]
[null,null,"Nominal Actual Inflation on Opening RAB",null,null,null,{"$f":"SUM(G1084:G1133)","v":205.06421991292774},{"$f":"SUM(H1084:H1133)","v":99.258479571912787},411.22929663825948,963.94722028943227,549.01643237296935,354.60478932918454,{"$f":"SUM(M1084:M1133)","v":0},0,0,0,{"$f":"SUM(Q1084:Q1133)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,{"$f":"G718*G$6","v":21.491015552143867},{"$f":"H718*H$6","v":10.051723963162694},41.085572296883498,{"$f":"J718*J$6","v":96.145435622788398},{"$f":"IF(COUNT($H1084:J1084)>='RFM input'!$V$7,0,K718*K$6)","v":55.61639779623863},{"$f":"IF(COUNT($H1084:K1084)>='RFM input'!$V$7,0,L718*L$6)","v":35.130710519026238},{"$f":"IF(COUNT($H1084:L1084)>='RFM input'!$V$7,0,M718*M$6)","v":0},{"$f":"IF(COUNT($H1084:M1084)>='RFM input'!$V$7,0,N718*N$6)","v":0},{"$f":"IF(COUNT($H1084:N1084)>='RFM input'!$V$7,0,O718*O$6)","v":0},{"$f":"IF(COUNT($H1084:O1084)>='RFM input'!$V$7,0,P718*P$6)","v":0},{"$f":"IF(COUNT($H1084:P1084)>='RFM input'!$V$7,0,Q718*Q$6)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,0.75053172866154838,0.56599715490494973,2.2416554060031135,{"$f":"J719*J$6","v":5.0549276278735187},{"$f":"IF(COUNT($H1085:J1085)>='RFM input'!$V$7,0,K719*K$6)","v":2.7300485609629699},{"$f":"IF(COUNT($H1085:K1085)>='RFM input'!$V$7,0,L719*L$6)","v":1.6343972021225419},{"$f":"IF(COUNT($H1085:L1085)>='RFM input'!$V$7,0,M719*M$6)","v":0},{"$f":"IF(COUNT($H1085:M1085)>='RFM input'!$V$7,0,N719*N$6)","v":0},{"$f":"IF(COUNT($H1085:N1085)>='RFM input'!$V$7,0,O719*O$6)","v":0},{"$f":"IF(COUNT($H1085:O1085)>='RFM input'!$V$7,0,P719*P$6)","v":0},{"$f":"IF(COUNT($H1085:P1085)>='RFM input'!$V$7,0,Q719*Q$6)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,72.814590492755244,35.134388047864107,147.92194000661615,351.47473389903206,{"$f":"IF(COUNT($H1086:J1086)>='RFM input'!$V$7,0,K720*K$6)","v":203.28964761891115},{"$f":"IF(COUNT($H1086:K1086)>='RFM input'!$V$7,0,L720*L$6)","v":134.08393513849978},{"$f":"IF(COUNT($H1086:L1086)>='RFM input'!$V$7,0,M720*M$6)","v":0},{"$f":"IF(COUNT($H1086:M1086)>='RFM input'!$V$7,0,N720*N$6)","v":0},{"$f":"IF(COUNT($H1086:N1086)>='RFM input'!$V$7,0,O720*O$6)","v":0},{"$f":"IF(COUNT($H1086:O1086)>='RFM input'!$V$7,0,P720*P$6)","v":0},{"$f":"IF(COUNT($H1086:P1086)>='RFM input'!$V$7,0,Q720*Q$6)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,18.086708573706026,8.4632954280230113,34.413592599601095,78.981872936042251,{"$f":"IF(COUNT($H1087:J1087)>='RFM input'!$V$7,0,K721*K$6)","v":43.681203787790658},{"$f":"IF(COUNT($H1087:K1087)>='RFM input'!$V$7,0,L721*L$6)","v":27.074127903942212},{"$f":"IF(COUNT($H1087:L1087)>='RFM input'!$V$7,0,M721*M$6)","v":0},{"$f":"IF(COUNT($H1087:M1087)>='RFM input'!$V$7,0,N721*N$6)","v":0},{"$f":"IF(COUNT($H1087:N1087)>='RFM input'!$V$7,0,O721*O$6)","v":0},{"$f":"IF(COUNT($H1087:O1087)>='RFM input'!$V$7,0,P721*P$6)","v":0},{"$f":"IF(COUNT($H1087:P1087)>='RFM input'!$V$7,0,Q721*Q$6)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,1.6224217476805141,0.24791837778272655,0.9332141664754906,1.9718807543633001,{"$f":"IF(COUNT($H1088:J1088)>='RFM input'!$V$7,0,K722*K$6)","v":0.98975021099527405},{"$f":"IF(COUNT($H1088:K1088)>='RFM input'!$V$7,0,L722*L$6)","v":0.54386657892019374},{"$f":"IF(COUNT($H1088:L1088)>='RFM input'!$V$7,0,M722*M$6)","v":0},{"$f":"IF(COUNT($H1088:M1088)>='RFM input'!$V$7,0,N722*N$6)","v":0},{"$f":"IF(COUNT($H1088:N1088)>='RFM input'!$V$7,0,O722*O$6)","v":0},{"$f":"IF(COUNT($H1088:O1088)>='RFM input'!$V$7,0,P722*P$6)","v":0},{"$f":"IF(COUNT($H1088:P1088)>='RFM input'!$V$7,0,Q722*Q$6)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,23.622246643637386,11.393989102705664,46.671082148400075,109.23208337774309,{"$f":"IF(COUNT($H1089:J1089)>='RFM input'!$V$7,0,K723*K$6)","v":61.920941350175838},{"$f":"IF(COUNT($H1089:K1089)>='RFM input'!$V$7,0,L723*L$6)","v":39.935308583147574},{"$f":"IF(COUNT($H1089:L1089)>='RFM input'!$V$7,0,M723*M$6)","v":0},{"$f":"IF(COUNT($H1089:M1089)>='RFM input'!$V$7,0,N723*N$6)","v":0},{"$f":"IF(COUNT($H1089:N1089)>='RFM input'!$V$7,0,O723*O$6)","v":0},{"$f":"IF(COUNT($H1089:O1089)>='RFM input'!$V$7,0,P723*P$6)","v":0},{"$f":"IF(COUNT($H1089:P1089)>='RFM input'!$V$7,0,Q723*Q$6)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,6.0575230277100314,2.8579479898615894,11.611492602272211,26.512795061319466,{"$f":"IF(COUNT($H1090:J1090)>='RFM input'!$V$7,0,K724*K$6)","v":14.324139047166076},{"$f":"IF(COUNT($H1090:K1090)>='RFM input'!$V$7,0,L724*L$6)","v":8.7307280523104858},{"$f":"IF(COUNT($H1090:L1090)>='RFM input'!$V$7,0,M724*M$6)","v":0},{"$f":"IF(COUNT($H1090:M1090)>='RFM input'!$V$7,0,N724*N$6)","v":0},{"$f":"IF(COUNT($H1090:N1090)>='RFM input'!$V$7,0,O724*O$6)","v":0},{"$f":"IF(COUNT($H1090:O1090)>='RFM input'!$V$7,0,P724*P$6)","v":0},{"$f":"IF(COUNT($H1090:P1090)>='RFM input'!$V$7,0,Q724*Q$6)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,7.2120575478627407,4.3544377648223511,17.891564770339112,42.027201483741578,{"$f":"IF(COUNT($H1091:J1091)>='RFM input'!$V$7,0,K725*K$6)","v":23.784197604928497},{"$f":"IF(COUNT($H1091:K1091)>='RFM input'!$V$7,0,L725*L$6)","v":15.047327454031672},{"$f":"IF(COUNT($H1091:L1091)>='RFM input'!$V$7,0,M725*M$6)","v":0},{"$f":"IF(COUNT($H1091:M1091)>='RFM input'!$V$7,0,N725*N$6)","v":0},{"$f":"IF(COUNT($H1091:N1091)>='RFM input'!$V$7,0,O725*O$6)","v":0},{"$f":"IF(COUNT($H1091:O1091)>='RFM input'!$V$7,0,P725*P$6)","v":0},{"$f":"IF(COUNT($H1091:P1091)>='RFM input'!$V$7,0,Q725*Q$6)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,7.1989065874942098,2.8392479501815449,11.172380697801806,25.240393231601153,{"$f":"IF(COUNT($H1092:J1092)>='RFM input'!$V$7,0,K726*K$6)","v":13.532603280620656},{"$f":"IF(COUNT($H1092:K1092)>='RFM input'!$V$7,0,L726*L$6)","v":8.0261933919624227},{"$f":"IF(COUNT($H1092:L1092)>='RFM input'!$V$7,0,M726*M$6)","v":0},{"$f":"IF(COUNT($H1092:M1092)>='RFM input'!$V$7,0,N726*N$6)","v":0},{"$f":"IF(COUNT($H1092:N1092)>='RFM input'!$V$7,0,O726*O$6)","v":0},{"$f":"IF(COUNT($H1092:O1092)>='RFM input'!$V$7,0,P726*P$6)","v":0},{"$f":"IF(COUNT($H1092:P1092)>='RFM input'!$V$7,0,Q726*Q$6)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,23.064307768573261,10.776544302538232,44.293751901709484,103.35232487421581,{"$f":"IF(COUNT($H1093:J1093)>='RFM input'!$V$7,0,K727*K$6)","v":57.884194397517525},{"$f":"IF(COUNT($H1093:K1093)>='RFM input'!$V$7,0,L727*L$6)","v":37.104258589145083},{"$f":"IF(COUNT($H1093:L1093)>='RFM input'!$V$7,0,M727*M$6)","v":0},{"$f":"IF(COUNT($H1093:M1093)>='RFM input'!$V$7,0,N727*N$6)","v":0},{"$f":"IF(COUNT($H1093:N1093)>='RFM input'!$V$7,0,O727*O$6)","v":0},{"$f":"IF(COUNT($H1093:O1093)>='RFM input'!$V$7,0,P727*P$6)","v":0},{"$f":"IF(COUNT($H1093:P1093)>='RFM input'!$V$7,0,Q727*Q$6)","v":0}]
[null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,{"$f":"G728*G$6","v":3.0244799300422516},1.2197563711175647,6.1662294692894983,16.208155147292182,{"$f":"IF(COUNT($H1094:J1094)>='RFM input'!$V$7,0,K728*K$6)","v":11.027285517887522},{"$f":"IF(COUNT($H1094:K1094)>='RFM input'!$V$7,0,L728*L$6)","v":8.1333411817087686},{"$f":"IF(COUNT($H1094:L1094)>='RFM input'!$V$7,0,M728*M$6)","v":0},{"$f":"IF(COUNT($H1094:M1094)>='RFM input'!$V$7,0,N728*N$6)","v":0},{"$f":"IF(COUNT($H1094:N1094)>='RFM input'!$V$7,0,O728*O$6)","v":0},{"$f":"IF(COUNT($H1094:O1094)>='RFM input'!$V$7,0,P728*P$6)","v":0},{"$f":"IF(COUNT($H1094:P1094)>='RFM input'!$V$7,0,Q728*Q$6)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,2.4734074260948367,1.1418450351049552,5.0382832094630992,12.626375502803432,{"$f":"IF(COUNT($H1095:J1095)>='RFM input'!$V$7,0,K729*K$6)","v":7.1087682913489472},{"$f":"IF(COUNT($H1095:K1095)>='RFM input'!$V$7,0,L729*L$6)","v":4.5246480153660755},{"$f":"IF(COUNT($H1095:L1095)>='RFM input'!$V$7,0,M729*M$6)","v":0},{"$f":"IF(COUNT($H1095:M1095)>='RFM input'!$V$7,0,N729*N$6)","v":0},{"$f":"IF(COUNT($H1095:N1095)>='RFM input'!$V$7,0,O729*O$6)","v":0},{"$f":"IF(COUNT($H1095:O1095)>='RFM input'!$V$7,0,P729*P$6)","v":0},{"$f":"IF(COUNT($H1095:P1095)>='RFM input'!$V$7,0,Q729*Q$6)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Generation Assets"},null,null,0.20329952840687077,0.17898193474401888,0.70564255733524572,1.5634513285816456,{"$f":"IF(COUNT($H1096:J1096)>='RFM input'!$V$7,0,K730*K$6)","v":0.82960496347114243},{"$f":"IF(COUNT($H1096:K1096)>='RFM input'!$V$7,0,L730*L$6)","v":0.48618983712685948},{"$f":"IF(COUNT($H1096:L1096)>='RFM input'!$V$7,0,M730*M$6)","v":0},{"$f":"IF(COUNT($H1096:M1096)>='RFM input'!$V$7,0,N730*N$6)","v":0},{"$f":"IF(COUNT($H1096:N1096)>='RFM input'!$V$7,0,O730*O$6)","v":0},{"$f":"IF(COUNT($H1096:O1096)>='RFM input'!$V$7,0,P730*P$6)","v":0},{"$f":"IF(COUNT($H1096:P1096)>='RFM input'!$V$7,0,Q730*Q$6)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Other Equipment"},null,null,1.1360649986621068,1.3093522533990211E-2,5.0530876872223018E-2,0.10996517886443126,{"$f":"IF(COUNT($H1097:J1097)>='RFM input'!$V$7,0,K731*K$6)","v":5.7537189533881143E-2},{"$f":"IF(COUNT($H1097:K1097)>='RFM input'!$V$7,0,L731*L$6)","v":3.3365437883952367E-2},{"$f":"IF(COUNT($H1097:L1097)>='RFM input'!$V$7,0,M731*M$6)","v":0},{"$f":"IF(COUNT($H1097:M1097)>='RFM input'!$V$7,0,N731*N$6)","v":0},{"$f":"IF(COUNT($H1097:N1097)>='RFM input'!$V$7,0,O731*O$6)","v":0},{"$f":"IF(COUNT($H1097:O1097)>='RFM input'!$V$7,0,P731*P$6)","v":0},{"$f":"IF(COUNT($H1097:P1097)>='RFM input'!$V$7,0,Q731*Q$6)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,0.32114115610547889,0.21569093360378835,0.68426147721862918,1.1679880847736197,{"$f":"IF(COUNT($H1098:J1098)>='RFM input'!$V$7,0,K732*K$6)","v":0.73506719818990629},{"$f":"IF(COUNT($H1098:K1098)>='RFM input'!$V$7,0,L732*L$6)","v":0.53798984623162094},{"$f":"IF(COUNT($H1098:L1098)>='RFM input'!$V$7,0,M732*M$6)","v":0},{"$f":"IF(COUNT($H1098:M1098)>='RFM input'!$V$7,0,N732*N$6)","v":0},{"$f":"IF(COUNT($H1098:N1098)>='RFM input'!$V$7,0,O732*O$6)","v":0},{"$f":"IF(COUNT($H1098:O1098)>='RFM input'!$V$7,0,P732*P$6)","v":0},{"$f":"IF(COUNT($H1098:P1098)>='RFM input'!$V$7,0,Q732*Q$6)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,1.8497009867036653,0.85136328205874889,3.4954343065006013,8.1123203743180081,{"$f":"IF(COUNT($H1099:J1099)>='RFM input'!$V$7,0,K733*K$6)","v":4.5326067245318953},{"$f":"IF(COUNT($H1099:K1099)>='RFM input'!$V$7,0,L733*L$6)","v":2.8222672515003655},{"$f":"IF(COUNT($H1099:L1099)>='RFM input'!$V$7,0,M733*M$6)","v":0},{"$f":"IF(COUNT($H1099:M1099)>='RFM input'!$V$7,0,N733*N$6)","v":0},{"$f":"IF(COUNT($H1099:N1099)>='RFM input'!$V$7,0,O733*O$6)","v":0},{"$f":"IF(COUNT($H1099:O1099)>='RFM input'!$V$7,0,P733*P$6)","v":0},{"$f":"IF(COUNT($H1099:P1099)>='RFM input'!$V$7,0,Q733*Q$6)","v":0}]
[null,null,null,{"$f":"Asset17","v":"IT Systems"},null,null,0.35373301145098052,0.17099620884880917,0.51752291838787268,1.1906857894973804,{"$f":"IF(COUNT($H1100:J1100)>='RFM input'!$V$7,0,K734*K$6)","v":0.73347544822353539},{"$f":"IF(COUNT($H1100:K1100)>='RFM input'!$V$7,0,L734*L$6)","v":0.45598837267306658},{"$f":"IF(COUNT($H1100:L1100)>='RFM input'!$V$7,0,M734*M$6)","v":0},{"$f":"IF(COUNT($H1100:M1100)>='RFM input'!$V$7,0,N734*N$6)","v":0},{"$f":"IF(COUNT($H1100:N1100)>='RFM input'!$V$7,0,O734*O$6)","v":0},{"$f":"IF(COUNT($H1100:O1100)>='RFM input'!$V$7,0,P734*P$6)","v":0},{"$f":"IF(COUNT($H1100:P1100)>='RFM input'!$V$7,0,Q734*Q$6)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,0.11997262318489985,3.5038866543297882E-3,1.353209964769251E-2,-0.10081846921564572,{"$f":"IF(COUNT($H1101:J1101)>='RFM input'!$V$7,0,K735*K$6)","v":-0.17627422868301096},{"$f":"IF(COUNT($H1101:K1101)>='RFM input'!$V$7,0,L735*L$6)","v":-0.20167113530941011},{"$f":"IF(COUNT($H1101:L1101)>='RFM input'!$V$7,0,M735*M$6)","v":0},{"$f":"IF(COUNT($H1101:M1101)>='RFM input'!$V$7,0,N735*N$6)","v":0},{"$f":"IF(COUNT($H1101:N1101)>='RFM input'!$V$7,0,O735*O$6)","v":0},{"$f":"IF(COUNT($H1101:O1101)>='RFM input'!$V$7,0,P735*P$6)","v":0},{"$f":"IF(COUNT($H1101:P1101)>='RFM input'!$V$7,0,Q735*Q$6)","v":0}]
[null,null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,1.8513435834342529,0.78974286207600419,3.0792469165732834,6.8332033073899634,{"$f":"IF(COUNT($H1102:J1102)>='RFM input'!$V$7,0,K736*K$6)","v":3.895433180566596},{"$f":"IF(COUNT($H1102:K1102)>='RFM input'!$V$7,0,L736*L$6)","v":3.1169256977454416},{"$f":"IF(COUNT($H1102:L1102)>='RFM input'!$V$7,0,M736*M$6)","v":0},{"$f":"IF(COUNT($H1102:M1102)>='RFM input'!$V$7,0,N736*N$6)","v":0},{"$f":"IF(COUNT($H1102:N1102)>='RFM input'!$V$7,0,O736*O$6)","v":0},{"$f":"IF(COUNT($H1102:O1102)>='RFM input'!$V$7,0,P736*P$6)","v":0},{"$f":"IF(COUNT($H1102:P1102)>='RFM input'!$V$7,0,Q736*Q$6)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,1.0441227827164485,0.58008949480698535,1.968952630947914,3.6238721411788504,{"$f":"IF(COUNT($H1103:J1103)>='RFM input'!$V$7,0,K737*K$6)","v":1.6366423336026226},{"$f":"IF(COUNT($H1103:K1103)>='RFM input'!$V$7,0,L737*L$6)","v":0.94096310008160899},{"$f":"IF(COUNT($H1103:L1103)>='RFM input'!$V$7,0,M737*M$6)","v":0},{"$f":"IF(COUNT($H1103:M1103)>='RFM input'!$V$7,0,N737*N$6)","v":0},{"$f":"IF(COUNT($H1103:N1103)>='RFM input'!$V$7,0,O737*O$6)","v":0},{"$f":"IF(COUNT($H1103:O1103)>='RFM input'!$V$7,0,P737*P$6)","v":0},{"$f":"IF(COUNT($H1103:P1103)>='RFM input'!$V$7,0,Q737*Q$6)","v":0}]
[null,null,null,{"$f":"Asset21","v":"Buildings"},null,null,{"$f":"G738*G$6","v":6.3320444251959707},3.051589987554737,12.142942062809093,27.309756666122158,{"$f":"IF(COUNT($H1104:J1104)>='RFM input'!$V$7,0,K738*K$6)","v":14.793491902772914},{"$f":"IF(COUNT($H1104:K1104)>='RFM input'!$V$7,0,L738*L$6)","v":8.9255291016712412},{"$f":"IF(COUNT($H1104:L1104)>='RFM input'!$V$7,0,M738*M$6)","v":0},{"$f":"IF(COUNT($H1104:M1104)>='RFM input'!$V$7,0,N738*N$6)","v":0},{"$f":"IF(COUNT($H1104:N1104)>='RFM input'!$V$7,0,O738*O$6)","v":0},{"$f":"IF(COUNT($H1104:O1104)>='RFM input'!$V$7,0,P738*P$6)","v":0},{"$f":"IF(COUNT($H1104:P1104)>='RFM input'!$V$7,0,Q738*Q$6)","v":0}]
[null,null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,0.50327490494951954,0.24066083784337738,0.98646059562210342,2.2804227346156818,{"$f":"IF(COUNT($H1105:J1105)>='RFM input'!$V$7,0,K739*K$6)","v":1.2722358414171646},{"$f":"IF(COUNT($H1105:K1105)>='RFM input'!$V$7,0,L739*L$6)","v":0.79214684465597807},{"$f":"IF(COUNT($H1105:L1105)>='RFM input'!$V$7,0,M739*M$6)","v":0},{"$f":"IF(COUNT($H1105:M1105)>='RFM input'!$V$7,0,N739*N$6)","v":0},{"$f":"IF(COUNT($H1105:N1105)>='RFM input'!$V$7,0,O739*O$6)","v":0},{"$f":"IF(COUNT($H1105:O1105)>='RFM input'!$V$7,0,P739*P$6)","v":0},{"$f":"IF(COUNT($H1105:P1105)>='RFM input'!$V$7,0,Q739*Q$6)","v":0}]
[null,null,null,{"$f":"Asset23","v":"Land Improvements"},null,null,1.5234949641260429,1.1017994722485895,4.3691108549887456,9.8125350493994947,{"$f":"IF(COUNT($H1106:J1106)>='RFM input'!$V$7,0,K740*K$6)","v":5.3099929419078036},{"$f":"IF(COUNT($H1106:K1106)>='RFM input'!$V$7,0,L740*L$6)","v":3.2001614892116961},{"$f":"IF(COUNT($H1106:L1106)>='RFM input'!$V$7,0,M740*M$6)","v":0},{"$f":"IF(COUNT($H1106:M1106)>='RFM input'!$V$7,0,N740*N$6)","v":0},{"$f":"IF(COUNT($H1106:N1106)>='RFM input'!$V$7,0,O740*O$6)","v":0},{"$f":"IF(COUNT($H1106:O1106)>='RFM input'!$V$7,0,P740*P$6)","v":0},{"$f":"IF(COUNT($H1106:P1106)>='RFM input'!$V$7,0,Q740*Q$6)","v":0}]
[null,null,null,{"$f":"Asset24","v":"Metering"},null,null,0.89216872588241414,0.57599633093693525,2.362128573447654,5.1855560360813708,{"$f":"IF(COUNT($H1107:J1107)>='RFM input'!$V$7,0,K741*K$6)","v":2.7311461482437127},{"$f":"IF(COUNT($H1107:K1107)>='RFM input'!$V$7,0,L741*L$6)","v":1.6007080263078077},{"$f":"IF(COUNT($H1107:L1107)>='RFM input'!$V$7,0,M741*M$6)","v":0},{"$f":"IF(COUNT($H1107:M1107)>='RFM input'!$V$7,0,N741*N$6)","v":0},{"$f":"IF(COUNT($H1107:N1107)>='RFM input'!$V$7,0,O741*O$6)","v":0},{"$f":"IF(COUNT($H1107:O1107)>='RFM input'!$V$7,0,P741*P$6)","v":0},{"$f":"IF(COUNT($H1107:P1107)>='RFM input'!$V$7,0,Q741*Q$6)","v":0}]
[null,null,null,{"$f":"Asset25","v":"Communications"},null,null,1.3708134002449632,1.250474109368936,4.9845979545867234,11.127050059005281,{"$f":"IF(COUNT($H1108:J1108)>='RFM input'!$V$7,0,K742*K$6)","v":5.9525295403861964},{"$f":"IF(COUNT($H1108:K1108)>='RFM input'!$V$7,0,L742*L$6)","v":3.5451405988458964},{"$f":"IF(COUNT($H1108:L1108)>='RFM input'!$V$7,0,M742*M$6)","v":0},{"$f":"IF(COUNT($H1108:M1108)>='RFM input'!$V$7,0,N742*N$6)","v":0},{"$f":"IF(COUNT($H1108:N1108)>='RFM input'!$V$7,0,O742*O$6)","v":0},{"$f":"IF(COUNT($H1108:O1108)>='RFM input'!$V$7,0,P742*P$6)","v":0},{"$f":"IF(COUNT($H1108:P1108)>='RFM input'!$V$7,0,Q742*Q$6)","v":0}]
[null,null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,0,1.1201460890703483,4.1288771538056892,8.5198167300067897,{"$f":"IF(COUNT($H1109:J1109)>='RFM input'!$V$7,0,K743*K$6)","v":4.1924692773468593},{"$f":"IF(COUNT($H1109:K1109)>='RFM input'!$V$7,0,L743*L$6)","v":2.2486136075694465},{"$f":"IF(COUNT($H1109:L1109)>='RFM input'!$V$7,0,M743*M$6)","v":0},{"$f":"IF(COUNT($H1109:M1109)>='RFM input'!$V$7,0,N743*N$6)","v":0},{"$f":"IF(COUNT($H1109:N1109)>='RFM input'!$V$7,0,O743*O$6)","v":0},{"$f":"IF(COUNT($H1109:O1109)>='RFM input'!$V$7,0,P743*P$6)","v":0},{"$f":"IF(COUNT($H1109:P1109)>='RFM input'!$V$7,0,Q743*Q$6)","v":0}]
[null,null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,0,0,0,0,{"$f":"IF(COUNT($H1110:J1110)>='RFM input'!$V$7,0,K744*K$6)","v":0},{"$f":"IF(COUNT($H1110:K1110)>='RFM input'!$V$7,0,L744*L$6)","v":0},{"$f":"IF(COUNT($H1110:L1110)>='RFM input'!$V$7,0,M744*M$6)","v":0},{"$f":"IF(COUNT($H1110:M1110)>='RFM input'!$V$7,0,N744*N$6)","v":0},{"$f":"IF(COUNT($H1110:N1110)>='RFM input'!$V$7,0,O744*O$6)","v":0},{"$f":"IF(COUNT($H1110:O1110)>='RFM input'!$V$7,0,P744*P$6)","v":0},{"$f":"IF(COUNT($H1110:P1110)>='RFM input'!$V$7,0,Q744*Q$6)","v":0}]
[null,null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,0,0,0,0,{"$f":"IF(COUNT($H1111:J1111)>='RFM input'!$V$7,0,K745*K$6)","v":0},{"$f":"IF(COUNT($H1111:K1111)>='RFM input'!$V$7,0,L745*L$6)","v":0},{"$f":"IF(COUNT($H1111:L1111)>='RFM input'!$V$7,0,M745*M$6)","v":0},{"$f":"IF(COUNT($H1111:M1111)>='RFM input'!$V$7,0,N745*N$6)","v":0},{"$f":"IF(COUNT($H1111:N1111)>='RFM input'!$V$7,0,O745*O$6)","v":0},{"$f":"IF(COUNT($H1111:O1111)>='RFM input'!$V$7,0,P745*P$6)","v":0},{"$f":"IF(COUNT($H1111:P1111)>='RFM input'!$V$7,0,Q745*Q$6)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1112:J1112)>='RFM input'!$V$7,0,K746*K$6)","v":0},{"$f":"IF(COUNT($H1112:K1112)>='RFM input'!$V$7,0,L746*L$6)","v":0},{"$f":"IF(COUNT($H1112:L1112)>='RFM input'!$V$7,0,M746*M$6)","v":0},{"$f":"IF(COUNT($H1112:M1112)>='RFM input'!$V$7,0,N746*N$6)","v":0},{"$f":"IF(COUNT($H1112:N1112)>='RFM input'!$V$7,0,O746*O$6)","v":0},{"$f":"IF(COUNT($H1112:O1112)>='RFM input'!$V$7,0,P746*P$6)","v":0},{"$f":"IF(COUNT($H1112:P1112)>='RFM input'!$V$7,0,Q746*Q$6)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"G747*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1113:J1113)>='RFM input'!$V$7,0,K747*K$6)","v":0},{"$f":"IF(COUNT($H1113:K1113)>='RFM input'!$V$7,0,L747*L$6)","v":0},{"$f":"IF(COUNT($H1113:L1113)>='RFM input'!$V$7,0,M747*M$6)","v":0},{"$f":"IF(COUNT($H1113:M1113)>='RFM input'!$V$7,0,N747*N$6)","v":0},{"$f":"IF(COUNT($H1113:N1113)>='RFM input'!$V$7,0,O747*O$6)","v":0},{"$f":"IF(COUNT($H1113:O1113)>='RFM input'!$V$7,0,P747*P$6)","v":0},{"$f":"IF(COUNT($H1113:P1113)>='RFM input'!$V$7,0,Q747*Q$6)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1114:J1114)>='RFM input'!$V$7,0,K748*K$6)","v":0},{"$f":"IF(COUNT($H1114:K1114)>='RFM input'!$V$7,0,L748*L$6)","v":0},{"$f":"IF(COUNT($H1114:L1114)>='RFM input'!$V$7,0,M748*M$6)","v":0},{"$f":"IF(COUNT($H1114:M1114)>='RFM input'!$V$7,0,N748*N$6)","v":0},{"$f":"IF(COUNT($H1114:N1114)>='RFM input'!$V$7,0,O748*O$6)","v":0},{"$f":"IF(COUNT($H1114:O1114)>='RFM input'!$V$7,0,P748*P$6)","v":0},{"$f":"IF(COUNT($H1114:P1114)>='RFM input'!$V$7,0,Q748*Q$6)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1115:J1115)>='RFM input'!$V$7,0,K749*K$6)","v":0},{"$f":"IF(COUNT($H1115:K1115)>='RFM input'!$V$7,0,L749*L$6)","v":0},{"$f":"IF(COUNT($H1115:L1115)>='RFM input'!$V$7,0,M749*M$6)","v":0},{"$f":"IF(COUNT($H1115:M1115)>='RFM input'!$V$7,0,N749*N$6)","v":0},{"$f":"IF(COUNT($H1115:N1115)>='RFM input'!$V$7,0,O749*O$6)","v":0},{"$f":"IF(COUNT($H1115:O1115)>='RFM input'!$V$7,0,P749*P$6)","v":0},{"$f":"IF(COUNT($H1115:P1115)>='RFM input'!$V$7,0,Q749*Q$6)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1116:J1116)>='RFM input'!$V$7,0,K750*K$6)","v":0},{"$f":"IF(COUNT($H1116:K1116)>='RFM input'!$V$7,0,L750*L$6)","v":0},{"$f":"IF(COUNT($H1116:L1116)>='RFM input'!$V$7,0,M750*M$6)","v":0},{"$f":"IF(COUNT($H1116:M1116)>='RFM input'!$V$7,0,N750*N$6)","v":0},{"$f":"IF(COUNT($H1116:N1116)>='RFM input'!$V$7,0,O750*O$6)","v":0},{"$f":"IF(COUNT($H1116:O1116)>='RFM input'!$V$7,0,P750*P$6)","v":0},{"$f":"IF(COUNT($H1116:P1116)>='RFM input'!$V$7,0,Q750*Q$6)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1117:J1117)>='RFM input'!$V$7,0,K751*K$6)","v":0},{"$f":"IF(COUNT($H1117:K1117)>='RFM input'!$V$7,0,L751*L$6)","v":0},{"$f":"IF(COUNT($H1117:L1117)>='RFM input'!$V$7,0,M751*M$6)","v":0},{"$f":"IF(COUNT($H1117:M1117)>='RFM input'!$V$7,0,N751*N$6)","v":0},{"$f":"IF(COUNT($H1117:N1117)>='RFM input'!$V$7,0,O751*O$6)","v":0},{"$f":"IF(COUNT($H1117:O1117)>='RFM input'!$V$7,0,P751*P$6)","v":0},{"$f":"IF(COUNT($H1117:P1117)>='RFM input'!$V$7,0,Q751*Q$6)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1118:J1118)>='RFM input'!$V$7,0,K752*K$6)","v":0},{"$f":"IF(COUNT($H1118:K1118)>='RFM input'!$V$7,0,L752*L$6)","v":0},{"$f":"IF(COUNT($H1118:L1118)>='RFM input'!$V$7,0,M752*M$6)","v":0},{"$f":"IF(COUNT($H1118:M1118)>='RFM input'!$V$7,0,N752*N$6)","v":0},{"$f":"IF(COUNT($H1118:N1118)>='RFM input'!$V$7,0,O752*O$6)","v":0},{"$f":"IF(COUNT($H1118:O1118)>='RFM input'!$V$7,0,P752*P$6)","v":0},{"$f":"IF(COUNT($H1118:P1118)>='RFM input'!$V$7,0,Q752*Q$6)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1119:J1119)>='RFM input'!$V$7,0,K753*K$6)","v":0},{"$f":"IF(COUNT($H1119:K1119)>='RFM input'!$V$7,0,L753*L$6)","v":0},{"$f":"IF(COUNT($H1119:L1119)>='RFM input'!$V$7,0,M753*M$6)","v":0},{"$f":"IF(COUNT($H1119:M1119)>='RFM input'!$V$7,0,N753*N$6)","v":0},{"$f":"IF(COUNT($H1119:N1119)>='RFM input'!$V$7,0,O753*O$6)","v":0},{"$f":"IF(COUNT($H1119:O1119)>='RFM input'!$V$7,0,P753*P$6)","v":0},{"$f":"IF(COUNT($H1119:P1119)>='RFM input'!$V$7,0,Q753*Q$6)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1120:J1120)>='RFM input'!$V$7,0,K754*K$6)","v":0},{"$f":"IF(COUNT($H1120:K1120)>='RFM input'!$V$7,0,L754*L$6)","v":0},{"$f":"IF(COUNT($H1120:L1120)>='RFM input'!$V$7,0,M754*M$6)","v":0},{"$f":"IF(COUNT($H1120:M1120)>='RFM input'!$V$7,0,N754*N$6)","v":0},{"$f":"IF(COUNT($H1120:N1120)>='RFM input'!$V$7,0,O754*O$6)","v":0},{"$f":"IF(COUNT($H1120:O1120)>='RFM input'!$V$7,0,P754*P$6)","v":0},{"$f":"IF(COUNT($H1120:P1120)>='RFM input'!$V$7,0,Q754*Q$6)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1121:J1121)>='RFM input'!$V$7,0,K755*K$6)","v":0},{"$f":"IF(COUNT($H1121:K1121)>='RFM input'!$V$7,0,L755*L$6)","v":0},{"$f":"IF(COUNT($H1121:L1121)>='RFM input'!$V$7,0,M755*M$6)","v":0},{"$f":"IF(COUNT($H1121:M1121)>='RFM input'!$V$7,0,N755*N$6)","v":0},{"$f":"IF(COUNT($H1121:N1121)>='RFM input'!$V$7,0,O755*O$6)","v":0},{"$f":"IF(COUNT($H1121:O1121)>='RFM input'!$V$7,0,P755*P$6)","v":0},{"$f":"IF(COUNT($H1121:P1121)>='RFM input'!$V$7,0,Q755*Q$6)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1122:J1122)>='RFM input'!$V$7,0,K756*K$6)","v":0},{"$f":"IF(COUNT($H1122:K1122)>='RFM input'!$V$7,0,L756*L$6)","v":0},{"$f":"IF(COUNT($H1122:L1122)>='RFM input'!$V$7,0,M756*M$6)","v":0},{"$f":"IF(COUNT($H1122:M1122)>='RFM input'!$V$7,0,N756*N$6)","v":0},{"$f":"IF(COUNT($H1122:N1122)>='RFM input'!$V$7,0,O756*O$6)","v":0},{"$f":"IF(COUNT($H1122:O1122)>='RFM input'!$V$7,0,P756*P$6)","v":0},{"$f":"IF(COUNT($H1122:P1122)>='RFM input'!$V$7,0,Q756*Q$6)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1123:J1123)>='RFM input'!$V$7,0,K757*K$6)","v":0},{"$f":"IF(COUNT($H1123:K1123)>='RFM input'!$V$7,0,L757*L$6)","v":0},{"$f":"IF(COUNT($H1123:L1123)>='RFM input'!$V$7,0,M757*M$6)","v":0},{"$f":"IF(COUNT($H1123:M1123)>='RFM input'!$V$7,0,N757*N$6)","v":0},{"$f":"IF(COUNT($H1123:N1123)>='RFM input'!$V$7,0,O757*O$6)","v":0},{"$f":"IF(COUNT($H1123:O1123)>='RFM input'!$V$7,0,P757*P$6)","v":0},{"$f":"IF(COUNT($H1123:P1123)>='RFM input'!$V$7,0,Q757*Q$6)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1124:J1124)>='RFM input'!$V$7,0,K758*K$6)","v":0},{"$f":"IF(COUNT($H1124:K1124)>='RFM input'!$V$7,0,L758*L$6)","v":0},{"$f":"IF(COUNT($H1124:L1124)>='RFM input'!$V$7,0,M758*M$6)","v":0},{"$f":"IF(COUNT($H1124:M1124)>='RFM input'!$V$7,0,N758*N$6)","v":0},{"$f":"IF(COUNT($H1124:N1124)>='RFM input'!$V$7,0,O758*O$6)","v":0},{"$f":"IF(COUNT($H1124:O1124)>='RFM input'!$V$7,0,P758*P$6)","v":0},{"$f":"IF(COUNT($H1124:P1124)>='RFM input'!$V$7,0,Q758*Q$6)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1125:J1125)>='RFM input'!$V$7,0,K759*K$6)","v":0},{"$f":"IF(COUNT($H1125:K1125)>='RFM input'!$V$7,0,L759*L$6)","v":0},{"$f":"IF(COUNT($H1125:L1125)>='RFM input'!$V$7,0,M759*M$6)","v":0},{"$f":"IF(COUNT($H1125:M1125)>='RFM input'!$V$7,0,N759*N$6)","v":0},{"$f":"IF(COUNT($H1125:N1125)>='RFM input'!$V$7,0,O759*O$6)","v":0},{"$f":"IF(COUNT($H1125:O1125)>='RFM input'!$V$7,0,P759*P$6)","v":0},{"$f":"IF(COUNT($H1125:P1125)>='RFM input'!$V$7,0,Q759*Q$6)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1126:J1126)>='RFM input'!$V$7,0,K760*K$6)","v":0},{"$f":"IF(COUNT($H1126:K1126)>='RFM input'!$V$7,0,L760*L$6)","v":0},{"$f":"IF(COUNT($H1126:L1126)>='RFM input'!$V$7,0,M760*M$6)","v":0},{"$f":"IF(COUNT($H1126:M1126)>='RFM input'!$V$7,0,N760*N$6)","v":0},{"$f":"IF(COUNT($H1126:N1126)>='RFM input'!$V$7,0,O760*O$6)","v":0},{"$f":"IF(COUNT($H1126:O1126)>='RFM input'!$V$7,0,P760*P$6)","v":0},{"$f":"IF(COUNT($H1126:P1126)>='RFM input'!$V$7,0,Q760*Q$6)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1127:J1127)>='RFM input'!$V$7,0,K761*K$6)","v":0},{"$f":"IF(COUNT($H1127:K1127)>='RFM input'!$V$7,0,L761*L$6)","v":0},{"$f":"IF(COUNT($H1127:L1127)>='RFM input'!$V$7,0,M761*M$6)","v":0},{"$f":"IF(COUNT($H1127:M1127)>='RFM input'!$V$7,0,N761*N$6)","v":0},{"$f":"IF(COUNT($H1127:N1127)>='RFM input'!$V$7,0,O761*O$6)","v":0},{"$f":"IF(COUNT($H1127:O1127)>='RFM input'!$V$7,0,P761*P$6)","v":0},{"$f":"IF(COUNT($H1127:P1127)>='RFM input'!$V$7,0,Q761*Q$6)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1128:J1128)>='RFM input'!$V$7,0,K762*K$6)","v":0},{"$f":"IF(COUNT($H1128:K1128)>='RFM input'!$V$7,0,L762*L$6)","v":0},{"$f":"IF(COUNT($H1128:L1128)>='RFM input'!$V$7,0,M762*M$6)","v":0},{"$f":"IF(COUNT($H1128:M1128)>='RFM input'!$V$7,0,N762*N$6)","v":0},{"$f":"IF(COUNT($H1128:N1128)>='RFM input'!$V$7,0,O762*O$6)","v":0},{"$f":"IF(COUNT($H1128:O1128)>='RFM input'!$V$7,0,P762*P$6)","v":0},{"$f":"IF(COUNT($H1128:P1128)>='RFM input'!$V$7,0,Q762*Q$6)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1129:J1129)>='RFM input'!$V$7,0,K763*K$6)","v":0},{"$f":"IF(COUNT($H1129:K1129)>='RFM input'!$V$7,0,L763*L$6)","v":0},{"$f":"IF(COUNT($H1129:L1129)>='RFM input'!$V$7,0,M763*M$6)","v":0},{"$f":"IF(COUNT($H1129:M1129)>='RFM input'!$V$7,0,N763*N$6)","v":0},{"$f":"IF(COUNT($H1129:N1129)>='RFM input'!$V$7,0,O763*O$6)","v":0},{"$f":"IF(COUNT($H1129:O1129)>='RFM input'!$V$7,0,P763*P$6)","v":0},{"$f":"IF(COUNT($H1129:P1129)>='RFM input'!$V$7,0,Q763*Q$6)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1130:J1130)>='RFM input'!$V$7,0,K764*K$6)","v":0},{"$f":"IF(COUNT($H1130:K1130)>='RFM input'!$V$7,0,L764*L$6)","v":0},{"$f":"IF(COUNT($H1130:L1130)>='RFM input'!$V$7,0,M764*M$6)","v":0},{"$f":"IF(COUNT($H1130:M1130)>='RFM input'!$V$7,0,N764*N$6)","v":0},{"$f":"IF(COUNT($H1130:N1130)>='RFM input'!$V$7,0,O764*O$6)","v":0},{"$f":"IF(COUNT($H1130:O1130)>='RFM input'!$V$7,0,P764*P$6)","v":0},{"$f":"IF(COUNT($H1130:P1130)>='RFM input'!$V$7,0,Q764*Q$6)","v":0}]
[null,null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,0,0,0.99622432067653177,3.5560904248062601,{"$f":"IF(COUNT($H1131:J1131)>='RFM input'!$V$7,0,K765*K$6)","v":3.2439854439782971},{"$f":"IF(COUNT($H1131:K1131)>='RFM input'!$V$7,0,L765*L$6)","v":3.2314707987948972},{"$f":"IF(COUNT($H1131:L1131)>='RFM input'!$V$7,0,M765*M$6)","v":0},{"$f":"IF(COUNT($H1131:M1131)>='RFM input'!$V$7,0,N765*N$6)","v":0},{"$f":"IF(COUNT($H1131:N1131)>='RFM input'!$V$7,0,O765*O$6)","v":0},{"$f":"IF(COUNT($H1131:O1131)>='RFM input'!$V$7,0,P765*P$6)","v":0},{"$f":"IF(COUNT($H1131:P1131)>='RFM input'!$V$7,0,Q765*Q$6)","v":0}]
[null,null,null,{"$f":"Asset49","v":"In-house software"},null,null,0,0,1.034453229330947,4.2208662516377382,{"$f":"IF(COUNT($H1132:J1132)>='RFM input'!$V$7,0,K766*K$6)","v":3.057708511490274},{"$f":"IF(COUNT($H1132:K1132)>='RFM input'!$V$7,0,L766*L$6)","v":2.7005070303407304},{"$f":"IF(COUNT($H1132:L1132)>='RFM input'!$V$7,0,M766*M$6)","v":0},{"$f":"IF(COUNT($H1132:M1132)>='RFM input'!$V$7,0,N766*N$6)","v":0},{"$f":"IF(COUNT($H1132:N1132)>='RFM input'!$V$7,0,O766*O$6)","v":0},{"$f":"IF(COUNT($H1132:O1132)>='RFM input'!$V$7,0,P766*P$6)","v":0},{"$f":"IF(COUNT($H1132:P1132)>='RFM input'!$V$7,0,Q766*Q$6)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,0.14484779550226395,6.7259131493832225E-2,0.26861883465390374,0.60627908355323656,{"$f":"IF(COUNT($H1133:J1133)>='RFM input'!$V$7,0,K767*K$6)","v":0.32960249144572545},{"$f":"IF(COUNT($H1133:K1133)>='RFM input'!$V$7,0,L767*L$6)","v":0.19965081367030527},{"$f":"IF(COUNT($H1133:L1133)>='RFM input'!$V$7,0,M767*M$6)","v":0},{"$f":"IF(COUNT($H1133:M1133)>='RFM input'!$V$7,0,N767*N$6)","v":0},{"$f":"IF(COUNT($H1133:N1133)>='RFM input'!$V$7,0,O767*O$6)","v":0},{"$f":"IF(COUNT($H1133:O1133)>='RFM input'!$V$7,0,P767*P$6)","v":0},{"$f":"IF(COUNT($H1133:P1133)>='RFM input'!$V$7,0,Q767*Q$6)","v":0}]

{"sheet":"Total RAB roll forward","index":10,"n_rows":683,"n_cols":18,"rows_kept":683,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'DMS input'!$C$16&\" - Total Asset Roll Forward\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"Ergon Energy - Total Asset Roll Forward - DNSP RFM - version 3"}]
[null,null,null,null,null,null,0,{"$f":"G3+1","v":1},2,3,4,5,6]
[null,null,"Year",null,null,null,{"$f":"'RFM input'!G60","v":"2019-20"},{"$f":"'RFM input'!H60","v":"2020-21"},{"$f":"'RFM input'!I60","v":"2021-22"},{"$f":"'RFM input'!J60","v":"2022-23"},{"$f":"'RFM input'!K60","v":"2023-24"},{"$f":"'RFM input'!L60","v":"2024-25"},{"$f":"'RFM input'!M60","v":"2025-26"},{"$f":"'RFM input'!N60","v":"2026-27"},{"$f":"'RFM input'!O60","v":"2027-28"},{"$f":"'RFM input'!P60","v":"2028-29"},{"$f":"'RFM input'!Q60","v":"2029-30"}]
[null,null,"Asset Values ($m Nominal)"]
[]
[null,null,"Nominal Opening Regulatory Asset Base",null,null,null,{"$f":"SUM(G8:G57)","v":11141.822615269009},{"$f":"SUM(H8:H57)","v":11533.835326256291},11755.139894147349,12308.083981169266,13549.311198940484,14624.761159909596,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,{"$f":"'RAB roll forward'!G718","v":1167.6785116664762},{"$f":"G8+G60+G112+G164+G216+G268","v":1168.0103245195078},{"$f":"H8+H60+H112","v":1174.4461154133558},{"$f":"IF(COUNT($H8:I8)>='RFM input'!$V$7,0,I8+I60+I112)","v":1227.6254043204437},{"$f":"IF(COUNT($H8:J8)>='RFM input'!$V$7,0,J8+J60+J112)","v":1372.5707229713271},{"$f":"IF(COUNT($H8:K8)>='RFM input'!$V$7,0,K8+K60+K112)","v":1448.875667163466},{"$f":"IF(COUNT($H8:L8)>='RFM input'!$V$7,0,L8+L60+L112)","v":0},{"$f":"IF(COUNT($H8:M8)>='RFM input'!$V$7,0,M8+M60+M112)","v":0},{"$f":"IF(COUNT($H8:N8)>='RFM input'!$V$7,0,N8+N60+N112)","v":0},{"$f":"IF(COUNT($H8:O8)>='RFM input'!$V$7,0,O8+O60+O112)","v":0},{"$f":"IF(COUNT($H8:P8)>='RFM input'!$V$7,0,P8+P60+P112)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,{"$f":"'RAB roll forward'!G719","v":40.778890590610537},65.768869399955307,64.078539898430634,{"$f":"IF(COUNT($H9:I9)>='RFM input'!$V$7,0,I9+I61+I113)","v":64.543444343269158},{"$f":"IF(COUNT($H9:J9)>='RFM input'!$V$7,0,J9+J61+J113)","v":67.375538070558008},{"$f":"IF(COUNT($H9:K9)>='RFM input'!$V$7,0,K9+K61+K113)","v":67.406502790568609},{"$f":"IF(COUNT($H9:L9)>='RFM input'!$V$7,0,L9+L61+L113)","v":0},{"$f":"IF(COUNT($H9:M9)>='RFM input'!$V$7,0,M9+M61+M113)","v":0},{"$f":"IF(COUNT($H9:N9)>='RFM input'!$V$7,0,N9+N61+N113)","v":0},{"$f":"IF(COUNT($H9:O9)>='RFM input'!$V$7,0,O9+O61+O113)","v":0},{"$f":"IF(COUNT($H9:P9)>='RFM input'!$V$7,0,P9+P61+P113)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,{"$f":"'RAB roll forward'!G720","v":3956.2594167730099},4082.615891161819,4228.402772872063,{"$f":"IF(COUNT($H10:I10)>='RFM input'!$V$7,0,I10+I62+I114)","v":4487.777391784477},{"$f":"IF(COUNT($H10:J10)>='RFM input'!$V$7,0,J10+J62+J114)","v":5017.0350770855948},{"$f":"IF(COUNT($H10:K10)>='RFM input'!$V$7,0,K10+K62+K114)","v":5529.9465370756643},{"$f":"IF(COUNT($H10:L10)>='RFM input'!$V$7,0,L10+L62+L114)","v":0},{"$f":"IF(COUNT($H10:M10)>='RFM input'!$V$7,0,M10+M62+M114)","v":0},{"$f":"IF(COUNT($H10:N10)>='RFM input'!$V$7,0,N10+N62+N114)","v":0},{"$f":"IF(COUNT($H10:O10)>='RFM input'!$V$7,0,O10+O62+O114)","v":0},{"$f":"IF(COUNT($H10:P10)>='RFM input'!$V$7,0,P10+P62+P114)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,{"$f":"'RAB roll forward'!G721","v":982.71116583802132},983.43492873627622,983.72513479835573,{"$f":"IF(COUNT($H11:I11)>='RFM input'!$V$7,0,I11+I63+I115)","v":1008.4738091728328},{"$f":"IF(COUNT($H11:J11)>='RFM input'!$V$7,0,J11+J63+J115)","v":1078.0191425364214},{"$f":"IF(COUNT($H11:K11)>='RFM input'!$V$7,0,K11+K63+K115)","v":1116.6026690080332},{"$f":"IF(COUNT($H11:L11)>='RFM input'!$V$7,0,L11+L63+L115)","v":0},{"$f":"IF(COUNT($H11:M11)>='RFM input'!$V$7,0,M11+M63+M115)","v":0},{"$f":"IF(COUNT($H11:N11)>='RFM input'!$V$7,0,N11+N63+N115)","v":0},{"$f":"IF(COUNT($H11:O11)>='RFM input'!$V$7,0,O11+O63+O115)","v":0},{"$f":"IF(COUNT($H11:P11)>='RFM input'!$V$7,0,P11+P63+P115)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,{"$f":"'RAB roll forward'!G722","v":88.151581623974039},28.80811549835289,26.676268368518972,{"$f":"IF(COUNT($H12:I12)>='RFM input'!$V$7,0,I12+I64+I116)","v":25.177803737291367},{"$f":"IF(COUNT($H12:J12)>='RFM input'!$V$7,0,J12+J64+J116)","v":24.426288226072113},{"$f":"IF(COUNT($H12:K12)>='RFM input'!$V$7,0,K12+K64+K116)","v":22.430376179102382},{"$f":"IF(COUNT($H12:L12)>='RFM input'!$V$7,0,L12+L64+L116)","v":0},{"$f":"IF(COUNT($H12:M12)>='RFM input'!$V$7,0,M12+M64+M116)","v":0},{"$f":"IF(COUNT($H12:N12)>='RFM input'!$V$7,0,N12+N64+N116)","v":0},{"$f":"IF(COUNT($H12:O12)>='RFM input'!$V$7,0,O12+O64+O116)","v":0},{"$f":"IF(COUNT($H12:P12)>='RFM input'!$V$7,0,P12+P64+P116)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,{"$f":"'RAB roll forward'!G723","v":1283.4754009709566},1323.9815337344012,1334.1099579981715,{"$f":"IF(COUNT($H13:I13)>='RFM input'!$V$7,0,I13+I65+I117)","v":1394.721233023181},{"$f":"IF(COUNT($H13:J13)>='RFM input'!$V$7,0,J13+J65+J117)","v":1528.1620997364193},{"$f":"IF(COUNT($H13:K13)>='RFM input'!$V$7,0,K13+K65+K117)","v":1647.0289388382871},{"$f":"IF(COUNT($H13:L13)>='RFM input'!$V$7,0,L13+L65+L117)","v":0},{"$f":"IF(COUNT($H13:M13)>='RFM input'!$V$7,0,M13+M65+M117)","v":0},{"$f":"IF(COUNT($H13:N13)>='RFM input'!$V$7,0,N13+N65+N117)","v":0},{"$f":"IF(COUNT($H13:O13)>='RFM input'!$V$7,0,O13+O65+O117)","v":0},{"$f":"IF(COUNT($H13:P13)>='RFM input'!$V$7,0,P13+P65+P117)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,{"$f":"'RAB roll forward'!G724","v":329.12541783890964},332.09355642191747,331.91876414300162,{"$f":"IF(COUNT($H14:I14)>='RFM input'!$V$7,0,I14+I66+I118)","v":338.52653062505755},{"$f":"IF(COUNT($H14:J14)>='RFM input'!$V$7,0,J14+J66+J118)","v":353.50894101308074},{"$f":"IF(COUNT($H14:K14)>='RFM input'!$V$7,0,K14+K66+K118)","v":360.07639027862086},{"$f":"IF(COUNT($H14:L14)>='RFM input'!$V$7,0,L14+L66+L118)","v":0},{"$f":"IF(COUNT($H14:M14)>='RFM input'!$V$7,0,M14+M66+M118)","v":0},{"$f":"IF(COUNT($H14:N14)>='RFM input'!$V$7,0,N14+N66+N118)","v":0},{"$f":"IF(COUNT($H14:O14)>='RFM input'!$V$7,0,O14+O66+O118)","v":0},{"$f":"IF(COUNT($H14:P14)>='RFM input'!$V$7,0,P14+P66+P118)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,{"$f":"'RAB roll forward'!G725","v":391.85512676720646},505.9856682723584,511.43692465457298,{"$f":"IF(COUNT($H15:I15)>='RFM input'!$V$7,0,I15+I67+I119)","v":536.62100420819434},{"$f":"IF(COUNT($H15:J15)>='RFM input'!$V$7,0,J15+J67+J119)","v":586.97604655182192},{"$f":"IF(COUNT($H15:K15)>='RFM input'!$V$7,0,K15+K67+K119)","v":620.58826257384737},{"$f":"IF(COUNT($H15:L15)>='RFM input'!$V$7,0,L15+L67+L119)","v":0},{"$f":"IF(COUNT($H15:M15)>='RFM input'!$V$7,0,M15+M67+M119)","v":0},{"$f":"IF(COUNT($H15:N15)>='RFM input'!$V$7,0,N15+N67+N119)","v":0},{"$f":"IF(COUNT($H15:O15)>='RFM input'!$V$7,0,O15+O67+O119)","v":0},{"$f":"IF(COUNT($H15:P15)>='RFM input'!$V$7,0,P15+P67+P119)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,{"$f":"'RAB roll forward'!G726","v":391.14059125384961},329.92061181109625,319.36658970301829,{"$f":"IF(COUNT($H16:I16)>='RFM input'!$V$7,0,I16+I68+I120)","v":322.27996831507534},{"$f":"IF(COUNT($H16:J16)>='RFM input'!$V$7,0,J16+J68+J120)","v":333.97443568022391},{"$f":"IF(COUNT($H16:K16)>='RFM input'!$V$7,0,K16+K68+K120)","v":331.01967292305397},{"$f":"IF(COUNT($H16:L16)>='RFM input'!$V$7,0,L16+L68+L120)","v":0},{"$f":"IF(COUNT($H16:M16)>='RFM input'!$V$7,0,M16+M68+M120)","v":0},{"$f":"IF(COUNT($H16:N16)>='RFM input'!$V$7,0,N16+N68+N120)","v":0},{"$f":"IF(COUNT($H16:O16)>='RFM input'!$V$7,0,O16+O68+O120)","v":0},{"$f":"IF(COUNT($H16:P16)>='RFM input'!$V$7,0,P16+P68+P120)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,{"$f":"'RAB roll forward'!G727","v":1253.1607220924727},1252.2344479549454,1266.1531031415525,{"$f":"IF(COUNT($H17:I17)>='RFM input'!$V$7,0,I17+I69+I121)","v":1319.6460007623537},{"$f":"IF(COUNT($H17:J17)>='RFM input'!$V$7,0,J17+J69+J121)","v":1428.5382315462855},{"$f":"IF(COUNT($H17:K17)>='RFM input'!$V$7,0,K17+K69+K121)","v":1530.2695739341245},{"$f":"IF(COUNT($H17:L17)>='RFM input'!$V$7,0,L17+L69+L121)","v":0},{"$f":"IF(COUNT($H17:M17)>='RFM input'!$V$7,0,M17+M69+M121)","v":0},{"$f":"IF(COUNT($H17:N17)>='RFM input'!$V$7,0,N17+N69+N121)","v":0},{"$f":"IF(COUNT($H17:O17)>='RFM input'!$V$7,0,O17+O69+O121)","v":0},{"$f":"IF(COUNT($H17:P17)>='RFM input'!$V$7,0,P17+P69+P121)","v":0}]
[null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,{"$f":"'RAB roll forward'!G728","v":164.33007619896131},141.73569032386135,176.26392531725148,{"$f":"IF(COUNT($H18:I18)>='RFM input'!$V$7,0,I18+I70+I122)","v":206.95254940700408},{"$f":"IF(COUNT($H18:J18)>='RFM input'!$V$7,0,J18+J70+J122)","v":272.14508410182867},{"$f":"IF(COUNT($H18:K18)>='RFM input'!$V$7,0,K18+K70+K122)","v":335.43870752441086},{"$f":"IF(COUNT($H18:L18)>='RFM input'!$V$7,0,L18+L70+L122)","v":0},{"$f":"IF(COUNT($H18:M18)>='RFM input'!$V$7,0,M18+M70+M122)","v":0},{"$f":"IF(COUNT($H18:N18)>='RFM input'!$V$7,0,N18+N70+N122)","v":0},{"$f":"IF(COUNT($H18:O18)>='RFM input'!$V$7,0,O18+O70+O122)","v":0},{"$f":"IF(COUNT($H18:P18)>='RFM input'!$V$7,0,P18+P70+P122)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,{"$f":"'RAB roll forward'!G729","v":134.38847015115195},132.68239307919609,144.02116881684799,{"$f":"IF(COUNT($H19:I19)>='RFM input'!$V$7,0,I19+I71+I123)","v":161.21887878842676},{"$f":"IF(COUNT($H19:J19)>='RFM input'!$V$7,0,J19+J71+J123)","v":175.4390363223481},{"$f":"IF(COUNT($H19:K19)>='RFM input'!$V$7,0,K19+K71+K123)","v":186.60745299736928},{"$f":"IF(COUNT($H19:L19)>='RFM input'!$V$7,0,L19+L71+L123)","v":0},{"$f":"IF(COUNT($H19:M19)>='RFM input'!$V$7,0,M19+M71+M123)","v":0},{"$f":"IF(COUNT($H19:N19)>='RFM input'!$V$7,0,N19+N71+N123)","v":0},{"$f":"IF(COUNT($H19:O19)>='RFM input'!$V$7,0,O19+O71+O123)","v":0},{"$f":"IF(COUNT($H19:P19)>='RFM input'!$V$7,0,P19+P71+P123)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Generation Assets"},null,null,{"$f":"'RAB roll forward'!G730","v":11.045941043439909},20.797700817255041,20.171050663339273,{"$f":"IF(COUNT($H20:I20)>='RFM input'!$V$7,0,I20+I72+I124)","v":19.962804858626669},{"$f":"IF(COUNT($H20:J20)>='RFM input'!$V$7,0,J20+J72+J124)","v":20.47402438151429},{"$f":"IF(COUNT($H20:K20)>='RFM input'!$V$7,0,K20+K72+K124)","v":20.051647525140943},{"$f":"IF(COUNT($H20:L20)>='RFM input'!$V$7,0,L20+L72+L124)","v":0},{"$f":"IF(COUNT($H20:M20)>='RFM input'!$V$7,0,M20+M72+M124)","v":0},{"$f":"IF(COUNT($H20:N20)>='RFM input'!$V$7,0,N20+N72+N124)","v":0},{"$f":"IF(COUNT($H20:O20)>='RFM input'!$V$7,0,O20+O72+O124)","v":0},{"$f":"IF(COUNT($H20:P20)>='RFM input'!$V$7,0,P20+P72+P124)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Other Equipment"},null,null,{"$f":"'RAB roll forward'!G731","v":61.72619826064075},{"$f":"G21+G73+G125+G177+G229+G281","v":1.5214673184496661},1.4444436022986715,{"$f":"IF(COUNT($H21:I21)>='RFM input'!$V$7,0,I21+I73+I125)","v":1.4040817048689993},{"$f":"IF(COUNT($H21:J21)>='RFM input'!$V$7,0,J21+J73+J125)","v":1.4199744134022028},{"$f":"IF(COUNT($H21:K21)>='RFM input'!$V$7,0,K21+K73+K125)","v":1.3760715442442077},{"$f":"IF(COUNT($H21:L21)>='RFM input'!$V$7,0,L21+L73+L125)","v":0},{"$f":"IF(COUNT($H21:M21)>='RFM input'!$V$7,0,M21+M73+M125)","v":0},{"$f":"IF(COUNT($H21:N21)>='RFM input'!$V$7,0,N21+N73+N125)","v":0},{"$f":"IF(COUNT($H21:O21)>='RFM input'!$V$7,0,O21+O73+O125)","v":0},{"$f":"IF(COUNT($H21:P21)>='RFM input'!$V$7,0,P21+P73+P125)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,{"$f":"'RAB roll forward'!G732","v":17.44866948173091},25.063286484760265,19.559864665859401,{"$f":"IF(COUNT($H22:I22)>='RFM input'!$V$7,0,I22+I74+I126)","v":14.913363650846302},{"$f":"IF(COUNT($H22:J22)>='RFM input'!$V$7,0,J22+J74+J126)","v":18.140903683630192},{"$f":"IF(COUNT($H22:K22)>='RFM input'!$V$7,0,K22+K74+K126)","v":22.188005476400939},{"$f":"IF(COUNT($H22:L22)>='RFM input'!$V$7,0,L22+L74+L126)","v":0},{"$f":"IF(COUNT($H22:M22)>='RFM input'!$V$7,0,M22+M74+M126)","v":0},{"$f":"IF(COUNT($H22:N22)>='RFM input'!$V$7,0,N22+N74+N126)","v":0},{"$f":"IF(COUNT($H22:O22)>='RFM input'!$V$7,0,O22+O74+O126)","v":0},{"$f":"IF(COUNT($H22:P22)>='RFM input'!$V$7,0,P22+P74+P126)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,{"$f":"'RAB roll forward'!G733","v":100.50042027756518},98.928413375226853,99.918268468749147,{"$f":"IF(COUNT($H23:I23)>='RFM input'!$V$7,0,I23+I75+I127)","v":103.581522253134},{"$f":"IF(COUNT($H23:J23)>='RFM input'!$V$7,0,J23+J75+J127)","v":111.86131312618369},{"$f":"IF(COUNT($H23:K23)>='RFM input'!$V$7,0,K23+K75+K127)","v":116.3971433118779},{"$f":"IF(COUNT($H23:L23)>='RFM input'!$V$7,0,L23+L75+L127)","v":0},{"$f":"IF(COUNT($H23:M23)>='RFM input'!$V$7,0,M23+M75+M127)","v":0},{"$f":"IF(COUNT($H23:N23)>='RFM input'!$V$7,0,N23+N75+N127)","v":0},{"$f":"IF(COUNT($H23:O23)>='RFM input'!$V$7,0,O23+O75+O127)","v":0},{"$f":"IF(COUNT($H23:P23)>='RFM input'!$V$7,0,P23+P75+P127)","v":0}]
[null,null,null,{"$f":"Asset17","v":"IT Systems"},null,null,{"$f":"'RAB roll forward'!G734","v":19.219493622169821},19.86975946823167,14.793581959770446,{"$f":"IF(COUNT($H24:I24)>='RFM input'!$V$7,0,I24+I76+I128)","v":15.203177501687584},{"$f":"IF(COUNT($H24:J24)>='RFM input'!$V$7,0,J24+J76+J128)","v":18.101620495780885},{"$f":"IF(COUNT($H24:K24)>='RFM input'!$V$7,0,K24+K76+K128)","v":18.806065915395131},{"$f":"IF(COUNT($H24:L24)>='RFM input'!$V$7,0,L24+L76+L128)","v":0},{"$f":"IF(COUNT($H24:M24)>='RFM input'!$V$7,0,M24+M76+M128)","v":0},{"$f":"IF(COUNT($H24:N24)>='RFM input'!$V$7,0,N24+N76+N128)","v":0},{"$f":"IF(COUNT($H24:O24)>='RFM input'!$V$7,0,O24+O76+O128)","v":0},{"$f":"IF(COUNT($H24:P24)>='RFM input'!$V$7,0,P24+P76+P128)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,{"$f":"'RAB roll forward'!G735","v":6.5185125263795172},0.40715162923312231,0.38682001919745518,{"$f":"IF(COUNT($H25:I25)>='RFM input'!$V$7,0,I25+I77+I129)","v":-1.2872926648271377},{"$f":"IF(COUNT($H25:J25)>='RFM input'!$V$7,0,J25+J77+J129)","v":-4.3503149267429997},{"$f":"IF(COUNT($H25:K25)>='RFM input'!$V$7,0,K25+K77+K129)","v":-8.3174065198819775},{"$f":"IF(COUNT($H25:L25)>='RFM input'!$V$7,0,L25+L77+L129)","v":0},{"$f":"IF(COUNT($H25:M25)>='RFM input'!$V$7,0,M25+M77+M129)","v":0},{"$f":"IF(COUNT($H25:N25)>='RFM input'!$V$7,0,N25+N77+N129)","v":0},{"$f":"IF(COUNT($H25:O25)>='RFM input'!$V$7,0,O25+O77+O129)","v":0},{"$f":"IF(COUNT($H25:P25)>='RFM input'!$V$7,0,P25+P77+P129)","v":0}]
[null,null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,{"$f":"'RAB roll forward'!G736","v":100.58966803326044},91.768120573231897,88.021399663997499,{"$f":"IF(COUNT($H26:I26)>='RFM input'!$V$7,0,I26+I78+I130)","v":87.249216966989621},{"$f":"IF(COUNT($H26:J26)>='RFM input'!$V$7,0,J26+J78+J130)","v":96.136350946813621},{"$f":"IF(COUNT($H26:K26)>='RFM input'!$V$7,0,K26+K78+K130)","v":128.54957195853081},{"$f":"IF(COUNT($H26:L26)>='RFM input'!$V$7,0,L26+L78+L130)","v":0},{"$f":"IF(COUNT($H26:M26)>='RFM input'!$V$7,0,M26+M78+M130)","v":0},{"$f":"IF(COUNT($H26:N26)>='RFM input'!$V$7,0,N26+N78+N130)","v":0},{"$f":"IF(COUNT($H26:O26)>='RFM input'!$V$7,0,O26+O78+O130)","v":0},{"$f":"IF(COUNT($H26:P26)>='RFM input'!$V$7,0,P26+P78+P130)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,{"$f":"'RAB roll forward'!G737","v":56.730671194260019},67.406399296571848,56.283231304169782,{"$f":"IF(COUNT($H27:I27)>='RFM input'!$V$7,0,I27+I79+I131)","v":46.271125339473045},{"$f":"IF(COUNT($H27:J27)>='RFM input'!$V$7,0,J27+J79+J131)","v":40.391097591551627},{"$f":"IF(COUNT($H27:K27)>='RFM input'!$V$7,0,K27+K79+K131)","v":38.80759937003215},{"$f":"IF(COUNT($H27:L27)>='RFM input'!$V$7,0,L27+L79+L131)","v":0},{"$f":"IF(COUNT($H27:M27)>='RFM input'!$V$7,0,M27+M79+M131)","v":0},{"$f":"IF(COUNT($H27:N27)>='RFM input'!$V$7,0,N27+N79+N131)","v":0},{"$f":"IF(COUNT($H27:O27)>='RFM input'!$V$7,0,O27+O79+O131)","v":0},{"$f":"IF(COUNT($H27:P27)>='RFM input'!$V$7,0,P27+P79+P131)","v":0}]
[null,null,null,{"$f":"Asset21","v":"Buildings"},null,null,{"$f":"'RAB roll forward'!G738","v":344.0410804356456},354.59475655386126,347.11044140517788,{"$f":"IF(COUNT($H28:I28)>='RFM input'!$V$7,0,I28+I80+I132)","v":348.70247195795929},{"$f":"IF(COUNT($H28:J28)>='RFM input'!$V$7,0,J28+J80+J132)","v":365.09221526088726},{"$f":"IF(COUNT($H28:K28)>='RFM input'!$V$7,0,K28+K80+K132)","v":368.11045779922654},{"$f":"IF(COUNT($H28:L28)>='RFM input'!$V$7,0,L28+L80+L132)","v":0},{"$f":"IF(COUNT($H28:M28)>='RFM input'!$V$7,0,M28+M80+M132)","v":0},{"$f":"IF(COUNT($H28:N28)>='RFM input'!$V$7,0,N28+N80+N132)","v":0},{"$f":"IF(COUNT($H28:O28)>='RFM input'!$V$7,0,O28+O80+O132)","v":0},{"$f":"IF(COUNT($H28:P28)>='RFM input'!$V$7,0,P28+P80+P132)","v":0}]
[null,null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,{"$f":"'RAB roll forward'!G739","v":27.344603168923722},27.964789357400516,28.198337026075809,{"$f":"IF(COUNT($H29:I29)>='RFM input'!$V$7,0,I29+I81+I133)","v":29.117397653566506},{"$f":"IF(COUNT($H29:J29)>='RFM input'!$V$7,0,J29+J81+J133)","v":31.39782038818219},{"$f":"IF(COUNT($H29:K29)>='RFM input'!$V$7,0,K29+K81+K133)","v":32.670056229599354},{"$f":"IF(COUNT($H29:L29)>='RFM input'!$V$7,0,L29+L81+L133)","v":0},{"$f":"IF(COUNT($H29:M29)>='RFM input'!$V$7,0,M29+M81+M133)","v":0},{"$f":"IF(COUNT($H29:N29)>='RFM input'!$V$7,0,N29+N81+N133)","v":0},{"$f":"IF(COUNT($H29:O29)>='RFM input'!$V$7,0,O29+O81+O133)","v":0},{"$f":"IF(COUNT($H29:P29)>='RFM input'!$V$7,0,P29+P81+P133)","v":0}]
[null,null,null,{"$f":"Asset23","v":"Land Improvements"},null,null,{"$f":"'RAB roll forward'!G740","v":82.776559717514473},128.02909867528641,124.89263224504445,{"$f":"IF(COUNT($H30:I30)>='RFM input'!$V$7,0,I30+I82+I134)","v":125.29057910443758},{"$f":"IF(COUNT($H30:J30)>='RFM input'!$V$7,0,J30+J82+J134)","v":131.046618264442},{"$f":"IF(COUNT($H30:K30)>='RFM input'!$V$7,0,K30+K82+K134)","v":131.982417782336},{"$f":"IF(COUNT($H30:L30)>='RFM input'!$V$7,0,L30+L82+L134)","v":0},{"$f":"IF(COUNT($H30:M30)>='RFM input'!$V$7,0,M30+M82+M134)","v":0},{"$f":"IF(COUNT($H30:N30)>='RFM input'!$V$7,0,N30+N82+N134)","v":0},{"$f":"IF(COUNT($H30:O30)>='RFM input'!$V$7,0,O30+O82+O134)","v":0},{"$f":"IF(COUNT($H30:P30)>='RFM input'!$V$7,0,P30+P82+P134)","v":0}]
[null,null,null,{"$f":"Asset24","v":"Metering"},null,null,{"$f":"'RAB roll forward'!G741","v":48.474500772944197},66.930773654872027,67.522309465381895,{"$f":"IF(COUNT($H31:I31)>='RFM input'!$V$7,0,I31+I83+I135)","v":66.211362860702039},{"$f":"IF(COUNT($H31:J31)>='RFM input'!$V$7,0,J31+J83+J135)","v":67.402625696278989},{"$f":"IF(COUNT($H31:K31)>='RFM input'!$V$7,0,K31+K83+K135)","v":66.017079509239736},{"$f":"IF(COUNT($H31:L31)>='RFM input'!$V$7,0,L31+L83+L135)","v":0},{"$f":"IF(COUNT($H31:M31)>='RFM input'!$V$7,0,M31+M83+M135)","v":0},{"$f":"IF(COUNT($H31:N31)>='RFM input'!$V$7,0,N31+N83+N135)","v":0},{"$f":"IF(COUNT($H31:O31)>='RFM input'!$V$7,0,O31+O83+O135)","v":0},{"$f":"IF(COUNT($H31:P31)>='RFM input'!$V$7,0,P31+P83+P135)","v":0}]
[null,null,null,{"$f":"Asset25","v":"Communications"},null,null,{"$f":"'RAB roll forward'!G742","v":74.480861413309199},145.3050915086707,142.48655616525988,{"$f":"IF(COUNT($H32:I32)>='RFM input'!$V$7,0,I32+I84+I136)","v":142.07486022708829},{"$f":"IF(COUNT($H32:J32)>='RFM input'!$V$7,0,J32+J84+J136)","v":146.90393658160693},{"$f":"IF(COUNT($H32:K32)>='RFM input'!$V$7,0,K32+K84+K136)","v":146.21019257664338},{"$f":"IF(COUNT($H32:L32)>='RFM input'!$V$7,0,L32+L84+L136)","v":0},{"$f":"IF(COUNT($H32:M32)>='RFM input'!$V$7,0,M32+M84+M136)","v":0},{"$f":"IF(COUNT($H32:N32)>='RFM input'!$V$7,0,N32+N84+N136)","v":0},{"$f":"IF(COUNT($H32:O32)>='RFM input'!$V$7,0,O32+O84+O136)","v":0},{"$f":"IF(COUNT($H32:P32)>='RFM input'!$V$7,0,P32+P84+P136)","v":0}]
[null,null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,{"$f":"'RAB roll forward'!G743","v":0},130.16097554997478,118.0254640063483,{"$f":"IF(COUNT($H33:I33)>='RFM input'!$V$7,0,I33+I85+I137)","v":108.78460729998129},{"$f":"IF(COUNT($H33:J33)>='RFM input'!$V$7,0,J33+J85+J137)","v":103.46697763716429},{"$f":"IF(COUNT($H33:K33)>='RFM input'!$V$7,0,K33+K85+K137)","v":92.738276360666532},{"$f":"IF(COUNT($H33:L33)>='RFM input'!$V$7,0,L33+L85+L137)","v":0},{"$f":"IF(COUNT($H33:M33)>='RFM input'!$V$7,0,M33+M85+M137)","v":0},{"$f":"IF(COUNT($H33:N33)>='RFM input'!$V$7,0,N33+N85+N137)","v":0},{"$f":"IF(COUNT($H33:O33)>='RFM input'!$V$7,0,O33+O85+O137)","v":0},{"$f":"IF(COUNT($H33:P33)>='RFM input'!$V$7,0,P33+P85+P137)","v":0}]
[null,null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,{"$f":"'RAB roll forward'!G744","v":0},0,0,{"$f":"IF(COUNT($H34:I34)>='RFM input'!$V$7,0,I34+I86+I138)","v":0},{"$f":"IF(COUNT($H34:J34)>='RFM input'!$V$7,0,J34+J86+J138)","v":0},{"$f":"IF(COUNT($H34:K34)>='RFM input'!$V$7,0,K34+K86+K138)","v":0},{"$f":"IF(COUNT($H34:L34)>='RFM input'!$V$7,0,L34+L86+L138)","v":0},{"$f":"IF(COUNT($H34:M34)>='RFM input'!$V$7,0,M34+M86+M138)","v":0},{"$f":"IF(COUNT($H34:N34)>='RFM input'!$V$7,0,N34+N86+N138)","v":0},{"$f":"IF(COUNT($H34:O34)>='RFM input'!$V$7,0,O34+O86+O138)","v":0},{"$f":"IF(COUNT($H34:P34)>='RFM input'!$V$7,0,P34+P86+P138)","v":0}]
[null,null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,{"$f":"'RAB roll forward'!G745","v":0},0,0,{"$f":"IF(COUNT($H35:I35)>='RFM input'!$V$7,0,I35+I87+I139)","v":0},{"$f":"IF(COUNT($H35:J35)>='RFM input'!$V$7,0,J35+J87+J139)","v":0},{"$f":"IF(COUNT($H35:K35)>='RFM input'!$V$7,0,K35+K87+K139)","v":0},{"$f":"IF(COUNT($H35:L35)>='RFM input'!$V$7,0,L35+L87+L139)","v":0},{"$f":"IF(COUNT($H35:M35)>='RFM input'!$V$7,0,M35+M87+M139)","v":0},{"$f":"IF(COUNT($H35:N35)>='RFM input'!$V$7,0,N35+N87+N139)","v":0},{"$f":"IF(COUNT($H35:O35)>='RFM input'!$V$7,0,O35+O87+O139)","v":0},{"$f":"IF(COUNT($H35:P35)>='RFM input'!$V$7,0,P35+P87+P139)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G746","v":0},0,0,{"$f":"IF(COUNT($H36:I36)>='RFM input'!$V$7,0,I36+I88+I140)","v":0},{"$f":"IF(COUNT($H36:J36)>='RFM input'!$V$7,0,J36+J88+J140)","v":0},{"$f":"IF(COUNT($H36:K36)>='RFM input'!$V$7,0,K36+K88+K140)","v":0},{"$f":"IF(COUNT($H36:L36)>='RFM input'!$V$7,0,L36+L88+L140)","v":0},{"$f":"IF(COUNT($H36:M36)>='RFM input'!$V$7,0,M36+M88+M140)","v":0},{"$f":"IF(COUNT($H36:N36)>='RFM input'!$V$7,0,N36+N88+N140)","v":0},{"$f":"IF(COUNT($H36:O36)>='RFM input'!$V$7,0,O36+O88+O140)","v":0},{"$f":"IF(COUNT($H36:P36)>='RFM input'!$V$7,0,P36+P88+P140)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G747","v":0},0,0,{"$f":"IF(COUNT($H37:I37)>='RFM input'!$V$7,0,I37+I89+I141)","v":0},{"$f":"IF(COUNT($H37:J37)>='RFM input'!$V$7,0,J37+J89+J141)","v":0},{"$f":"IF(COUNT($H37:K37)>='RFM input'!$V$7,0,K37+K89+K141)","v":0},{"$f":"IF(COUNT($H37:L37)>='RFM input'!$V$7,0,L37+L89+L141)","v":0},{"$f":"IF(COUNT($H37:M37)>='RFM input'!$V$7,0,M37+M89+M141)","v":0},{"$f":"IF(COUNT($H37:N37)>='RFM input'!$V$7,0,N37+N89+N141)","v":0},{"$f":"IF(COUNT($H37:O37)>='RFM input'!$V$7,0,O37+O89+O141)","v":0},{"$f":"IF(COUNT($H37:P37)>='RFM input'!$V$7,0,P37+P89+P141)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G748","v":0},{"$f":"G38+G90+G142+G194+G246+G298","v":0},{"$f":"H38+H90+H142","v":0},{"$f":"IF(COUNT($H38:I38)>='RFM input'!$V$7,0,I38+I90+I142)","v":0},{"$f":"IF(COUNT($H38:J38)>='RFM input'!$V$7,0,J38+J90+J142)","v":0},{"$f":"IF(COUNT($H38:K38)>='RFM input'!$V$7,0,K38+K90+K142)","v":0},{"$f":"IF(COUNT($H38:L38)>='RFM input'!$V$7,0,L38+L90+L142)","v":0},{"$f":"IF(COUNT($H38:M38)>='RFM input'!$V$7,0,M38+M90+M142)","v":0},{"$f":"IF(COUNT($H38:N38)>='RFM input'!$V$7,0,N38+N90+N142)","v":0},{"$f":"IF(COUNT($H38:O38)>='RFM input'!$V$7,0,O38+O90+O142)","v":0},{"$f":"IF(COUNT($H38:P38)>='RFM input'!$V$7,0,P38+P90+P142)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G749","v":0},0,0,{"$f":"IF(COUNT($H39:I39)>='RFM input'!$V$7,0,I39+I91+I143)","v":0},{"$f":"IF(COUNT($H39:J39)>='RFM input'!$V$7,0,J39+J91+J143)","v":0},{"$f":"IF(COUNT($H39:K39)>='RFM input'!$V$7,0,K39+K91+K143)","v":0},{"$f":"IF(COUNT($H39:L39)>='RFM input'!$V$7,0,L39+L91+L143)","v":0},{"$f":"IF(COUNT($H39:M39)>='RFM input'!$V$7,0,M39+M91+M143)","v":0},{"$f":"IF(COUNT($H39:N39)>='RFM input'!$V$7,0,N39+N91+N143)","v":0},{"$f":"IF(COUNT($H39:O39)>='RFM input'!$V$7,0,O39+O91+O143)","v":0},{"$f":"IF(COUNT($H39:P39)>='RFM input'!$V$7,0,P39+P91+P143)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G750","v":0},0,0,{"$f":"IF(COUNT($H40:I40)>='RFM input'!$V$7,0,I40+I92+I144)","v":0},{"$f":"IF(COUNT($H40:J40)>='RFM input'!$V$7,0,J40+J92+J144)","v":0},{"$f":"IF(COUNT($H40:K40)>='RFM input'!$V$7,0,K40+K92+K144)","v":0},{"$f":"IF(COUNT($H40:L40)>='RFM input'!$V$7,0,L40+L92+L144)","v":0},{"$f":"IF(COUNT($H40:M40)>='RFM input'!$V$7,0,M40+M92+M144)","v":0},{"$f":"IF(COUNT($H40:N40)>='RFM input'!$V$7,0,N40+N92+N144)","v":0},{"$f":"IF(COUNT($H40:O40)>='RFM input'!$V$7,0,O40+O92+O144)","v":0},{"$f":"IF(COUNT($H40:P40)>='RFM input'!$V$7,0,P40+P92+P144)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G751","v":0},0,0,{"$f":"IF(COUNT($H41:I41)>='RFM input'!$V$7,0,I41+I93+I145)","v":0},{"$f":"IF(COUNT($H41:J41)>='RFM input'!$V$7,0,J41+J93+J145)","v":0},{"$f":"IF(COUNT($H41:K41)>='RFM input'!$V$7,0,K41+K93+K145)","v":0},{"$f":"IF(COUNT($H41:L41)>='RFM input'!$V$7,0,L41+L93+L145)","v":0},{"$f":"IF(COUNT($H41:M41)>='RFM input'!$V$7,0,M41+M93+M145)","v":0},{"$f":"IF(COUNT($H41:N41)>='RFM input'!$V$7,0,N41+N93+N145)","v":0},{"$f":"IF(COUNT($H41:O41)>='RFM input'!$V$7,0,O41+O93+O145)","v":0},{"$f":"IF(COUNT($H41:P41)>='RFM input'!$V$7,0,P41+P93+P145)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G752","v":0},0,0,{"$f":"IF(COUNT($H42:I42)>='RFM input'!$V$7,0,I42+I94+I146)","v":0},{"$f":"IF(COUNT($H42:J42)>='RFM input'!$V$7,0,J42+J94+J146)","v":0},{"$f":"IF(COUNT($H42:K42)>='RFM input'!$V$7,0,K42+K94+K146)","v":0},{"$f":"IF(COUNT($H42:L42)>='RFM input'!$V$7,0,L42+L94+L146)","v":0},{"$f":"IF(COUNT($H42:M42)>='RFM input'!$V$7,0,M42+M94+M146)","v":0},{"$f":"IF(COUNT($H42:N42)>='RFM input'!$V$7,0,N42+N94+N146)","v":0},{"$f":"IF(COUNT($H42:O42)>='RFM input'!$V$7,0,O42+O94+O146)","v":0},{"$f":"IF(COUNT($H42:P42)>='RFM input'!$V$7,0,P42+P94+P146)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G753","v":0},0,0,{"$f":"IF(COUNT($H43:I43)>='RFM input'!$V$7,0,I43+I95+I147)","v":0},{"$f":"IF(COUNT($H43:J43)>='RFM input'!$V$7,0,J43+J95+J147)","v":0},{"$f":"IF(COUNT($H43:K43)>='RFM input'!$V$7,0,K43+K95+K147)","v":0},{"$f":"IF(COUNT($H43:L43)>='RFM input'!$V$7,0,L43+L95+L147)","v":0},{"$f":"IF(COUNT($H43:M43)>='RFM input'!$V$7,0,M43+M95+M147)","v":0},{"$f":"IF(COUNT($H43:N43)>='RFM input'!$V$7,0,N43+N95+N147)","v":0},{"$f":"IF(COUNT($H43:O43)>='RFM input'!$V$7,0,O43+O95+O147)","v":0},{"$f":"IF(COUNT($H43:P43)>='RFM input'!$V$7,0,P43+P95+P147)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G754","v":0},0,0,{"$f":"IF(COUNT($H44:I44)>='RFM input'!$V$7,0,I44+I96+I148)","v":0},{"$f":"IF(COUNT($H44:J44)>='RFM input'!$V$7,0,J44+J96+J148)","v":0},{"$f":"IF(COUNT($H44:K44)>='RFM input'!$V$7,0,K44+K96+K148)","v":0},{"$f":"IF(COUNT($H44:L44)>='RFM input'!$V$7,0,L44+L96+L148)","v":0},{"$f":"IF(COUNT($H44:M44)>='RFM input'!$V$7,0,M44+M96+M148)","v":0},{"$f":"IF(COUNT($H44:N44)>='RFM input'!$V$7,0,N44+N96+N148)","v":0},{"$f":"IF(COUNT($H44:O44)>='RFM input'!$V$7,0,O44+O96+O148)","v":0},{"$f":"IF(COUNT($H44:P44)>='RFM input'!$V$7,0,P44+P96+P148)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G755","v":0},0,0,{"$f":"IF(COUNT($H45:I45)>='RFM input'!$V$7,0,I45+I97+I149)","v":0},{"$f":"IF(COUNT($H45:J45)>='RFM input'!$V$7,0,J45+J97+J149)","v":0},{"$f":"IF(COUNT($H45:K45)>='RFM input'!$V$7,0,K45+K97+K149)","v":0},{"$f":"IF(COUNT($H45:L45)>='RFM input'!$V$7,0,L45+L97+L149)","v":0},{"$f":"IF(COUNT($H45:M45)>='RFM input'!$V$7,0,M45+M97+M149)","v":0},{"$f":"IF(COUNT($H45:N45)>='RFM input'!$V$7,0,N45+N97+N149)","v":0},{"$f":"IF(COUNT($H45:O45)>='RFM input'!$V$7,0,O45+O97+O149)","v":0},{"$f":"IF(COUNT($H45:P45)>='RFM input'!$V$7,0,P45+P97+P149)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G756","v":0},0,0,{"$f":"IF(COUNT($H46:I46)>='RFM input'!$V$7,0,I46+I98+I150)","v":0},{"$f":"IF(COUNT($H46:J46)>='RFM input'!$V$7,0,J46+J98+J150)","v":0},{"$f":"IF(COUNT($H46:K46)>='RFM input'!$V$7,0,K46+K98+K150)","v":0},{"$f":"IF(COUNT($H46:L46)>='RFM input'!$V$7,0,L46+L98+L150)","v":0},{"$f":"IF(COUNT($H46:M46)>='RFM input'!$V$7,0,M46+M98+M150)","v":0},{"$f":"IF(COUNT($H46:N46)>='RFM input'!$V$7,0,N46+N98+N150)","v":0},{"$f":"IF(COUNT($H46:O46)>='RFM input'!$V$7,0,O46+O98+O150)","v":0},{"$f":"IF(COUNT($H46:P46)>='RFM input'!$V$7,0,P46+P98+P150)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G757","v":0},0,0,{"$f":"IF(COUNT($H47:I47)>='RFM input'!$V$7,0,I47+I99+I151)","v":0},{"$f":"IF(COUNT($H47:J47)>='RFM input'!$V$7,0,J47+J99+J151)","v":0},{"$f":"IF(COUNT($H47:K47)>='RFM input'!$V$7,0,K47+K99+K151)","v":0},{"$f":"IF(COUNT($H47:L47)>='RFM input'!$V$7,0,L47+L99+L151)","v":0},{"$f":"IF(COUNT($H47:M47)>='RFM input'!$V$7,0,M47+M99+M151)","v":0},{"$f":"IF(COUNT($H47:N47)>='RFM input'!$V$7,0,N47+N99+N151)","v":0},{"$f":"IF(COUNT($H47:O47)>='RFM input'!$V$7,0,O47+O99+O151)","v":0},{"$f":"IF(COUNT($H47:P47)>='RFM input'!$V$7,0,P47+P99+P151)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G758","v":0},0,0,{"$f":"IF(COUNT($H48:I48)>='RFM input'!$V$7,0,I48+I100+I152)","v":0},{"$f":"IF(COUNT($H48:J48)>='RFM input'!$V$7,0,J48+J100+J152)","v":0},{"$f":"IF(COUNT($H48:K48)>='RFM input'!$V$7,0,K48+K100+K152)","v":0},{"$f":"IF(COUNT($H48:L48)>='RFM input'!$V$7,0,L48+L100+L152)","v":0},{"$f":"IF(COUNT($H48:M48)>='RFM input'!$V$7,0,M48+M100+M152)","v":0},{"$f":"IF(COUNT($H48:N48)>='RFM input'!$V$7,0,N48+N100+N152)","v":0},{"$f":"IF(COUNT($H48:O48)>='RFM input'!$V$7,0,O48+O100+O152)","v":0},{"$f":"IF(COUNT($H48:P48)>='RFM input'!$V$7,0,P48+P100+P152)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G759","v":0},0,0,{"$f":"IF(COUNT($H49:I49)>='RFM input'!$V$7,0,I49+I101+I153)","v":0},{"$f":"IF(COUNT($H49:J49)>='RFM input'!$V$7,0,J49+J101+J153)","v":0},{"$f":"IF(COUNT($H49:K49)>='RFM input'!$V$7,0,K49+K101+K153)","v":0},{"$f":"IF(COUNT($H49:L49)>='RFM input'!$V$7,0,L49+L101+L153)","v":0},{"$f":"IF(COUNT($H49:M49)>='RFM input'!$V$7,0,M49+M101+M153)","v":0},{"$f":"IF(COUNT($H49:N49)>='RFM input'!$V$7,0,N49+N101+N153)","v":0},{"$f":"IF(COUNT($H49:O49)>='RFM input'!$V$7,0,O49+O101+O153)","v":0},{"$f":"IF(COUNT($H49:P49)>='RFM input'!$V$7,0,P49+P101+P153)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G760","v":0},0,0,{"$f":"IF(COUNT($H50:I50)>='RFM input'!$V$7,0,I50+I102+I154)","v":0},{"$f":"IF(COUNT($H50:J50)>='RFM input'!$V$7,0,J50+J102+J154)","v":0},{"$f":"IF(COUNT($H50:K50)>='RFM input'!$V$7,0,K50+K102+K154)","v":0},{"$f":"IF(COUNT($H50:L50)>='RFM input'!$V$7,0,L50+L102+L154)","v":0},{"$f":"IF(COUNT($H50:M50)>='RFM input'!$V$7,0,M50+M102+M154)","v":0},{"$f":"IF(COUNT($H50:N50)>='RFM input'!$V$7,0,N50+N102+N154)","v":0},{"$f":"IF(COUNT($H50:O50)>='RFM input'!$V$7,0,O50+O102+O154)","v":0},{"$f":"IF(COUNT($H50:P50)>='RFM input'!$V$7,0,P50+P102+P154)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G761","v":0},0,0,{"$f":"IF(COUNT($H51:I51)>='RFM input'!$V$7,0,I51+I103+I155)","v":0},{"$f":"IF(COUNT($H51:J51)>='RFM input'!$V$7,0,J51+J103+J155)","v":0},{"$f":"IF(COUNT($H51:K51)>='RFM input'!$V$7,0,K51+K103+K155)","v":0},{"$f":"IF(COUNT($H51:L51)>='RFM input'!$V$7,0,L51+L103+L155)","v":0},{"$f":"IF(COUNT($H51:M51)>='RFM input'!$V$7,0,M51+M103+M155)","v":0},{"$f":"IF(COUNT($H51:N51)>='RFM input'!$V$7,0,N51+N103+N155)","v":0},{"$f":"IF(COUNT($H51:O51)>='RFM input'!$V$7,0,O51+O103+O155)","v":0},{"$f":"IF(COUNT($H51:P51)>='RFM input'!$V$7,0,P51+P103+P155)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G762","v":0},0,0,{"$f":"IF(COUNT($H52:I52)>='RFM input'!$V$7,0,I52+I104+I156)","v":0},{"$f":"IF(COUNT($H52:J52)>='RFM input'!$V$7,0,J52+J104+J156)","v":0},{"$f":"IF(COUNT($H52:K52)>='RFM input'!$V$7,0,K52+K104+K156)","v":0},{"$f":"IF(COUNT($H52:L52)>='RFM input'!$V$7,0,L52+L104+L156)","v":0},{"$f":"IF(COUNT($H52:M52)>='RFM input'!$V$7,0,M52+M104+M156)","v":0},{"$f":"IF(COUNT($H52:N52)>='RFM input'!$V$7,0,N52+N104+N156)","v":0},{"$f":"IF(COUNT($H52:O52)>='RFM input'!$V$7,0,O52+O104+O156)","v":0},{"$f":"IF(COUNT($H52:P52)>='RFM input'!$V$7,0,P52+P104+P156)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G763","v":0},0,0,{"$f":"IF(COUNT($H53:I53)>='RFM input'!$V$7,0,I53+I105+I157)","v":0},{"$f":"IF(COUNT($H53:J53)>='RFM input'!$V$7,0,J53+J105+J157)","v":0},{"$f":"IF(COUNT($H53:K53)>='RFM input'!$V$7,0,K53+K105+K157)","v":0},{"$f":"IF(COUNT($H53:L53)>='RFM input'!$V$7,0,L53+L105+L157)","v":0},{"$f":"IF(COUNT($H53:M53)>='RFM input'!$V$7,0,M53+M105+M157)","v":0},{"$f":"IF(COUNT($H53:N53)>='RFM input'!$V$7,0,N53+N105+N157)","v":0},{"$f":"IF(COUNT($H53:O53)>='RFM input'!$V$7,0,O53+O105+O157)","v":0},{"$f":"IF(COUNT($H53:P53)>='RFM input'!$V$7,0,P53+P105+P157)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G764","v":0},0,0,{"$f":"IF(COUNT($H54:I54)>='RFM input'!$V$7,0,I54+I106+I158)","v":0},{"$f":"IF(COUNT($H54:J54)>='RFM input'!$V$7,0,J54+J106+J158)","v":0},{"$f":"IF(COUNT($H54:K54)>='RFM input'!$V$7,0,K54+K106+K158)","v":0},{"$f":"IF(COUNT($H54:L54)>='RFM input'!$V$7,0,L54+L106+L158)","v":0},{"$f":"IF(COUNT($H54:M54)>='RFM input'!$V$7,0,M54+M106+M158)","v":0},{"$f":"IF(COUNT($H54:N54)>='RFM input'!$V$7,0,N54+N106+N158)","v":0},{"$f":"IF(COUNT($H54:O54)>='RFM input'!$V$7,0,O54+O106+O158)","v":0},{"$f":"IF(COUNT($H54:P54)>='RFM input'!$V$7,0,P54+P106+P158)","v":0}]
[null,null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,{"$f":"'RAB roll forward'!G765","v":0},0,28.477436678851177,{"$f":"IF(COUNT($H55:I55)>='RFM input'!$V$7,0,I55+I107+I159)","v":45.405659845157764},{"$f":"IF(COUNT($H55:J55)>='RFM input'!$V$7,0,J55+J107+J159)","v":80.059112466483484},{"$f":"IF(COUNT($H55:K55)>='RFM input'!$V$7,0,K55+K107+K159)","v":133.27368961090377},{"$f":"IF(COUNT($H55:L55)>='RFM input'!$V$7,0,L55+L107+L159)","v":0},{"$f":"IF(COUNT($H55:M55)>='RFM input'!$V$7,0,M55+M107+M159)","v":0},{"$f":"IF(COUNT($H55:N55)>='RFM input'!$V$7,0,N55+N107+N159)","v":0},{"$f":"IF(COUNT($H55:O55)>='RFM input'!$V$7,0,O55+O107+O159)","v":0},{"$f":"IF(COUNT($H55:P55)>='RFM input'!$V$7,0,P55+P107+P159)","v":0}]
[null,null,null,{"$f":"Asset49","v":"In-house software"},null,null,{"$f":"'RAB roll forward'!G766","v":0},0,29.570224018923728,{"$f":"IF(COUNT($H56:I56)>='RFM input'!$V$7,0,I56+I108+I160)","v":53.893797507753362},{"$f":"IF(COUNT($H56:J56)>='RFM input'!$V$7,0,J56+J108+J160)","v":75.461938359043202},{"$f":"IF(COUNT($H56:K56)>='RFM input'!$V$7,0,K56+K108+K160)","v":111.37545661496087},{"$f":"IF(COUNT($H56:L56)>='RFM input'!$V$7,0,L56+L108+L160)","v":0},{"$f":"IF(COUNT($H56:M56)>='RFM input'!$V$7,0,M56+M108+M160)","v":0},{"$f":"IF(COUNT($H56:N56)>='RFM input'!$V$7,0,N56+N108+N160)","v":0},{"$f":"IF(COUNT($H56:O56)>='RFM input'!$V$7,0,O56+O108+O160)","v":0},{"$f":"IF(COUNT($H56:P56)>='RFM input'!$V$7,0,P56+P108+P160)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G767","v":7.8700635556229583},7.8155110795833229,7.6785676637652687,{"$f":"IF(COUNT($H57:I57)>='RFM input'!$V$7,0,I57+I109+I161)","v":7.7412266142113149},{"$f":"IF(COUNT($H57:J57)>='RFM input'!$V$7,0,J57+J109+J161)","v":8.13434073228321},{"$f":"IF(COUNT($H57:K57)>='RFM input'!$V$7,0,K57+K109+K161)","v":8.2340835577358664},{"$f":"IF(COUNT($H57:L57)>='RFM input'!$V$7,0,L57+L109+L161)","v":0},{"$f":"IF(COUNT($H57:M57)>='RFM input'!$V$7,0,M57+M109+M161)","v":0},{"$f":"IF(COUNT($H57:N57)>='RFM input'!$V$7,0,N57+N109+N161)","v":0},{"$f":"IF(COUNT($H57:O57)>='RFM input'!$V$7,0,O57+O109+O161)","v":0},{"$f":"IF(COUNT($H57:P57)>='RFM input'!$V$7,0,P57+P109+P161)","v":0}]
[]
[null,null,"Nominal Actual Net Capex",null,null,null,{"$f":"SUM(G60:G109)","v":550.4454537751252},{"$f":"SUM(H60:H109)","v":570.76208151384958},609.0022858882744,771.57567032614963,1065.4765428560415,1252.4788565745641,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,{"$f":"'RAB roll forward'!G770","v":22.288274934735632},{"$f":"'RAB roll forward'!H770","v":38.551477594572624},{"$f":"'RAB roll forward'!I770","v":54.958905782892764},{"$f":"'RAB roll forward'!J770","v":93.516204966333845},{"$f":"'RAB roll forward'!K770","v":69.294805464988997},{"$f":"'RAB roll forward'!L770","v":118.4392604011623},{"$f":"'RAB roll forward'!M770","v":0},{"$f":"'RAB roll forward'!N770","v":0},{"$f":"'RAB roll forward'!O770","v":0},{"$f":"'RAB roll forward'!P770","v":0},{"$f":"'RAB roll forward'!Q770","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,{"$f":"'RAB roll forward'!G771","v":5.6225165238911776},{"$f":"'RAB roll forward'!H771","v":0.34235690491964338},{"$f":"'RAB roll forward'!I771","v":0.9479539620367462},{"$f":"'RAB roll forward'!J771","v":0.70601283885646771},{"$f":"'RAB roll forward'!K771","v":0.57918943862758177},{"$f":"'RAB roll forward'!L771","v":1.2524180916620082},{"$f":"'RAB roll forward'!M771","v":0},{"$f":"'RAB roll forward'!N771","v":0},{"$f":"'RAB roll forward'!O771","v":0},{"$f":"'RAB roll forward'!P771","v":0},{"$f":"'RAB roll forward'!Q771","v":0}]
[null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,{"$f":"'RAB roll forward'!G772","v":213.24606895734473},{"$f":"'RAB roll forward'!H772","v":236.20005264323729},{"$f":"'RAB roll forward'!I772","v":241.58120362511272},{"$f":"'RAB roll forward'!J772","v":316.13873773080803},{"$f":"'RAB roll forward'!K772","v":462.86729007377562},{"$f":"'RAB roll forward'!L772","v":498.77344121547685},{"$f":"'RAB roll forward'!M772","v":0},{"$f":"'RAB roll forward'!N772","v":0},{"$f":"'RAB roll forward'!O772","v":0},{"$f":"'RAB roll forward'!P772","v":0},{"$f":"'RAB roll forward'!Q772","v":0}]
[null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,{"$f":"'RAB roll forward'!G773","v":32.260519037527011},{"$f":"'RAB roll forward'!H773","v":15.06831522127916},{"$f":"'RAB roll forward'!I773","v":14.212449326411264},{"$f":"'RAB roll forward'!J773","v":15.733806527546307},{"$f":"'RAB roll forward'!K773","v":22.548834948629757},{"$f":"'RAB roll forward'!L773","v":27.349306545454635},{"$f":"'RAB roll forward'!M773","v":0},{"$f":"'RAB roll forward'!N773","v":0},{"$f":"'RAB roll forward'!O773","v":0},{"$f":"'RAB roll forward'!P773","v":0},{"$f":"'RAB roll forward'!Q773","v":0}]
[null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,{"$f":"'RAB roll forward'!G774","v":1.9818884580012011},{"$f":"'RAB roll forward'!H774","v":0.13712102980421681},{"$f":"'RAB roll forward'!I774","v":0.15322148949195208},{"$f":"'RAB roll forward'!J774","v":5.9543540348047284E-4},{"$f":"'RAB roll forward'!K774","v":5.3493982680662055E-3},{"$f":"'RAB roll forward'!L774","v":0.18246858237356345},{"$f":"'RAB roll forward'!M774","v":0},{"$f":"'RAB roll forward'!N774","v":0},{"$f":"'RAB roll forward'!O774","v":0},{"$f":"'RAB roll forward'!P774","v":0},{"$f":"'RAB roll forward'!Q774","v":0}]
[null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,{"$f":"'RAB roll forward'!G775","v":55.709795518943466},{"$f":"'RAB roll forward'!H775","v":46.454193895884153},{"$f":"'RAB roll forward'!I775","v":63.095392158631775},{"$f":"'RAB roll forward'!J775","v":76.159420514769479},{"$f":"'RAB roll forward'!K775","v":114.1519917499422},{"$f":"'RAB roll forward'!L775","v":118.4818480509317},{"$f":"'RAB roll forward'!M775","v":0},{"$f":"'RAB roll forward'!N775","v":0},{"$f":"'RAB roll forward'!O775","v":0},{"$f":"'RAB roll forward'!P775","v":0},{"$f":"'RAB roll forward'!Q775","v":0}]
[null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,{"$f":"'RAB roll forward'!G776","v":8.3376479042403258},{"$f":"'RAB roll forward'!H776","v":9.6710564048059009},{"$f":"'RAB roll forward'!I776","v":7.9248526303644597},{"$f":"'RAB roll forward'!J776","v":1.9716829360785337},{"$f":"'RAB roll forward'!K776","v":6.9365428662409245},{"$f":"'RAB roll forward'!L776","v":8.4544208482839824},{"$f":"'RAB roll forward'!M776","v":0},{"$f":"'RAB roll forward'!N776","v":0},{"$f":"'RAB roll forward'!O776","v":0},{"$f":"'RAB roll forward'!P776","v":0},{"$f":"'RAB roll forward'!Q776","v":0}]
[null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,{"$f":"'RAB roll forward'!G777","v":36.684337925144661},{"$f":"'RAB roll forward'!H777","v":15.561333889980849},{"$f":"'RAB roll forward'!I777","v":22.556124109272012},{"$f":"'RAB roll forward'!J777","v":24.833652602068231},{"$f":"'RAB roll forward'!K777","v":28.407798988740502},{"$f":"'RAB roll forward'!L777","v":39.668035194373253},{"$f":"'RAB roll forward'!M777","v":0},{"$f":"'RAB roll forward'!N777","v":0},{"$f":"'RAB roll forward'!O777","v":0},{"$f":"'RAB roll forward'!P777","v":0},{"$f":"'RAB roll forward'!Q777","v":0}]
[null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,{"$f":"'RAB roll forward'!G778","v":7.2969135689391047},{"$f":"'RAB roll forward'!H778","v":1.6342075190376784},{"$f":"'RAB roll forward'!I778","v":7.0191193897650157},{"$f":"'RAB roll forward'!J778","v":2.3940352189805862},{"$f":"'RAB roll forward'!K778","v":0.84148324703491129},{"$f":"'RAB roll forward'!L778","v":9.3592831314154736},{"$f":"'RAB roll forward'!M778","v":0},{"$f":"'RAB roll forward'!N778","v":0},{"$f":"'RAB roll forward'!O778","v":0},{"$f":"'RAB roll forward'!P778","v":0},{"$f":"'RAB roll forward'!Q778","v":0}]
[null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,{"$f":"'RAB roll forward'!G779","v":66.553115301312047},{"$f":"'RAB roll forward'!H779","v":65.993790836115721},{"$f":"'RAB roll forward'!I779","v":73.778035853795828},{"$f":"'RAB roll forward'!J779","v":73.623397767610228},{"$f":"'RAB roll forward'!K779","v":118.63667825196106},{"$f":"'RAB roll forward'!L779","v":129.86081590373544},{"$f":"'RAB roll forward'!M779","v":0},{"$f":"'RAB roll forward'!N779","v":0},{"$f":"'RAB roll forward'!O779","v":0},{"$f":"'RAB roll forward'!P779","v":0},{"$f":"'RAB roll forward'!Q779","v":0}]
[null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,{"$f":"'RAB roll forward'!G780","v":13.291400839750342},{"$f":"'RAB roll forward'!H780","v":38.126239923444778},{"$f":"'RAB roll forward'!I780","v":29.684002388717992},{"$f":"'RAB roll forward'!J780","v":54.644011565648874},{"$f":"'RAB roll forward'!K780","v":58.719411274210145},{"$f":"'RAB roll forward'!L780","v":76.86477894904796},{"$f":"'RAB roll forward'!M780","v":0},{"$f":"'RAB roll forward'!N780","v":0},{"$f":"'RAB roll forward'!O780","v":0},{"$f":"'RAB roll forward'!P780","v":0},{"$f":"'RAB roll forward'!Q780","v":0}]
[null,null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,{"$f":"'RAB roll forward'!G781","v":4.8337336852289168},{"$f":"'RAB roll forward'!H781","v":15.94893788287939},{"$f":"'RAB roll forward'!I781","v":18.074462845227693},{"$f":"'RAB roll forward'!J781","v":7.8349295173388898},{"$f":"'RAB roll forward'!K781","v":10.921066819241009},{"$f":"'RAB roll forward'!L781","v":26.754354025848567},{"$f":"'RAB roll forward'!M781","v":0},{"$f":"'RAB roll forward'!N781","v":0},{"$f":"'RAB roll forward'!O781","v":0},{"$f":"'RAB roll forward'!P781","v":0},{"$f":"'RAB roll forward'!Q781","v":0}]
[null,null,null,{"$f":"Asset13","v":"Generation Assets"},null,null,{"$f":"'RAB roll forward'!G782","v":3.6485325852569082},{"$f":"'RAB roll forward'!H782","v":0},{"$f":"'RAB roll forward'!I782","v":0},{"$f":"'RAB roll forward'!J782","v":0},{"$f":"'RAB roll forward'!K782","v":0},{"$f":"'RAB roll forward'!L782","v":0},{"$f":"'RAB roll forward'!M782","v":0},{"$f":"'RAB roll forward'!N782","v":0},{"$f":"'RAB roll forward'!O782","v":0},{"$f":"'RAB roll forward'!P782","v":0},{"$f":"'RAB roll forward'!Q782","v":0}]
[null,null,null,{"$f":"Asset14","v":"Other Equipment"},null,null,{"$f":"'RAB roll forward'!G783","v":0},{"$f":"'RAB roll forward'!H783","v":0},{"$f":"'RAB roll forward'!I783","v":0},{"$f":"'RAB roll forward'!J783","v":0},{"$f":"'RAB roll forward'!K783","v":0},{"$f":"'RAB roll forward'!L783","v":0},{"$f":"'RAB roll forward'!M783","v":0},{"$f":"'RAB roll forward'!N783","v":0},{"$f":"'RAB roll forward'!O783","v":0},{"$f":"'RAB roll forward'!P783","v":0},{"$f":"'RAB roll forward'!Q783","v":0}]
[null,null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,{"$f":"'RAB roll forward'!G784","v":5.2019691366195566},{"$f":"'RAB roll forward'!H784","v":2.8750890763424781},{"$f":"'RAB roll forward'!I784","v":3.9559354028395464},{"$f":"'RAB roll forward'!J784","v":6.8031591157652178},{"$f":"'RAB roll forward'!K784","v":7.7273099804864014},{"$f":"'RAB roll forward'!L784","v":8.6426146127291368},{"$f":"'RAB roll forward'!M784","v":0},{"$f":"'RAB roll forward'!N784","v":0},{"$f":"'RAB roll forward'!O784","v":0},{"$f":"'RAB roll forward'!P784","v":0},{"$f":"'RAB roll forward'!Q784","v":0}]
[null,null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,{"$f":"'RAB roll forward'!G785","v":0.58744452224345178},{"$f":"'RAB roll forward'!H785","v":0.13849181146355408},{"$f":"'RAB roll forward'!I785","v":0.1678194778842477},{"$f":"'RAB roll forward'!J785","v":0.1674704987316924},{"$f":"'RAB roll forward'!K785","v":3.2234611623036822E-3},{"$f":"'RAB roll forward'!L785","v":0.30323901819083871},{"$f":"'RAB roll forward'!M785","v":0},{"$f":"'RAB roll forward'!N785","v":0},{"$f":"'RAB roll forward'!O785","v":0},{"$f":"'RAB roll forward'!P785","v":0},{"$f":"'RAB roll forward'!Q785","v":0}]
[null,null,null,{"$f":"Asset17","v":"IT Systems"},null,null,{"$f":"'RAB roll forward'!G786","v":2.4965815219798588},{"$f":"'RAB roll forward'!H786","v":5.4158432064947863},{"$f":"'RAB roll forward'!I786","v":6.1814473194207782},{"$f":"'RAB roll forward'!J786","v":6.5800843374580928},{"$f":"'RAB roll forward'!K786","v":5.4782933912403333},{"$f":"'RAB roll forward'!L786","v":0},{"$f":"'RAB roll forward'!M786","v":0},{"$f":"'RAB roll forward'!N786","v":0},{"$f":"'RAB roll forward'!O786","v":0},{"$f":"'RAB roll forward'!P786","v":0},{"$f":"'RAB roll forward'!Q786","v":0}]
[null,null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,{"$f":"'RAB roll forward'!G787","v":0},{"$f":"'RAB roll forward'!H787","v":0},{"$f":"'RAB roll forward'!I787","v":0},{"$f":"'RAB roll forward'!J787","v":0},{"$f":"'RAB roll forward'!K787","v":0},{"$f":"'RAB roll forward'!L787","v":0},{"$f":"'RAB roll forward'!M787","v":0},{"$f":"'RAB roll forward'!N787","v":0},{"$f":"'RAB roll forward'!O787","v":0},{"$f":"'RAB roll forward'!P787","v":0},{"$f":"'RAB roll forward'!Q787","v":0}]
[null,null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,{"$f":"'RAB roll forward'!G788","v":28.052792722350048},{"$f":"'RAB roll forward'!H788","v":11.706298861779135},{"$f":"'RAB roll forward'!I788","v":14.729439298240548},{"$f":"'RAB roll forward'!J788","v":24.35883913265555},{"$f":"'RAB roll forward'!K788","v":48.856968297957394},{"$f":"'RAB roll forward'!L788","v":52.603662976655826},{"$f":"'RAB roll forward'!M788","v":0},{"$f":"'RAB roll forward'!N788","v":0},{"$f":"'RAB roll forward'!O788","v":0},{"$f":"'RAB roll forward'!P788","v":0},{"$f":"'RAB roll forward'!Q788","v":0}]
[null,null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,{"$f":"'RAB roll forward'!G789","v":4.3694552195013276},{"$f":"'RAB roll forward'!H789","v":3.5466944500629767},{"$f":"'RAB roll forward'!I789","v":3.7449246033317696},{"$f":"'RAB roll forward'!J789","v":5.0169754872063601},{"$f":"'RAB roll forward'!K789","v":6.3274397080271649},{"$f":"'RAB roll forward'!L789","v":7.1472486700536155},{"$f":"'RAB roll forward'!M789","v":0},{"$f":"'RAB roll forward'!N789","v":0},{"$f":"'RAB roll forward'!O789","v":0},{"$f":"'RAB roll forward'!P789","v":0},{"$f":"'RAB roll forward'!Q789","v":0}]
[null,null,null,{"$f":"Asset21","v":"Buildings"},null,null,{"$f":"'RAB roll forward'!G790","v":37.982465412115566},{"$f":"'RAB roll forward'!H790","v":-7.5018468446170314E-2},{"$f":"'RAB roll forward'!I790","v":0},{"$f":"'RAB roll forward'!J790","v":0},{"$f":"'RAB roll forward'!K790","v":0},{"$f":"'RAB roll forward'!L790","v":0},{"$f":"'RAB roll forward'!M790","v":0},{"$f":"'RAB roll forward'!N790","v":0},{"$f":"'RAB roll forward'!O790","v":0},{"$f":"'RAB roll forward'!P790","v":0},{"$f":"'RAB roll forward'!Q790","v":0}]
[null,null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,{"$f":"'RAB roll forward'!G791","v":0},{"$f":"'RAB roll forward'!H791","v":-7.1131691680862965E-3},{"$f":"'RAB roll forward'!I791","v":-6.7399968131403629E-2},{"$f":"'RAB roll forward'!J791","v":0},{"$f":"'RAB roll forward'!K791","v":0},{"$f":"'RAB roll forward'!L791","v":0},{"$f":"'RAB roll forward'!M791","v":0},{"$f":"'RAB roll forward'!N791","v":0},{"$f":"'RAB roll forward'!O791","v":0},{"$f":"'RAB roll forward'!P791","v":0},{"$f":"'RAB roll forward'!Q791","v":0}]
[null,null,null,{"$f":"Asset23","v":"Land Improvements"},null,null,{"$f":"'RAB roll forward'!G792","v":0},{"$f":"'RAB roll forward'!H792","v":-0.35232342641711228},{"$f":"'RAB roll forward'!I792","v":-5.1779673772835447E-2},{"$f":"'RAB roll forward'!J792","v":0},{"$f":"'RAB roll forward'!K792","v":0},{"$f":"'RAB roll forward'!L792","v":0},{"$f":"'RAB roll forward'!M792","v":0},{"$f":"'RAB roll forward'!N792","v":0},{"$f":"'RAB roll forward'!O792","v":0},{"$f":"'RAB roll forward'!P792","v":0},{"$f":"'RAB roll forward'!Q792","v":0}]
[null,null,null,{"$f":"Asset24","v":"Metering"},null,null,{"$f":"'RAB roll forward'!G793","v":0},{"$f":"'RAB roll forward'!H793","v":3.6727233431805852},{"$f":"'RAB roll forward'!I793","v":1.558186847160214E-2},{"$f":"'RAB roll forward'!J793","v":-0.17659610364032841},{"$f":"'RAB roll forward'!K793","v":0},{"$f":"'RAB roll forward'!L793","v":2.273480687440173},{"$f":"'RAB roll forward'!M793","v":0},{"$f":"'RAB roll forward'!N793","v":0},{"$f":"'RAB roll forward'!O793","v":0},{"$f":"'RAB roll forward'!P793","v":0},{"$f":"'RAB roll forward'!Q793","v":0}]
[null,null,null,{"$f":"Asset25","v":"Communications"},null,null,{"$f":"'RAB roll forward'!G794","v":0},{"$f":"'RAB roll forward'!H794","v":2.1046513848211839},{"$f":"'RAB roll forward'!I794","v":0.83049655618170004},{"$f":"'RAB roll forward'!J794","v":0.14664815094358627},{"$f":"'RAB roll forward'!K794","v":0.3030796178017256},{"$f":"'RAB roll forward'!L794","v":0},{"$f":"'RAB roll forward'!M794","v":0},{"$f":"'RAB roll forward'!N794","v":0},{"$f":"'RAB roll forward'!O794","v":0},{"$f":"'RAB roll forward'!P794","v":0},{"$f":"'RAB roll forward'!Q794","v":0}]
[null,null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,{"$f":"'RAB roll forward'!G795","v":0},{"$f":"'RAB roll forward'!H795","v":0},{"$f":"'RAB roll forward'!I795","v":0},{"$f":"'RAB roll forward'!J795","v":0},{"$f":"'RAB roll forward'!K795","v":0},{"$f":"'RAB roll forward'!L795","v":0},{"$f":"'RAB roll forward'!M795","v":0},{"$f":"'RAB roll forward'!N795","v":0},{"$f":"'RAB roll forward'!O795","v":0},{"$f":"'RAB roll forward'!P795","v":0},{"$f":"'RAB roll forward'!Q795","v":0}]
[null,null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,{"$f":"'RAB roll forward'!G796","v":0},{"$f":"'RAB roll forward'!H796","v":0},{"$f":"'RAB roll forward'!I796","v":0},{"$f":"'RAB roll forward'!J796","v":0},{"$f":"'RAB roll forward'!K796","v":0},{"$f":"'RAB roll forward'!L796","v":0},{"$f":"'RAB roll forward'!M796","v":0},{"$f":"'RAB roll forward'!N796","v":0},{"$f":"'RAB roll forward'!O796","v":0},{"$f":"'RAB roll forward'!P796","v":0},{"$f":"'RAB roll forward'!Q796","v":0}]
[null,null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,{"$f":"'RAB roll forward'!G797","v":0},{"$f":"'RAB roll forward'!H797","v":0},{"$f":"'RAB roll forward'!I797","v":0},{"$f":"'RAB roll forward'!J797","v":0},{"$f":"'RAB roll forward'!K797","v":0},{"$f":"'RAB roll forward'!L797","v":0},{"$f":"'RAB roll forward'!M797","v":0},{"$f":"'RAB roll forward'!N797","v":0},{"$f":"'RAB roll forward'!O797","v":0},{"$f":"'RAB roll forward'!P797","v":0},{"$f":"'RAB roll forward'!Q797","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G798","v":0},{"$f":"'RAB roll forward'!H798","v":0},{"$f":"'RAB roll forward'!I798","v":0},{"$f":"'RAB roll forward'!J798","v":0},{"$f":"'RAB roll forward'!K798","v":0},{"$f":"'RAB roll forward'!L798","v":0},{"$f":"'RAB roll forward'!M798","v":0},{"$f":"'RAB roll forward'!N798","v":0},{"$f":"'RAB roll forward'!O798","v":0},{"$f":"'RAB roll forward'!P798","v":0},{"$f":"'RAB roll forward'!Q798","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G799","v":0},{"$f":"'RAB roll forward'!H799","v":0},{"$f":"'RAB roll forward'!I799","v":0},{"$f":"'RAB roll forward'!J799","v":0},{"$f":"'RAB roll forward'!K799","v":0},{"$f":"'RAB roll forward'!L799","v":0},{"$f":"'RAB roll forward'!M799","v":0},{"$f":"'RAB roll forward'!N799","v":0},{"$f":"'RAB roll forward'!O799","v":0},{"$f":"'RAB roll forward'!P799","v":0},{"$f":"'RAB roll forward'!Q799","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G800","v":0},{"$f":"'RAB roll forward'!H800","v":0},{"$f":"'RAB roll forward'!I800","v":0},{"$f":"'RAB roll forward'!J800","v":0},{"$f":"'RAB roll forward'!K800","v":0},{"$f":"'RAB roll forward'!L800","v":0},{"$f":"'RAB roll forward'!M800","v":0},{"$f":"'RAB roll forward'!N800","v":0},{"$f":"'RAB roll forward'!O800","v":0},{"$f":"'RAB roll forward'!P800","v":0},{"$f":"'RAB roll forward'!Q800","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G801","v":0},{"$f":"'RAB roll forward'!H801","v":0},{"$f":"'RAB roll forward'!I801","v":0},{"$f":"'RAB roll forward'!J801","v":0},{"$f":"'RAB roll forward'!K801","v":0},{"$f":"'RAB roll forward'!L801","v":0},{"$f":"'RAB roll forward'!M801","v":0},{"$f":"'RAB roll forward'!N801","v":0},{"$f":"'RAB roll forward'!O801","v":0},{"$f":"'RAB roll forward'!P801","v":0},{"$f":"'RAB roll forward'!Q801","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G802","v":0},{"$f":"'RAB roll forward'!H802","v":0},{"$f":"'RAB roll forward'!I802","v":0},{"$f":"'RAB roll forward'!J802","v":0},{"$f":"'RAB roll forward'!K802","v":0},{"$f":"'RAB roll forward'!L802","v":0},{"$f":"'RAB roll forward'!M802","v":0},{"$f":"'RAB roll forward'!N802","v":0},{"$f":"'RAB roll forward'!O802","v":0},{"$f":"'RAB roll forward'!P802","v":0},{"$f":"'RAB roll forward'!Q802","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G803","v":0},{"$f":"'RAB roll forward'!H803","v":0},{"$f":"'RAB roll forward'!I803","v":0},{"$f":"'RAB roll forward'!J803","v":0},{"$f":"'RAB roll forward'!K803","v":0},{"$f":"'RAB roll forward'!L803","v":0},{"$f":"'RAB roll forward'!M803","v":0},{"$f":"'RAB roll forward'!N803","v":0},{"$f":"'RAB roll forward'!O803","v":0},{"$f":"'RAB roll forward'!P803","v":0},{"$f":"'RAB roll forward'!Q803","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G804","v":0},{"$f":"'RAB roll forward'!H804","v":0},{"$f":"'RAB roll forward'!I804","v":0},{"$f":"'RAB roll forward'!J804","v":0},{"$f":"'RAB roll forward'!K804","v":0},{"$f":"'RAB roll forward'!L804","v":0},{"$f":"'RAB roll forward'!M804","v":0},{"$f":"'RAB roll forward'!N804","v":0},{"$f":"'RAB roll forward'!O804","v":0},{"$f":"'RAB roll forward'!P804","v":0},{"$f":"'RAB roll forward'!Q804","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G805","v":0},{"$f":"'RAB roll forward'!H805","v":0},{"$f":"'RAB roll forward'!I805","v":0},{"$f":"'RAB roll forward'!J805","v":0},{"$f":"'RAB roll forward'!K805","v":0},{"$f":"'RAB roll forward'!L805","v":0},{"$f":"'RAB roll forward'!M805","v":0},{"$f":"'RAB roll forward'!N805","v":0},{"$f":"'RAB roll forward'!O805","v":0},{"$f":"'RAB roll forward'!P805","v":0},{"$f":"'RAB roll forward'!Q805","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G806","v":0},{"$f":"'RAB roll forward'!H806","v":0},{"$f":"'RAB roll forward'!I806","v":0},{"$f":"'RAB roll forward'!J806","v":0},{"$f":"'RAB roll forward'!K806","v":0},{"$f":"'RAB roll forward'!L806","v":0},{"$f":"'RAB roll forward'!M806","v":0},{"$f":"'RAB roll forward'!N806","v":0},{"$f":"'RAB roll forward'!O806","v":0},{"$f":"'RAB roll forward'!P806","v":0},{"$f":"'RAB roll forward'!Q806","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G807","v":0},{"$f":"'RAB roll forward'!H807","v":0},{"$f":"'RAB roll forward'!I807","v":0},{"$f":"'RAB roll forward'!J807","v":0},{"$f":"'RAB roll forward'!K807","v":0},{"$f":"'RAB roll forward'!L807","v":0},{"$f":"'RAB roll forward'!M807","v":0},{"$f":"'RAB roll forward'!N807","v":0},{"$f":"'RAB roll forward'!O807","v":0},{"$f":"'RAB roll forward'!P807","v":0},{"$f":"'RAB roll forward'!Q807","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G808","v":0},{"$f":"'RAB roll forward'!H808","v":0},{"$f":"'RAB roll forward'!I808","v":0},{"$f":"'RAB roll forward'!J808","v":0},{"$f":"'RAB roll forward'!K808","v":0},{"$f":"'RAB roll forward'!L808","v":0},{"$f":"'RAB roll forward'!M808","v":0},{"$f":"'RAB roll forward'!N808","v":0},{"$f":"'RAB roll forward'!O808","v":0},{"$f":"'RAB roll forward'!P808","v":0},{"$f":"'RAB roll forward'!Q808","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G809","v":0},{"$f":"'RAB roll forward'!H809","v":0},{"$f":"'RAB roll forward'!I809","v":0},{"$f":"'RAB roll forward'!J809","v":0},{"$f":"'RAB roll forward'!K809","v":0},{"$f":"'RAB roll forward'!L809","v":0},{"$f":"'RAB roll forward'!M809","v":0},{"$f":"'RAB roll forward'!N809","v":0},{"$f":"'RAB roll forward'!O809","v":0},{"$f":"'RAB roll forward'!P809","v":0},{"$f":"'RAB roll forward'!Q809","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G810","v":0},{"$f":"'RAB roll forward'!H810","v":0},{"$f":"'RAB roll forward'!I810","v":0},{"$f":"'RAB roll forward'!J810","v":0},{"$f":"'RAB roll forward'!K810","v":0},{"$f":"'RAB roll forward'!L810","v":0},{"$f":"'RAB roll forward'!M810","v":0},{"$f":"'RAB roll forward'!N810","v":0},{"$f":"'RAB roll forward'!O810","v":0},{"$f":"'RAB roll forward'!P810","v":0},{"$f":"'RAB roll forward'!Q810","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G811","v":0},{"$f":"'RAB roll forward'!H811","v":0},{"$f":"'RAB roll forward'!I811","v":0},{"$f":"'RAB roll forward'!J811","v":0},{"$f":"'RAB roll forward'!K811","v":0},{"$f":"'RAB roll forward'!L811","v":0},{"$f":"'RAB roll forward'!M811","v":0},{"$f":"'RAB roll forward'!N811","v":0},{"$f":"'RAB roll forward'!O811","v":0},{"$f":"'RAB roll forward'!P811","v":0},{"$f":"'RAB roll forward'!Q811","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G812","v":0},{"$f":"'RAB roll forward'!H812","v":0},{"$f":"'RAB roll forward'!I812","v":0},{"$f":"'RAB roll forward'!J812","v":0},{"$f":"'RAB roll forward'!K812","v":0},{"$f":"'RAB roll forward'!L812","v":0},{"$f":"'RAB roll forward'!M812","v":0},{"$f":"'RAB roll forward'!N812","v":0},{"$f":"'RAB roll forward'!O812","v":0},{"$f":"'RAB roll forward'!P812","v":0},{"$f":"'RAB roll forward'!Q812","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G813","v":0},{"$f":"'RAB roll forward'!H813","v":0},{"$f":"'RAB roll forward'!I813","v":0},{"$f":"'RAB roll forward'!J813","v":0},{"$f":"'RAB roll forward'!K813","v":0},{"$f":"'RAB roll forward'!L813","v":0},{"$f":"'RAB roll forward'!M813","v":0},{"$f":"'RAB roll forward'!N813","v":0},{"$f":"'RAB roll forward'!O813","v":0},{"$f":"'RAB roll forward'!P813","v":0},{"$f":"'RAB roll forward'!Q813","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G814","v":0},{"$f":"'RAB roll forward'!H814","v":0},{"$f":"'RAB roll forward'!I814","v":0},{"$f":"'RAB roll forward'!J814","v":0},{"$f":"'RAB roll forward'!K814","v":0},{"$f":"'RAB roll forward'!L814","v":0},{"$f":"'RAB roll forward'!M814","v":0},{"$f":"'RAB roll forward'!N814","v":0},{"$f":"'RAB roll forward'!O814","v":0},{"$f":"'RAB roll forward'!P814","v":0},{"$f":"'RAB roll forward'!Q814","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G815","v":0},{"$f":"'RAB roll forward'!H815","v":0},{"$f":"'RAB roll forward'!I815","v":0},{"$f":"'RAB roll forward'!J815","v":0},{"$f":"'RAB roll forward'!K815","v":0},{"$f":"'RAB roll forward'!L815","v":0},{"$f":"'RAB roll forward'!M815","v":0},{"$f":"'RAB roll forward'!N815","v":0},{"$f":"'RAB roll forward'!O815","v":0},{"$f":"'RAB roll forward'!P815","v":0},{"$f":"'RAB roll forward'!Q815","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G816","v":0},{"$f":"'RAB roll forward'!H816","v":0},{"$f":"'RAB roll forward'!I816","v":0},{"$f":"'RAB roll forward'!J816","v":0},{"$f":"'RAB roll forward'!K816","v":0},{"$f":"'RAB roll forward'!L816","v":0},{"$f":"'RAB roll forward'!M816","v":0},{"$f":"'RAB roll forward'!N816","v":0},{"$f":"'RAB roll forward'!O816","v":0},{"$f":"'RAB roll forward'!P816","v":0},{"$f":"'RAB roll forward'!Q816","v":0}]
[null,null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,{"$f":"'RAB roll forward'!G817","v":0},{"$f":"'RAB roll forward'!H817","v":28.477436678851177},{"$f":"'RAB roll forward'!I817","v":16.227130995468933},{"$f":"'RAB roll forward'!J817","v":31.588063275634752},{"$f":"'RAB roll forward'!K817","v":50.63200200036048},{"$f":"'RAB roll forward'!L817","v":63.274621162634645},{"$f":"'RAB roll forward'!M817","v":0},{"$f":"'RAB roll forward'!N817","v":0},{"$f":"'RAB roll forward'!O817","v":0},{"$f":"'RAB roll forward'!P817","v":0},{"$f":"'RAB roll forward'!Q817","v":0}]
[null,null,null,{"$f":"Asset49","v":"In-house software"},null,null,{"$f":"'RAB roll forward'!G818","v":0},{"$f":"'RAB roll forward'!H818","v":29.570224018923728},{"$f":"'RAB roll forward'!I818","v":29.282966446619263},{"$f":"'RAB roll forward'!J818","v":29.534538809951858},{"$f":"'RAB roll forward'!K818","v":52.237783877344953},{"$f":"'RAB roll forward'!L818","v":62.793558507093522},{"$f":"'RAB roll forward'!M818","v":0},{"$f":"'RAB roll forward'!N818","v":0},{"$f":"'RAB roll forward'!O818","v":0},{"$f":"'RAB roll forward'!P818","v":0},{"$f":"'RAB roll forward'!Q818","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G819","v":0},{"$f":"'RAB roll forward'!H819","v":0},{"$f":"'RAB roll forward'!I819","v":0},{"$f":"'RAB roll forward'!J819","v":0},{"$f":"'RAB roll forward'!K819","v":0},{"$f":"'RAB roll forward'!L819","v":0},{"$f":"'RAB roll forward'!M819","v":0},{"$f":"'RAB roll forward'!N819","v":0},{"$f":"'RAB roll forward'!O819","v":0},{"$f":"'RAB roll forward'!P819","v":0},{"$f":"'RAB roll forward'!Q819","v":0}]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$G$295& \" Regulatory Depreciation\"","v":"Nominal Forecast Regulatory Depreciation"},null,null,null,{"$f":"SUM(G112:G161)","v":-218.59058249403543},{"$f":"SUM(H112:H161)","v":-349.45751362279606},-56.058198866361934,469.65154744507396,9.9734181130723218,-220.76720403295158,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,{"$f":"'RAB roll forward'!G822","v":-19.232024894578768},{"$f":"'RAB roll forward'!H822","v":-32.11568670072463},{"$f":"'RAB roll forward'!I822","v":-1.7796168758048125},{"$f":"'RAB roll forward'!J822","v":51.429113684549563},{"$f":"'RAB roll forward'!K822","v":7.0101387271499505},{"$f":"'RAB roll forward'!L822","v":-15.841259089505598},{"$f":"'RAB roll forward'!M822","v":0},{"$f":"'RAB roll forward'!N822","v":0},{"$f":"'RAB roll forward'!O822","v":0},{"$f":"'RAB roll forward'!P822","v":0},{"$f":"'RAB roll forward'!Q822","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,{"$f":"'RAB roll forward'!G823","v":-1.0305399089550007},{"$f":"'RAB roll forward'!H823","v":-2.0326864064443182},{"$f":"'RAB roll forward'!I823","v":-0.48304951719822675},{"$f":"'RAB roll forward'!J823","v":2.1260808884323898},{"$f":"'RAB roll forward'!K823","v":-0.54822471861698485},{"$f":"'RAB roll forward'!L823","v":-1.8993423177046964},{"$f":"'RAB roll forward'!M823","v":0},{"$f":"'RAB roll forward'!N823","v":0},{"$f":"'RAB roll forward'!O823","v":0},{"$f":"'RAB roll forward'!P823","v":0},{"$f":"'RAB roll forward'!Q823","v":0}]
[null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,{"$f":"'RAB roll forward'!G824","v":-43.117003956501179},{"$f":"'RAB roll forward'!H824","v":-90.413170932993538},{"$f":"'RAB roll forward'!I824","v":17.793415287301002},{"$f":"'RAB roll forward'!J824","v":213.11894757030996},{"$f":"'RAB roll forward'!K824","v":50.044169916293612},{"$f":"'RAB roll forward'!L824","v":-29.541523501800327},{"$f":"'RAB roll forward'!M824","v":0},{"$f":"'RAB roll forward'!N824","v":0},{"$f":"'RAB roll forward'!O824","v":0},{"$f":"'RAB roll forward'!P824","v":0},{"$f":"'RAB roll forward'!Q824","v":0}]
[null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,{"$f":"'RAB roll forward'!G825","v":-5.2503505070936747},{"$f":"'RAB roll forward'!H825","v":-14.778109159199621},{"$f":"'RAB roll forward'!I825","v":10.536225048065827},{"$f":"'RAB roll forward'!J825","v":53.811526836042184},{"$f":"'RAB roll forward'!K825","v":16.034691522981959},{"$f":"'RAB roll forward'!L825","v":-2.2083652663404436},{"$f":"'RAB roll forward'!M825","v":0},{"$f":"'RAB roll forward'!N825","v":0},{"$f":"'RAB roll forward'!O825","v":0},{"$f":"'RAB roll forward'!P825","v":0},{"$f":"'RAB roll forward'!Q825","v":0}]
[null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,{"$f":"'RAB roll forward'!G826","v":-4.9398867708390153},{"$f":"'RAB roll forward'!H826","v":-2.2689681596381344},{"$f":"'RAB roll forward'!I826","v":-1.6516861207195563},{"$f":"'RAB roll forward'!J826","v":-0.75211094662273248},{"$f":"'RAB roll forward'!K826","v":-2.001261445237799},{"$f":"'RAB roll forward'!L826","v":-2.6270847475266947},{"$f":"'RAB roll forward'!M826","v":0},{"$f":"'RAB roll forward'!N826","v":0},{"$f":"'RAB roll forward'!O826","v":0},{"$f":"'RAB roll forward'!P826","v":0},{"$f":"'RAB roll forward'!Q826","v":0}]
[null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,{"$f":"'RAB roll forward'!G827","v":-20.644362494463724},{"$f":"'RAB roll forward'!H827","v":-36.325769632113804},{"$f":"'RAB roll forward'!I827","v":-2.4841171336222487},{"$f":"'RAB roll forward'!J827","v":57.281446198469069},{"$f":"'RAB roll forward'!K827","v":4.7148473519256129},{"$f":"'RAB roll forward'!L827","v":-20.801115534782262},{"$f":"'RAB roll forward'!M827","v":0},{"$f":"'RAB roll forward'!N827","v":0},{"$f":"'RAB roll forward'!O827","v":0},{"$f":"'RAB roll forward'!P827","v":0},{"$f":"'RAB roll forward'!Q827","v":0}]
[null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,{"$f":"'RAB roll forward'!G828","v":-6.4237568547613453},{"$f":"'RAB roll forward'!H828","v":-9.8458486837217087},{"$f":"'RAB roll forward'!I828","v":-1.3170861483085456},{"$f":"'RAB roll forward'!J828","v":13.010727451944632},{"$f":"'RAB roll forward'!K828","v":-0.36909360070078456},{"$f":"'RAB roll forward'!L828","v":-6.6944606423380542},{"$f":"'RAB roll forward'!M828","v":0},{"$f":"'RAB roll forward'!N828","v":0},{"$f":"'RAB roll forward'!O828","v":0},{"$f":"'RAB roll forward'!P828","v":0},{"$f":"'RAB roll forward'!Q828","v":0}]
[null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,{"$f":"'RAB roll forward'!G829","v":-2.2364961392384544},{"$f":"'RAB roll forward'!H829","v":-10.110077507766249},{"$f":"'RAB roll forward'!I829","v":2.6279554443493147},{"$f":"'RAB roll forward'!J829","v":25.521389741559315},{"$f":"'RAB roll forward'!K829","v":5.2044170332849689},{"$f":"'RAB roll forward'!L829","v":-5.0834000230154448},{"$f":"'RAB roll forward'!M829","v":0},{"$f":"'RAB roll forward'!N829","v":0},{"$f":"'RAB roll forward'!O829","v":0},{"$f":"'RAB roll forward'!P829","v":0},{"$f":"'RAB roll forward'!Q829","v":0}]
[null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,{"$f":"'RAB roll forward'!G830","v":-10.36993019652636},{"$f":"'RAB roll forward'!H830","v":-12.188229627115602},{"$f":"'RAB roll forward'!I830","v":-4.1057407777080037},{"$f":"'RAB roll forward'!J830","v":9.3004321461679371},{"$f":"'RAB roll forward'!K830","v":-3.7962460042048427},{"$f":"'RAB roll forward'!L830","v":-10.14834482492298},{"$f":"'RAB roll forward'!M830","v":0},{"$f":"'RAB roll forward'!N830","v":0},{"$f":"'RAB roll forward'!O830","v":0},{"$f":"'RAB roll forward'!P830","v":0},{"$f":"'RAB roll forward'!Q830","v":0}]
[null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,{"$f":"'RAB roll forward'!G831","v":-37.627958322793859},{"$f":"'RAB roll forward'!H831","v":-52.075135649508731},{"$f":"'RAB roll forward'!I831","v":-20.285138232994669},{"$f":"'RAB roll forward'!J831","v":35.268833016321722},{"$f":"'RAB roll forward'!K831","v":-16.905335864121888},{"$f":"'RAB roll forward'!L831","v":-42.12442674283681},{"$f":"'RAB roll forward'!M831","v":0},{"$f":"'RAB roll forward'!N831","v":0},{"$f":"'RAB roll forward'!O831","v":0},{"$f":"'RAB roll forward'!P831","v":0},{"$f":"'RAB roll forward'!Q831","v":0}]
[null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,{"$f":"'RAB roll forward'!G832","v":-5.0201526950611672},{"$f":"'RAB roll forward'!H832","v":-3.5980049300546701},{"$f":"'RAB roll forward'!I832","v":1.004621701034595},{"$f":"'RAB roll forward'!J832","v":10.548523129175674},{"$f":"'RAB roll forward'!K832","v":4.574212148372049},{"$f":"'RAB roll forward'!L832","v":1.0610556975657079},{"$f":"'RAB roll forward'!M832","v":0},{"$f":"'RAB roll forward'!N832","v":0},{"$f":"'RAB roll forward'!O832","v":0},{"$f":"'RAB roll forward'!P832","v":0},{"$f":"'RAB roll forward'!Q832","v":0}]
[null,null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,{"$f":"'RAB roll forward'!G833","v":-4.5813216129588881},{"$f":"'RAB roll forward'!H833","v":-4.6101621452275037},{"$f":"'RAB roll forward'!I833","v":-0.87675287364892451},{"$f":"'RAB roll forward'!J833","v":6.3852280165824702},{"$f":"'RAB roll forward'!K833","v":0.24734985578016477},{"$f":"'RAB roll forward'!L833","v":-2.7491024721086852},{"$f":"'RAB roll forward'!M833","v":0},{"$f":"'RAB roll forward'!N833","v":0},{"$f":"'RAB roll forward'!O833","v":0},{"$f":"'RAB roll forward'!P833","v":0},{"$f":"'RAB roll forward'!Q833","v":0}]
[null,null,null,{"$f":"Asset13","v":"Generation Assets"},null,null,{"$f":"'RAB roll forward'!G834","v":-0.33603521818838145},{"$f":"'RAB roll forward'!H834","v":-0.62665015391576828},{"$f":"'RAB roll forward'!I834","v":-0.20824580471260312},{"$f":"'RAB roll forward'!J834","v":0.51121952288762151},{"$f":"'RAB roll forward'!K834","v":-0.42237685637334743},{"$f":"'RAB roll forward'!L834","v":-0.93639150650022229},{"$f":"'RAB roll forward'!M834","v":0},{"$f":"'RAB roll forward'!N834","v":0},{"$f":"'RAB roll forward'!O834","v":0},{"$f":"'RAB roll forward'!P834","v":0},{"$f":"'RAB roll forward'!Q834","v":0}]
[null,null,null,{"$f":"Asset14","v":"Other Equipment"},null,null,{"$f":"'RAB roll forward'!G835","v":-2.6711954335258499},{"$f":"'RAB roll forward'!H835","v":-7.7023716150994639E-2},{"$f":"'RAB roll forward'!I835","v":-4.0361897429672194E-2},{"$f":"'RAB roll forward'!J835","v":1.5892708533203556E-2},{"$f":"'RAB roll forward'!K835","v":-4.3902869157995079E-2},{"$f":"'RAB roll forward'!L835","v":-7.2184959577548807E-2},{"$f":"'RAB roll forward'!M835","v":0},{"$f":"'RAB roll forward'!N835","v":0},{"$f":"'RAB roll forward'!O835","v":0},{"$f":"'RAB roll forward'!P835","v":0},{"$f":"'RAB roll forward'!Q835","v":0}]
[null,null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,{"$f":"'RAB roll forward'!G836","v":-6.837629702616038},{"$f":"'RAB roll forward'!H836","v":-8.3785108952433447},{"$f":"'RAB roll forward'!I836","v":-8.6024364178526458},{"$f":"'RAB roll forward'!J836","v":-3.5756190829813246},{"$f":"'RAB roll forward'!K836","v":-3.6802081877156567},{"$f":"'RAB roll forward'!L836","v":-3.7152256252945013},{"$f":"'RAB roll forward'!M836","v":0},{"$f":"'RAB roll forward'!N836","v":0},{"$f":"'RAB roll forward'!O836","v":0},{"$f":"'RAB roll forward'!P836","v":0},{"$f":"'RAB roll forward'!Q836","v":0}]
[null,null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,{"$f":"'RAB roll forward'!G837","v":1.8497009867036616},{"$f":"'RAB roll forward'!H837","v":0.85136328205874889},{"$f":"'RAB roll forward'!I837","v":3.4954343065006013},{"$f":"'RAB roll forward'!J837","v":8.1123203743180081},{"$f":"'RAB roll forward'!K837","v":4.5326067245318953},{"$f":"'RAB roll forward'!L837","v":2.8222672515003655},{"$f":"'RAB roll forward'!M837","v":0},{"$f":"'RAB roll forward'!N837","v":0},{"$f":"'RAB roll forward'!O837","v":0},{"$f":"'RAB roll forward'!P837","v":0},{"$f":"'RAB roll forward'!Q837","v":0}]
[null,null,null,{"$f":"Asset17","v":"IT Systems"},null,null,{"$f":"'RAB roll forward'!G838","v":-3.9020735658802472},{"$f":"'RAB roll forward'!H838","v":-10.492020714956009},{"$f":"'RAB roll forward'!I838","v":-5.7718517775036418},{"$f":"'RAB roll forward'!J838","v":-3.6816413433647934},{"$f":"'RAB roll forward'!K838","v":-4.7738479716260889},{"$f":"'RAB roll forward'!L838","v":-6.031736242373527},{"$f":"'RAB roll forward'!M838","v":0},{"$f":"'RAB roll forward'!N838","v":0},{"$f":"'RAB roll forward'!O838","v":0},{"$f":"'RAB roll forward'!P838","v":0},{"$f":"'RAB roll forward'!Q838","v":0}]
[null,null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,{"$f":"'RAB roll forward'!G839","v":-4.8277600383180594},{"$f":"'RAB roll forward'!H839","v":-2.033161003566716E-2},{"$f":"'RAB roll forward'!I839","v":-1.6741126840245928},{"$f":"'RAB roll forward'!J839","v":-3.063022261915862},{"$f":"'RAB roll forward'!K839","v":-3.967091593138977},{"$f":"'RAB roll forward'!L839","v":-5.3635653780289863},{"$f":"'RAB roll forward'!M839","v":0},{"$f":"'RAB roll forward'!N839","v":0},{"$f":"'RAB roll forward'!O839","v":0},{"$f":"'RAB roll forward'!P839","v":0},{"$f":"'RAB roll forward'!Q839","v":0}]
[null,null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,{"$f":"'RAB roll forward'!G840","v":-21.95600732807846},{"$f":"'RAB roll forward'!H840","v":-15.45301977101353},{"$f":"'RAB roll forward'!I840","v":-15.501621995248428},{"$f":"'RAB roll forward'!J840","v":-15.471705152831541},{"$f":"'RAB roll forward'!K840","v":-16.443747286240203},{"$f":"'RAB roll forward'!L840","v":-15.341355349337446},{"$f":"'RAB roll forward'!M840","v":0},{"$f":"'RAB roll forward'!N840","v":0},{"$f":"'RAB roll forward'!O840","v":0},{"$f":"'RAB roll forward'!P840","v":0},{"$f":"'RAB roll forward'!Q840","v":0}]
[null,null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,{"$f":"'RAB roll forward'!G841","v":-9.3412315093572733},{"$f":"'RAB roll forward'!H841","v":-14.669862442465037},{"$f":"'RAB roll forward'!I841","v":-13.757030568028505},{"$f":"'RAB roll forward'!J841","v":-10.897003235127777},{"$f":"'RAB roll forward'!K841","v":-7.9109379295466447},{"$f":"'RAB roll forward'!L841","v":-9.4002291938997651},{"$f":"'RAB roll forward'!M841","v":0},{"$f":"'RAB roll forward'!N841","v":0},{"$f":"'RAB roll forward'!O841","v":0},{"$f":"'RAB roll forward'!P841","v":0},{"$f":"'RAB roll forward'!Q841","v":0}]
[null,null,null,{"$f":"Asset21","v":"Buildings"},null,null,{"$f":"'RAB roll forward'!G842","v":-7.0798858936198226},{"$f":"'RAB roll forward'!H842","v":-7.4092966802372136},{"$f":"'RAB roll forward'!I842","v":1.5920305527814129},{"$f":"'RAB roll forward'!J842","v":16.389743302927982},{"$f":"'RAB roll forward'!K842","v":3.0182425383392903},{"$f":"'RAB roll forward'!L842","v":-3.2992772628565845},{"$f":"'RAB roll forward'!M842","v":0},{"$f":"'RAB roll forward'!N842","v":0},{"$f":"'RAB roll forward'!O842","v":0},{"$f":"'RAB roll forward'!P842","v":0},{"$f":"'RAB roll forward'!Q842","v":0}]
[null,null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,{"$f":"'RAB roll forward'!G843","v":0.50327490494951843},{"$f":"'RAB roll forward'!H843","v":0.24066083784337738},{"$f":"'RAB roll forward'!I843","v":0.98646059562210342},{"$f":"'RAB roll forward'!J843","v":2.2804227346156818},{"$f":"'RAB roll forward'!K843","v":1.2722358414171646},{"$f":"'RAB roll forward'!L843","v":0.79214684465597807},{"$f":"'RAB roll forward'!M843","v":0},{"$f":"'RAB roll forward'!N843","v":0},{"$f":"'RAB roll forward'!O843","v":0},{"$f":"'RAB roll forward'!P843","v":0},{"$f":"'RAB roll forward'!Q843","v":0}]
[null,null,null,{"$f":"Asset23","v":"Land Improvements"},null,null,{"$f":"'RAB roll forward'!G844","v":-9.1857574719305335E-2},{"$f":"'RAB roll forward'!H844","v":-2.7841430038248438},{"$f":"'RAB roll forward'!I844","v":0.449726533165971},{"$f":"'RAB roll forward'!J844","v":5.7560391600044225},{"$f":"'RAB roll forward'!K844","v":0.93579951789399018},{"$f":"'RAB roll forward'!L844","v":-1.3512737172736249},{"$f":"'RAB roll forward'!M844","v":0},{"$f":"'RAB roll forward'!N844","v":0},{"$f":"'RAB roll forward'!O844","v":0},{"$f":"'RAB roll forward'!P844","v":0},{"$f":"'RAB roll forward'!Q844","v":0}]
[null,null,null,{"$f":"Asset24","v":"Metering"},null,null,{"$f":"'RAB roll forward'!G845","v":-1.905972943509636},{"$f":"'RAB roll forward'!H845","v":-3.0811875326707114},{"$f":"'RAB roll forward'!I845","v":-1.3265284731514524},{"$f":"'RAB roll forward'!J845","v":1.3678589392172795},{"$f":"'RAB roll forward'!K845","v":-1.3855461870392491},{"$f":"'RAB roll forward'!L845","v":-2.6827921788298914},{"$f":"'RAB roll forward'!M845","v":0},{"$f":"'RAB roll forward'!N845","v":0},{"$f":"'RAB roll forward'!O845","v":0},{"$f":"'RAB roll forward'!P845","v":0},{"$f":"'RAB roll forward'!Q845","v":0}]
[null,null,null,{"$f":"Asset25","v":"Communications"},null,null,{"$f":"'RAB roll forward'!G846","v":-1.4655723480644807},{"$f":"'RAB roll forward'!H846","v":-4.9231867282320003},{"$f":"'RAB roll forward'!I846","v":-1.2421924943532909},{"$f":"'RAB roll forward'!J846","v":4.6824282035750455},{"$f":"'RAB roll forward'!K846","v":-0.99682362276528735},{"$f":"'RAB roll forward'!L846","v":-3.6857995044027039},{"$f":"'RAB roll forward'!M846","v":0},{"$f":"'RAB roll forward'!N846","v":0},{"$f":"'RAB roll forward'!O846","v":0},{"$f":"'RAB roll forward'!P846","v":0},{"$f":"'RAB roll forward'!Q846","v":0}]
[null,null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,{"$f":"'RAB roll forward'!G847","v":0},{"$f":"'RAB roll forward'!H847","v":-12.135511543626471},{"$f":"'RAB roll forward'!I847","v":-9.2408567063670066},{"$f":"'RAB roll forward'!J847","v":-5.3176296628169961},{"$f":"'RAB roll forward'!K847","v":-10.728701276497752},{"$f":"'RAB roll forward'!L847","v":-13.27716095189731},{"$f":"'RAB roll forward'!M847","v":0},{"$f":"'RAB roll forward'!N847","v":0},{"$f":"'RAB roll forward'!O847","v":0},{"$f":"'RAB roll forward'!P847","v":0},{"$f":"'RAB roll forward'!Q847","v":0}]
[null,null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,{"$f":"'RAB roll forward'!G848","v":0},{"$f":"'RAB roll forward'!H848","v":0},{"$f":"'RAB roll forward'!I848","v":0},{"$f":"'RAB roll forward'!J848","v":0},{"$f":"'RAB roll forward'!K848","v":0},{"$f":"'RAB roll forward'!L848","v":0},{"$f":"'RAB roll forward'!M848","v":0},{"$f":"'RAB roll forward'!N848","v":0},{"$f":"'RAB roll forward'!O848","v":0},{"$f":"'RAB roll forward'!P848","v":0},{"$f":"'RAB roll forward'!Q848","v":0}]
[null,null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,{"$f":"'RAB roll forward'!G849","v":0},{"$f":"'RAB roll forward'!H849","v":0},{"$f":"'RAB roll forward'!I849","v":0},{"$f":"'RAB roll forward'!J849","v":0},{"$f":"'RAB roll forward'!K849","v":0},{"$f":"'RAB roll forward'!L849","v":0},{"$f":"'RAB roll forward'!M849","v":0},{"$f":"'RAB roll forward'!N849","v":0},{"$f":"'RAB roll forward'!O849","v":0},{"$f":"'RAB roll forward'!P849","v":0},{"$f":"'RAB roll forward'!Q849","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G850","v":0},{"$f":"'RAB roll forward'!H850","v":0},{"$f":"'RAB roll forward'!I850","v":0},{"$f":"'RAB roll forward'!J850","v":0},{"$f":"'RAB roll forward'!K850","v":0},{"$f":"'RAB roll forward'!L850","v":0},{"$f":"'RAB roll forward'!M850","v":0},{"$f":"'RAB roll forward'!N850","v":0},{"$f":"'RAB roll forward'!O850","v":0},{"$f":"'RAB roll forward'!P850","v":0},{"$f":"'RAB roll forward'!Q850","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G851","v":0},{"$f":"'RAB roll forward'!H851","v":0},{"$f":"'RAB roll forward'!I851","v":0},{"$f":"'RAB roll forward'!J851","v":0},{"$f":"'RAB roll forward'!K851","v":0},{"$f":"'RAB roll forward'!L851","v":0},{"$f":"'RAB roll forward'!M851","v":0},{"$f":"'RAB roll forward'!N851","v":0},{"$f":"'RAB roll forward'!O851","v":0},{"$f":"'RAB roll forward'!P851","v":0},{"$f":"'RAB roll forward'!Q851","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G852","v":0},{"$f":"'RAB roll forward'!H852","v":0},{"$f":"'RAB roll forward'!I852","v":0},{"$f":"'RAB roll forward'!J852","v":0},{"$f":"'RAB roll forward'!K852","v":0},{"$f":"'RAB roll forward'!L852","v":0},{"$f":"'RAB roll forward'!M852","v":0},{"$f":"'RAB roll forward'!N852","v":0},{"$f":"'RAB roll forward'!O852","v":0},{"$f":"'RAB roll forward'!P852","v":0},{"$f":"'RAB roll forward'!Q852","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G853","v":0},{"$f":"'RAB roll forward'!H853","v":0},{"$f":"'RAB roll forward'!I853","v":0},{"$f":"'RAB roll forward'!J853","v":0},{"$f":"'RAB roll forward'!K853","v":0},{"$f":"'RAB roll forward'!L853","v":0},{"$f":"'RAB roll forward'!M853","v":0},{"$f":"'RAB roll forward'!N853","v":0},{"$f":"'RAB roll forward'!O853","v":0},{"$f":"'RAB roll forward'!P853","v":0},{"$f":"'RAB roll forward'!Q853","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G854","v":0},{"$f":"'RAB roll forward'!H854","v":0},{"$f":"'RAB roll forward'!I854","v":0},{"$f":"'RAB roll forward'!J854","v":0},{"$f":"'RAB roll forward'!K854","v":0},{"$f":"'RAB roll forward'!L854","v":0},{"$f":"'RAB roll forward'!M854","v":0},{"$f":"'RAB roll forward'!N854","v":0},{"$f":"'RAB roll forward'!O854","v":0},{"$f":"'RAB roll forward'!P854","v":0},{"$f":"'RAB roll forward'!Q854","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G855","v":0},{"$f":"'RAB roll forward'!H855","v":0},{"$f":"'RAB roll forward'!I855","v":0},{"$f":"'RAB roll forward'!J855","v":0},{"$f":"'RAB roll forward'!K855","v":0},{"$f":"'RAB roll forward'!L855","v":0},{"$f":"'RAB roll forward'!M855","v":0},{"$f":"'RAB roll forward'!N855","v":0},{"$f":"'RAB roll forward'!O855","v":0},{"$f":"'RAB roll forward'!P855","v":0},{"$f":"'RAB roll forward'!Q855","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G856","v":0},{"$f":"'RAB roll forward'!H856","v":0},{"$f":"'RAB roll forward'!I856","v":0},{"$f":"'RAB roll forward'!J856","v":0},{"$f":"'RAB roll forward'!K856","v":0},{"$f":"'RAB roll forward'!L856","v":0},{"$f":"'RAB roll forward'!M856","v":0},{"$f":"'RAB roll forward'!N856","v":0},{"$f":"'RAB roll forward'!O856","v":0},{"$f":"'RAB roll forward'!P856","v":0},{"$f":"'RAB roll forward'!Q856","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G857","v":0},{"$f":"'RAB roll forward'!H857","v":0},{"$f":"'RAB roll forward'!I857","v":0},{"$f":"'RAB roll forward'!J857","v":0},{"$f":"'RAB roll forward'!K857","v":0},{"$f":"'RAB roll forward'!L857","v":0},{"$f":"'RAB roll forward'!M857","v":0},{"$f":"'RAB roll forward'!N857","v":0},{"$f":"'RAB roll forward'!O857","v":0},{"$f":"'RAB roll forward'!P857","v":0},{"$f":"'RAB roll forward'!Q857","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G858","v":0},{"$f":"'RAB roll forward'!H858","v":0},{"$f":"'RAB roll forward'!I858","v":0},{"$f":"'RAB roll forward'!J858","v":0},{"$f":"'RAB roll forward'!K858","v":0},{"$f":"'RAB roll forward'!L858","v":0},{"$f":"'RAB roll forward'!M858","v":0},{"$f":"'RAB roll forward'!N858","v":0},{"$f":"'RAB roll forward'!O858","v":0},{"$f":"'RAB roll forward'!P858","v":0},{"$f":"'RAB roll forward'!Q858","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G859","v":0},{"$f":"'RAB roll forward'!H859","v":0},{"$f":"'RAB roll forward'!I859","v":0},{"$f":"'RAB roll forward'!J859","v":0},{"$f":"'RAB roll forward'!K859","v":0},{"$f":"'RAB roll forward'!L859","v":0},{"$f":"'RAB roll forward'!M859","v":0},{"$f":"'RAB roll forward'!N859","v":0},{"$f":"'RAB roll forward'!O859","v":0},{"$f":"'RAB roll forward'!P859","v":0},{"$f":"'RAB roll forward'!Q859","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G860","v":0},{"$f":"'RAB roll forward'!H860","v":0},{"$f":"'RAB roll forward'!I860","v":0},{"$f":"'RAB roll forward'!J860","v":0},{"$f":"'RAB roll forward'!K860","v":0},{"$f":"'RAB roll forward'!L860","v":0},{"$f":"'RAB roll forward'!M860","v":0},{"$f":"'RAB roll forward'!N860","v":0},{"$f":"'RAB roll forward'!O860","v":0},{"$f":"'RAB roll forward'!P860","v":0},{"$f":"'RAB roll forward'!Q860","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G861","v":0},{"$f":"'RAB roll forward'!H861","v":0},{"$f":"'RAB roll forward'!I861","v":0},{"$f":"'RAB roll forward'!J861","v":0},{"$f":"'RAB roll forward'!K861","v":0},{"$f":"'RAB roll forward'!L861","v":0},{"$f":"'RAB roll forward'!M861","v":0},{"$f":"'RAB roll forward'!N861","v":0},{"$f":"'RAB roll forward'!O861","v":0},{"$f":"'RAB roll forward'!P861","v":0},{"$f":"'RAB roll forward'!Q861","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G862","v":0},{"$f":"'RAB roll forward'!H862","v":0},{"$f":"'RAB roll forward'!I862","v":0},{"$f":"'RAB roll forward'!J862","v":0},{"$f":"'RAB roll forward'!K862","v":0},{"$f":"'RAB roll forward'!L862","v":0},{"$f":"'RAB roll forward'!M862","v":0},{"$f":"'RAB roll forward'!N862","v":0},{"$f":"'RAB roll forward'!O862","v":0},{"$f":"'RAB roll forward'!P862","v":0},{"$f":"'RAB roll forward'!Q862","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G863","v":0},{"$f":"'RAB roll forward'!H863","v":0},{"$f":"'RAB roll forward'!I863","v":0},{"$f":"'RAB roll forward'!J863","v":0},{"$f":"'RAB roll forward'!K863","v":0},{"$f":"'RAB roll forward'!L863","v":0},{"$f":"'RAB roll forward'!M863","v":0},{"$f":"'RAB roll forward'!N863","v":0},{"$f":"'RAB roll forward'!O863","v":0},{"$f":"'RAB roll forward'!P863","v":0},{"$f":"'RAB roll forward'!Q863","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G864","v":0},{"$f":"'RAB roll forward'!H864","v":0},{"$f":"'RAB roll forward'!I864","v":0},{"$f":"'RAB roll forward'!J864","v":0},{"$f":"'RAB roll forward'!K864","v":0},{"$f":"'RAB roll forward'!L864","v":0},{"$f":"'RAB roll forward'!M864","v":0},{"$f":"'RAB roll forward'!N864","v":0},{"$f":"'RAB roll forward'!O864","v":0},{"$f":"'RAB roll forward'!P864","v":0},{"$f":"'RAB roll forward'!Q864","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G865","v":0},{"$f":"'RAB roll forward'!H865","v":0},{"$f":"'RAB roll forward'!I865","v":0},{"$f":"'RAB roll forward'!J865","v":0},{"$f":"'RAB roll forward'!K865","v":0},{"$f":"'RAB roll forward'!L865","v":0},{"$f":"'RAB roll forward'!M865","v":0},{"$f":"'RAB roll forward'!N865","v":0},{"$f":"'RAB roll forward'!O865","v":0},{"$f":"'RAB roll forward'!P865","v":0},{"$f":"'RAB roll forward'!Q865","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G866","v":0},{"$f":"'RAB roll forward'!H866","v":0},{"$f":"'RAB roll forward'!I866","v":0},{"$f":"'RAB roll forward'!J866","v":0},{"$f":"'RAB roll forward'!K866","v":0},{"$f":"'RAB roll forward'!L866","v":0},{"$f":"'RAB roll forward'!M866","v":0},{"$f":"'RAB roll forward'!N866","v":0},{"$f":"'RAB roll forward'!O866","v":0},{"$f":"'RAB roll forward'!P866","v":0},{"$f":"'RAB roll forward'!Q866","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G867","v":0},{"$f":"'RAB roll forward'!H867","v":0},{"$f":"'RAB roll forward'!I867","v":0},{"$f":"'RAB roll forward'!J867","v":0},{"$f":"'RAB roll forward'!K867","v":0},{"$f":"'RAB roll forward'!L867","v":0},{"$f":"'RAB roll forward'!M867","v":0},{"$f":"'RAB roll forward'!N867","v":0},{"$f":"'RAB roll forward'!O867","v":0},{"$f":"'RAB roll forward'!P867","v":0},{"$f":"'RAB roll forward'!Q867","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G868","v":0},{"$f":"'RAB roll forward'!H868","v":0},{"$f":"'RAB roll forward'!I868","v":0},{"$f":"'RAB roll forward'!J868","v":0},{"$f":"'RAB roll forward'!K868","v":0},{"$f":"'RAB roll forward'!L868","v":0},{"$f":"'RAB roll forward'!M868","v":0},{"$f":"'RAB roll forward'!N868","v":0},{"$f":"'RAB roll forward'!O868","v":0},{"$f":"'RAB roll forward'!P868","v":0},{"$f":"'RAB roll forward'!Q868","v":0}]
[null,null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,{"$f":"'RAB roll forward'!G869","v":0},{"$f":"'RAB roll forward'!H869","v":0},{"$f":"'RAB roll forward'!I869","v":0.70109217083765751},{"$f":"'RAB roll forward'!J869","v":3.0653893456909702},{"$f":"'RAB roll forward'!K869","v":2.5825751440598137},{"$f":"'RAB roll forward'!L869","v":2.4175391486500688},{"$f":"'RAB roll forward'!M869","v":0},{"$f":"'RAB roll forward'!N869","v":0},{"$f":"'RAB roll forward'!O869","v":0},{"$f":"'RAB roll forward'!P869","v":0},{"$f":"'RAB roll forward'!Q869","v":0}]
[null,null,null,{"$f":"Asset49","v":"In-house software"},null,null,{"$f":"'RAB roll forward'!G870","v":0},{"$f":"'RAB roll forward'!H870","v":0},{"$f":"'RAB roll forward'!I870","v":-4.9593929577896327},{"$f":"'RAB roll forward'!J870","v":-7.9663979586620099},{"$f":"'RAB roll forward'!K870","v":-16.324265621427287},{"$f":"'RAB roll forward'!L870","v":-22.945273204298157},{"$f":"'RAB roll forward'!M870","v":0},{"$f":"'RAB roll forward'!N870","v":0},{"$f":"'RAB roll forward'!O870","v":0},{"$f":"'RAB roll forward'!P870","v":0},{"$f":"'RAB roll forward'!Q870","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G871","v":-5.4552476039635311E-2},{"$f":"'RAB roll forward'!H871","v":-0.13694341581805386},{"$f":"'RAB roll forward'!I871","v":6.2658950446046163E-2},{"$f":"'RAB roll forward'!J871","v":0.39311411807189595},{"$f":"'RAB roll forward'!K871","v":9.9742825452655726E-2},{"$f":"'RAB roll forward'!L871","v":-3.9522737871413277E-2},{"$f":"'RAB roll forward'!M871","v":0},{"$f":"'RAB roll forward'!N871","v":0},{"$f":"'RAB roll forward'!O871","v":0},{"$f":"'RAB roll forward'!P871","v":0},{"$f":"'RAB roll forward'!Q871","v":0}]
[]
[null,null,"Nominal Difference in Final Year Capex",null,null,null,{"$f":"SUM(G164:G213)","v":-54.249328100371315}]
[null,null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,{"$f":"'RAB roll forward'!G874","v":-2.1113180869934389}]
[null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,{"$f":"'RAB roll forward'!G875","v":15.807547766232837}]
[null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,{"$f":"'RAB roll forward'!G876","v":-33.921817948483209}]
[null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,{"$f":"'RAB roll forward'!G877","v":-20.370799486781877}]
[null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,{"$f":"'RAB roll forward'!G878","v":-43.696238841286167}]
[null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,{"$f":"'RAB roll forward'!G879","v":4.2163011938977206}]
[null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,{"$f":"'RAB roll forward'!G880","v":0.81699511966216143}]
[null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,{"$f":"'RAB roll forward'!G881","v":61.750561155427206}]
[null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,{"$f":"'RAB roll forward'!G882","v":-45.061319407743703}]
[null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,{"$f":"'RAB roll forward'!G883","v":-23.133536253204625}]
[null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,{"$f":"'RAB roll forward'!G884","v":-23.91949855935507}]
[null,null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,{"$f":"'RAB roll forward'!G885","v":-1.5177422966198673}]
[null,null,null,{"$f":"Asset13","v":"Generation Assets"},null,null,{"$f":"'RAB roll forward'!G886","v":4.9901430102726607}]
[null,null,null,{"$f":"Asset14","v":"Other Equipment"},null,null,{"$f":"'RAB roll forward'!G887","v":-44.585940429145417}]
[null,null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,{"$f":"'RAB roll forward'!G888","v":7.1685551913201788}]
[null,null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,{"$f":"'RAB roll forward'!G889","v":-3.1069154537533366}]
[null,null,null,{"$f":"Asset17","v":"IT Systems"},null,null,{"$f":"'RAB roll forward'!G890","v":1.5931212641155561}]
[null,null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,{"$f":"'RAB roll forward'!G891","v":-0.99473378301078785}]
[null,null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,{"$f":"'RAB roll forward'!G892","v":-11.56104685838071}]
[null,null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,{"$f":"'RAB roll forward'!G893","v":12.126122487099856}]
[null,null,null,{"$f":"Asset21","v":"Buildings"},null,null,{"$f":"'RAB roll forward'!G894","v":-15.76949837658902}]
[null,null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,{"$f":"'RAB roll forward'!G895","v":9.0601063827496719E-2}]
[null,null,null,{"$f":"Asset23","v":"Land Improvements"},null,null,{"$f":"'RAB roll forward'!G896","v":35.139897882491617}]
[null,null,null,{"$f":"Asset24","v":"Metering"},null,null,{"$f":"'RAB roll forward'!G897","v":15.779838164818395}]
[null,null,null,{"$f":"Asset25","v":"Communications"},null,null,{"$f":"'RAB roll forward'!G898","v":56.021393381810228}]
[null,null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,{"$f":"'RAB roll forward'!G899","v":0}]
[null,null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,{"$f":"'RAB roll forward'!G900","v":0}]
[null,null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,{"$f":"'RAB roll forward'!G901","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G902","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G903","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G904","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G905","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G906","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G907","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G908","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G909","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G910","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G911","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G912","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G913","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G914","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G915","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G916","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G917","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G918","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G919","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G920","v":0}]
[null,null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,{"$f":"'RAB roll forward'!G921","v":0}]
[null,null,null,{"$f":"Asset49","v":"In-house software"},null,null,{"$f":"'RAB roll forward'!G922","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G923","v":0}]
[]
[null,null,"Nominal Return on Difference in Final Year Capex",null,null,null,{"$f":"SUM(G216:G265)","v":-15.753807743404064}]
[null,null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,{"$f":"'RAB roll forward'!G926","v":-0.61311910013201887}]
[null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,{"$f":"'RAB roll forward'!G927","v":4.5904544281757484}]
[null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,{"$f":"'RAB roll forward'!G928","v":-9.8507726635512043}]
[null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,{"$f":"'RAB roll forward'!G929","v":-5.9156061453966551}]
[null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,{"$f":"'RAB roll forward'!G930","v":-12.68922897149718}]
[null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,{"$f":"'RAB roll forward'!G931","v":1.2243985450668669}]
[null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,{"$f":"'RAB roll forward'!G932","v":0.23725241386665205}]
[null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,{"$f":"'RAB roll forward'!G933","v":17.932138563818583}]
[null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,{"$f":"'RAB roll forward'!G934","v":-13.085643407422365}]
[null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,{"$f":"'RAB roll forward'!G935","v":-6.717894862840879}]
[null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,{"$f":"'RAB roll forward'!G936","v":-6.9461354604340464}]
[null,null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,{"$f":"'RAB roll forward'!G937","v":-0.44074684760599431}]
[null,null,null,{"$f":"Asset13","v":"Generation Assets"},null,null,{"$f":"'RAB roll forward'!G938","v":1.4491193964739455}]
[null,null,null,{"$f":"Asset14","v":"Other Equipment"},null,null,{"$f":"'RAB roll forward'!G939","v":-12.947595079519814}]
[null,null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,{"$f":"'RAB roll forward'!G940","v":2.0817223777056566}]
[null,null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,{"$f":"'RAB roll forward'!G941","v":-0.90223695753212585}]
[null,null,null,{"$f":"Asset17","v":"IT Systems"},null,null,{"$f":"'RAB roll forward'!G942","v":0.46263662584668108}]
[null,null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,{"$f":"'RAB roll forward'!G943","v":-0.28886707581754756}]
[null,null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,{"$f":"'RAB roll forward'!G944","v":-3.3572859959194354}]
[null,null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,{"$f":"'RAB roll forward'!G945","v":3.5213819050679152}]
[null,null,null,{"$f":"Asset21","v":"Buildings"},null,null,{"$f":"'RAB roll forward'!G946","v":-4.5794050236910788}]
[null,null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,{"$f":"'RAB roll forward'!G947","v":2.6310219699780847E-2}]
[null,null,null,{"$f":"Asset23","v":"Land Improvements"},null,null,{"$f":"'RAB roll forward'!G948","v":10.204498649999605}]
[null,null,null,{"$f":"Asset24","v":"Metering"},null,null,{"$f":"'RAB roll forward'!G949","v":4.582407660619074}]
[null,null,null,{"$f":"Asset25","v":"Communications"},null,null,{"$f":"'RAB roll forward'!G950","v":16.268409061615767}]
[null,null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,{"$f":"'RAB roll forward'!G951","v":0}]
[null,null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,{"$f":"'RAB roll forward'!G952","v":0}]
[null,null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,{"$f":"'RAB roll forward'!G953","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G954","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G955","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G956","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G957","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G958","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G959","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G960","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G961","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G962","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G963","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G964","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G965","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G966","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G967","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G968","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G969","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G970","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G971","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G972","v":0}]
[null,null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,{"$f":"'RAB roll forward'!G973","v":0}]
[null,null,null,{"$f":"Asset49","v":"In-house software"},null,null,{"$f":"'RAB roll forward'!G974","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G975","v":0}]
[]
[null,null,"Nominal Other Final Year Adjustments",null,null,null,{"$f":"SUM(G268:G317)","v":130.16097554997478}]
[null,null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,{"$f":"'RAB roll forward'!G978","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,{"$f":"'RAB roll forward'!G979","v":0}]
[null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,{"$f":"'RAB roll forward'!G980","v":0}]
[null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,{"$f":"'RAB roll forward'!G981","v":0}]
[null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,{"$f":"'RAB roll forward'!G982","v":0}]
[null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,{"$f":"'RAB roll forward'!G983","v":0}]
[null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,{"$f":"'RAB roll forward'!G984","v":0}]
[null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,{"$f":"'RAB roll forward'!G985","v":0}]
[null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,{"$f":"'RAB roll forward'!G986","v":0}]
[null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,{"$f":"'RAB roll forward'!G987","v":0}]
[null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,{"$f":"'RAB roll forward'!G988","v":0}]
[null,null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,{"$f":"'RAB roll forward'!G989","v":0}]
[null,null,null,{"$f":"Asset13","v":"Generation Assets"},null,null,{"$f":"'RAB roll forward'!G990","v":0}]
[null,null,null,{"$f":"Asset14","v":"Other Equipment"},null,null,{"$f":"'RAB roll forward'!G991","v":0}]
[null,null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,{"$f":"'RAB roll forward'!G992","v":0}]
[null,null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,{"$f":"'RAB roll forward'!G993","v":0}]
[null,null,null,{"$f":"Asset17","v":"IT Systems"},null,null,{"$f":"'RAB roll forward'!G994","v":0}]
[null,null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,{"$f":"'RAB roll forward'!G995","v":0}]
[null,null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,{"$f":"'RAB roll forward'!G996","v":0}]
[null,null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,{"$f":"'RAB roll forward'!G997","v":0}]
[null,null,null,{"$f":"Asset21","v":"Buildings"},null,null,{"$f":"'RAB roll forward'!G998","v":0}]
[null,null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,{"$f":"'RAB roll forward'!G999","v":0}]
[null,null,null,{"$f":"Asset23","v":"Land Improvements"},null,null,{"$f":"'RAB roll forward'!G1000","v":0}]
[null,null,null,{"$f":"Asset24","v":"Metering"},null,null,{"$f":"'RAB roll forward'!G1001","v":0}]
[null,null,null,{"$f":"Asset25","v":"Communications"},null,null,{"$f":"'RAB roll forward'!G1002","v":0}]
[null,null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,{"$f":"'RAB roll forward'!G1003","v":130.16097554997478}]
[null,null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,{"$f":"'RAB roll forward'!G1004","v":0}]
[null,null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,{"$f":"'RAB roll forward'!G1005","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1006","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1007","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1008","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1009","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1010","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1011","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1012","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1013","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1014","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1015","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1016","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1017","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1018","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1019","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1020","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1021","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1022","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1023","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G1024","v":0}]
[null,null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,{"$f":"'RAB roll forward'!G1025","v":0}]
[null,null,null,{"$f":"Asset49","v":"In-house software"},null,null,{"$f":"'RAB roll forward'!G1026","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1027","v":0}]
[]
[null,null,"Interim Closing Regulatory Asset Base"]
[]
[null,null,"Interim Closing Regulatory Asset Base",null,null,null,{"$f":"SUM(G322:G371)","v":11533.835326256291},{"$f":"SUM(H322:H371)","v":11755.139894147349},12308.083981169266,13549.311198940484,14624.761159909596,15656.472812451215,0,0,{"$f":"SUM(O322:O371)","v":0},{"$f":"SUM(P322:P371)","v":0},{"$f":"SUM(Q322:Q371)","v":0},{"$f":"SUM(R322:R371)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,{"$f":"G8+G60+G112+G164+G216+G268","v":1168.0103245195078},{"$f":"H8+H60+H112","v":1174.4461154133558},1227.6254043204437,{"$f":"IF(COUNT($H322:I322)>='RFM input'!$V$7,0, J8+J60+J112)","v":1372.5707229713271},{"$f":"IF(COUNT($H322:J322)>='RFM input'!$V$7,0, K8+K60+K112)","v":1448.875667163466},{"$f":"IF(COUNT($H322:K322)>='RFM input'!$V$7,0, L8+L60+L112)","v":1551.4736684751226},{"$f":"IF(COUNT($H322:L322)>='RFM input'!$V$7,0, M8+M60+M112)","v":0},{"$f":"IF(COUNT($H322:M322)>='RFM input'!$V$7,0, N8+N60+N112)","v":0},{"$f":"IF(COUNT($H322:N322)>='RFM input'!$V$7,0, O8+O60+O112)","v":0},{"$f":"IF(COUNT($H322:O322)>='RFM input'!$V$7,0, P8+P60+P112)","v":0},{"$f":"IF(COUNT($H322:P322)>='RFM input'!$V$7,0, Q8+Q60+Q112)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,65.768869399955307,64.078539898430634,64.543444343269158,{"$f":"IF(COUNT($H323:I323)>='RFM input'!$V$7,0, J9+J61+J113)","v":67.375538070558008},{"$f":"IF(COUNT($H323:J323)>='RFM input'!$V$7,0, K9+K61+K113)","v":67.406502790568609},{"$f":"IF(COUNT($H323:K323)>='RFM input'!$V$7,0, L9+L61+L113)","v":66.759578564525924},{"$f":"IF(COUNT($H323:L323)>='RFM input'!$V$7,0, M9+M61+M113)","v":0},{"$f":"IF(COUNT($H323:M323)>='RFM input'!$V$7,0, N9+N61+N113)","v":0},{"$f":"IF(COUNT($H323:N323)>='RFM input'!$V$7,0, O9+O61+O113)","v":0},{"$f":"IF(COUNT($H323:O323)>='RFM input'!$V$7,0, P9+P61+P113)","v":0},{"$f":"IF(COUNT($H323:P323)>='RFM input'!$V$7,0, Q9+Q61+Q113)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,4082.615891161819,4228.402772872063,4487.777391784477,{"$f":"IF(COUNT($H324:I324)>='RFM input'!$V$7,0, J10+J62+J114)","v":5017.0350770855948},{"$f":"IF(COUNT($H324:J324)>='RFM input'!$V$7,0, K10+K62+K114)","v":5529.9465370756643},{"$f":"IF(COUNT($H324:K324)>='RFM input'!$V$7,0, L10+L62+L114)","v":5999.1784547893412},{"$f":"IF(COUNT($H324:L324)>='RFM input'!$V$7,0, M10+M62+M114)","v":0},{"$f":"IF(COUNT($H324:M324)>='RFM input'!$V$7,0, N10+N62+N114)","v":0},{"$f":"IF(COUNT($H324:N324)>='RFM input'!$V$7,0, O10+O62+O114)","v":0},{"$f":"IF(COUNT($H324:O324)>='RFM input'!$V$7,0, P10+P62+P114)","v":0},{"$f":"IF(COUNT($H324:P324)>='RFM input'!$V$7,0, Q10+Q62+Q114)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,983.43492873627622,983.72513479835573,1008.4738091728328,{"$f":"IF(COUNT($H325:I325)>='RFM input'!$V$7,0, J11+J63+J115)","v":1078.0191425364214},{"$f":"IF(COUNT($H325:J325)>='RFM input'!$V$7,0, K11+K63+K115)","v":1116.6026690080332},{"$f":"IF(COUNT($H325:K325)>='RFM input'!$V$7,0, L11+L63+L115)","v":1141.7436102871475},{"$f":"IF(COUNT($H325:L325)>='RFM input'!$V$7,0, M11+M63+M115)","v":0},{"$f":"IF(COUNT($H325:M325)>='RFM input'!$V$7,0, N11+N63+N115)","v":0},{"$f":"IF(COUNT($H325:N325)>='RFM input'!$V$7,0, O11+O63+O115)","v":0},{"$f":"IF(COUNT($H325:O325)>='RFM input'!$V$7,0, P11+P63+P115)","v":0},{"$f":"IF(COUNT($H325:P325)>='RFM input'!$V$7,0, Q11+Q63+Q115)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,28.80811549835289,26.676268368518972,25.177803737291367,{"$f":"IF(COUNT($H326:I326)>='RFM input'!$V$7,0, J12+J64+J116)","v":24.426288226072113},{"$f":"IF(COUNT($H326:J326)>='RFM input'!$V$7,0, K12+K64+K116)","v":22.430376179102382},{"$f":"IF(COUNT($H326:K326)>='RFM input'!$V$7,0, L12+L64+L116)","v":19.98576001394925},{"$f":"IF(COUNT($H326:L326)>='RFM input'!$V$7,0, M12+M64+M116)","v":0},{"$f":"IF(COUNT($H326:M326)>='RFM input'!$V$7,0, N12+N64+N116)","v":0},{"$f":"IF(COUNT($H326:N326)>='RFM input'!$V$7,0, O12+O64+O116)","v":0},{"$f":"IF(COUNT($H326:O326)>='RFM input'!$V$7,0, P12+P64+P116)","v":0},{"$f":"IF(COUNT($H326:P326)>='RFM input'!$V$7,0, Q12+Q64+Q116)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,1323.9815337344012,1334.1099579981715,1394.721233023181,{"$f":"IF(COUNT($H327:I327)>='RFM input'!$V$7,0, J13+J65+J117)","v":1528.1620997364193},{"$f":"IF(COUNT($H327:J327)>='RFM input'!$V$7,0, K13+K65+K117)","v":1647.0289388382871},{"$f":"IF(COUNT($H327:K327)>='RFM input'!$V$7,0, L13+L65+L117)","v":1744.7096713544365},{"$f":"IF(COUNT($H327:L327)>='RFM input'!$V$7,0, M13+M65+M117)","v":0},{"$f":"IF(COUNT($H327:M327)>='RFM input'!$V$7,0, N13+N65+N117)","v":0},{"$f":"IF(COUNT($H327:N327)>='RFM input'!$V$7,0, O13+O65+O117)","v":0},{"$f":"IF(COUNT($H327:O327)>='RFM input'!$V$7,0, P13+P65+P117)","v":0},{"$f":"IF(COUNT($H327:P327)>='RFM input'!$V$7,0, Q13+Q65+Q117)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,332.09355642191747,331.91876414300162,338.52653062505755,{"$f":"IF(COUNT($H328:I328)>='RFM input'!$V$7,0, J14+J66+J118)","v":353.50894101308074},{"$f":"IF(COUNT($H328:J328)>='RFM input'!$V$7,0, K14+K66+K118)","v":360.07639027862086},{"$f":"IF(COUNT($H328:K328)>='RFM input'!$V$7,0, L14+L66+L118)","v":361.83635048456676},{"$f":"IF(COUNT($H328:L328)>='RFM input'!$V$7,0, M14+M66+M118)","v":0},{"$f":"IF(COUNT($H328:M328)>='RFM input'!$V$7,0, N14+N66+N118)","v":0},{"$f":"IF(COUNT($H328:N328)>='RFM input'!$V$7,0, O14+O66+O118)","v":0},{"$f":"IF(COUNT($H328:O328)>='RFM input'!$V$7,0, P14+P66+P118)","v":0},{"$f":"IF(COUNT($H328:P328)>='RFM input'!$V$7,0, Q14+Q66+Q118)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,505.9856682723584,511.43692465457298,536.62100420819434,{"$f":"IF(COUNT($H329:I329)>='RFM input'!$V$7,0, J15+J67+J119)","v":586.97604655182192},{"$f":"IF(COUNT($H329:J329)>='RFM input'!$V$7,0, K15+K67+K119)","v":620.58826257384737},{"$f":"IF(COUNT($H329:K329)>='RFM input'!$V$7,0, L15+L67+L119)","v":655.1728977452052},{"$f":"IF(COUNT($H329:L329)>='RFM input'!$V$7,0, M15+M67+M119)","v":0},{"$f":"IF(COUNT($H329:M329)>='RFM input'!$V$7,0, N15+N67+N119)","v":0},{"$f":"IF(COUNT($H329:N329)>='RFM input'!$V$7,0, O15+O67+O119)","v":0},{"$f":"IF(COUNT($H329:O329)>='RFM input'!$V$7,0, P15+P67+P119)","v":0},{"$f":"IF(COUNT($H329:P329)>='RFM input'!$V$7,0, Q15+Q67+Q119)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,329.92061181109625,319.36658970301829,322.27996831507534,{"$f":"IF(COUNT($H330:I330)>='RFM input'!$V$7,0, J16+J68+J120)","v":333.97443568022391},{"$f":"IF(COUNT($H330:J330)>='RFM input'!$V$7,0, K16+K68+K120)","v":331.01967292305397},{"$f":"IF(COUNT($H330:K330)>='RFM input'!$V$7,0, L16+L68+L120)","v":330.23061122954647},{"$f":"IF(COUNT($H330:L330)>='RFM input'!$V$7,0, M16+M68+M120)","v":0},{"$f":"IF(COUNT($H330:M330)>='RFM input'!$V$7,0, N16+N68+N120)","v":0},{"$f":"IF(COUNT($H330:N330)>='RFM input'!$V$7,0, O16+O68+O120)","v":0},{"$f":"IF(COUNT($H330:O330)>='RFM input'!$V$7,0, P16+P68+P120)","v":0},{"$f":"IF(COUNT($H330:P330)>='RFM input'!$V$7,0, Q16+Q68+Q120)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,1252.2344479549454,1266.1531031415525,1319.6460007623537,{"$f":"IF(COUNT($H331:I331)>='RFM input'!$V$7,0, J17+J69+J121)","v":1428.5382315462855},{"$f":"IF(COUNT($H331:J331)>='RFM input'!$V$7,0, K17+K69+K121)","v":1530.2695739341245},{"$f":"IF(COUNT($H331:K331)>='RFM input'!$V$7,0, L17+L69+L121)","v":1618.0059630950234},{"$f":"IF(COUNT($H331:L331)>='RFM input'!$V$7,0, M17+M69+M121)","v":0},{"$f":"IF(COUNT($H331:M331)>='RFM input'!$V$7,0, N17+N69+N121)","v":0},{"$f":"IF(COUNT($H331:N331)>='RFM input'!$V$7,0, O17+O69+O121)","v":0},{"$f":"IF(COUNT($H331:O331)>='RFM input'!$V$7,0, P17+P69+P121)","v":0},{"$f":"IF(COUNT($H331:P331)>='RFM input'!$V$7,0, Q17+Q69+Q121)","v":0}]
[null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,141.73569032386135,{"$f":"H18+H70+H122","v":176.26392531725148},206.95254940700408,{"$f":"IF(COUNT($H332:I332)>='RFM input'!$V$7,0, J18+J70+J122)","v":272.14508410182867},{"$f":"IF(COUNT($H332:J332)>='RFM input'!$V$7,0, K18+K70+K122)","v":335.43870752441086},{"$f":"IF(COUNT($H332:K332)>='RFM input'!$V$7,0, L18+L70+L122)","v":413.36454217102454},{"$f":"IF(COUNT($H332:L332)>='RFM input'!$V$7,0, M18+M70+M122)","v":0},{"$f":"IF(COUNT($H332:M332)>='RFM input'!$V$7,0, N18+N70+N122)","v":0},{"$f":"IF(COUNT($H332:N332)>='RFM input'!$V$7,0, O18+O70+O122)","v":0},{"$f":"IF(COUNT($H332:O332)>='RFM input'!$V$7,0, P18+P70+P122)","v":0},{"$f":"IF(COUNT($H332:P332)>='RFM input'!$V$7,0, Q18+Q70+Q122)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,132.68239307919609,144.02116881684799,161.21887878842676,{"$f":"IF(COUNT($H333:I333)>='RFM input'!$V$7,0, J19+J71+J123)","v":175.4390363223481},{"$f":"IF(COUNT($H333:J333)>='RFM input'!$V$7,0, K19+K71+K123)","v":186.60745299736928},{"$f":"IF(COUNT($H333:K333)>='RFM input'!$V$7,0, L19+L71+L123)","v":210.61270455110915},{"$f":"IF(COUNT($H333:L333)>='RFM input'!$V$7,0, M19+M71+M123)","v":0},{"$f":"IF(COUNT($H333:M333)>='RFM input'!$V$7,0, N19+N71+N123)","v":0},{"$f":"IF(COUNT($H333:N333)>='RFM input'!$V$7,0, O19+O71+O123)","v":0},{"$f":"IF(COUNT($H333:O333)>='RFM input'!$V$7,0, P19+P71+P123)","v":0},{"$f":"IF(COUNT($H333:P333)>='RFM input'!$V$7,0, Q19+Q71+Q123)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Generation Assets"},null,null,20.797700817255041,20.171050663339273,19.962804858626669,{"$f":"IF(COUNT($H334:I334)>='RFM input'!$V$7,0, J20+J72+J124)","v":20.47402438151429},{"$f":"IF(COUNT($H334:J334)>='RFM input'!$V$7,0, K20+K72+K124)","v":20.051647525140943},{"$f":"IF(COUNT($H334:K334)>='RFM input'!$V$7,0, L20+L72+L124)","v":19.115256018640721},{"$f":"IF(COUNT($H334:L334)>='RFM input'!$V$7,0, M20+M72+M124)","v":0},{"$f":"IF(COUNT($H334:M334)>='RFM input'!$V$7,0, N20+N72+N124)","v":0},{"$f":"IF(COUNT($H334:N334)>='RFM input'!$V$7,0, O20+O72+O124)","v":0},{"$f":"IF(COUNT($H334:O334)>='RFM input'!$V$7,0, P20+P72+P124)","v":0},{"$f":"IF(COUNT($H334:P334)>='RFM input'!$V$7,0, Q20+Q72+Q124)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Other Equipment"},null,null,1.5214673184496661,1.4444436022986715,1.4040817048689993,{"$f":"IF(COUNT($H335:I335)>='RFM input'!$V$7,0, J21+J73+J125)","v":1.4199744134022028},{"$f":"IF(COUNT($H335:J335)>='RFM input'!$V$7,0, K21+K73+K125)","v":1.3760715442442077},{"$f":"IF(COUNT($H335:K335)>='RFM input'!$V$7,0, L21+L73+L125)","v":1.303886584666659},{"$f":"IF(COUNT($H335:L335)>='RFM input'!$V$7,0, M21+M73+M125)","v":0},{"$f":"IF(COUNT($H335:M335)>='RFM input'!$V$7,0, N21+N73+N125)","v":0},{"$f":"IF(COUNT($H335:N335)>='RFM input'!$V$7,0, O21+O73+O125)","v":0},{"$f":"IF(COUNT($H335:O335)>='RFM input'!$V$7,0, P21+P73+P125)","v":0},{"$f":"IF(COUNT($H335:P335)>='RFM input'!$V$7,0, Q21+Q73+Q125)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,25.063286484760265,19.559864665859401,14.913363650846302,{"$f":"IF(COUNT($H336:I336)>='RFM input'!$V$7,0, J22+J74+J126)","v":18.140903683630192},{"$f":"IF(COUNT($H336:J336)>='RFM input'!$V$7,0, K22+K74+K126)","v":22.188005476400939},{"$f":"IF(COUNT($H336:K336)>='RFM input'!$V$7,0, L22+L74+L126)","v":27.115394463835575},{"$f":"IF(COUNT($H336:L336)>='RFM input'!$V$7,0, M22+M74+M126)","v":0},{"$f":"IF(COUNT($H336:M336)>='RFM input'!$V$7,0, N22+N74+N126)","v":0},{"$f":"IF(COUNT($H336:N336)>='RFM input'!$V$7,0, O22+O74+O126)","v":0},{"$f":"IF(COUNT($H336:O336)>='RFM input'!$V$7,0, P22+P74+P126)","v":0},{"$f":"IF(COUNT($H336:P336)>='RFM input'!$V$7,0, Q22+Q74+Q126)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,98.928413375226853,99.918268468749147,103.581522253134,{"$f":"IF(COUNT($H337:I337)>='RFM input'!$V$7,0, J23+J75+J127)","v":111.86131312618369},{"$f":"IF(COUNT($H337:J337)>='RFM input'!$V$7,0, K23+K75+K127)","v":116.3971433118779},{"$f":"IF(COUNT($H337:K337)>='RFM input'!$V$7,0, L23+L75+L127)","v":119.5226495815691},{"$f":"IF(COUNT($H337:L337)>='RFM input'!$V$7,0, M23+M75+M127)","v":0},{"$f":"IF(COUNT($H337:M337)>='RFM input'!$V$7,0, N23+N75+N127)","v":0},{"$f":"IF(COUNT($H337:N337)>='RFM input'!$V$7,0, O23+O75+O127)","v":0},{"$f":"IF(COUNT($H337:O337)>='RFM input'!$V$7,0, P23+P75+P127)","v":0},{"$f":"IF(COUNT($H337:P337)>='RFM input'!$V$7,0, Q23+Q75+Q127)","v":0}]
[null,null,null,{"$f":"Asset17","v":"IT Systems"},null,null,19.86975946823167,14.793581959770446,15.203177501687584,{"$f":"IF(COUNT($H338:I338)>='RFM input'!$V$7,0, J24+J76+J128)","v":18.101620495780885},{"$f":"IF(COUNT($H338:J338)>='RFM input'!$V$7,0, K24+K76+K128)","v":18.806065915395131},{"$f":"IF(COUNT($H338:K338)>='RFM input'!$V$7,0, L24+L76+L128)","v":12.774329673021604},{"$f":"IF(COUNT($H338:L338)>='RFM input'!$V$7,0, M24+M76+M128)","v":0},{"$f":"IF(COUNT($H338:M338)>='RFM input'!$V$7,0, N24+N76+N128)","v":0},{"$f":"IF(COUNT($H338:N338)>='RFM input'!$V$7,0, O24+O76+O128)","v":0},{"$f":"IF(COUNT($H338:O338)>='RFM input'!$V$7,0, P24+P76+P128)","v":0},{"$f":"IF(COUNT($H338:P338)>='RFM input'!$V$7,0, Q24+Q76+Q128)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,0.40715162923312231,0.38682001919745518,-1.2872926648271377,{"$f":"IF(COUNT($H339:I339)>='RFM input'!$V$7,0, J25+J77+J129)","v":-4.3503149267429997},{"$f":"IF(COUNT($H339:J339)>='RFM input'!$V$7,0, K25+K77+K129)","v":-8.3174065198819775},{"$f":"IF(COUNT($H339:K339)>='RFM input'!$V$7,0, L25+L77+L129)","v":-13.680971897910965},{"$f":"IF(COUNT($H339:L339)>='RFM input'!$V$7,0, M25+M77+M129)","v":0},{"$f":"IF(COUNT($H339:M339)>='RFM input'!$V$7,0, N25+N77+N129)","v":0},{"$f":"IF(COUNT($H339:N339)>='RFM input'!$V$7,0, O25+O77+O129)","v":0},{"$f":"IF(COUNT($H339:O339)>='RFM input'!$V$7,0, P25+P77+P129)","v":0},{"$f":"IF(COUNT($H339:P339)>='RFM input'!$V$7,0, Q25+Q77+Q129)","v":0}]
[null,null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,91.768120573231897,88.021399663997499,87.249216966989621,{"$f":"IF(COUNT($H340:I340)>='RFM input'!$V$7,0, J26+J78+J130)","v":96.136350946813621},{"$f":"IF(COUNT($H340:J340)>='RFM input'!$V$7,0, K26+K78+K130)","v":128.54957195853081},{"$f":"IF(COUNT($H340:K340)>='RFM input'!$V$7,0, L26+L78+L130)","v":165.81187958584917},{"$f":"IF(COUNT($H340:L340)>='RFM input'!$V$7,0, M26+M78+M130)","v":0},{"$f":"IF(COUNT($H340:M340)>='RFM input'!$V$7,0, N26+N78+N130)","v":0},{"$f":"IF(COUNT($H340:N340)>='RFM input'!$V$7,0, O26+O78+O130)","v":0},{"$f":"IF(COUNT($H340:O340)>='RFM input'!$V$7,0, P26+P78+P130)","v":0},{"$f":"IF(COUNT($H340:P340)>='RFM input'!$V$7,0, Q26+Q78+Q130)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,67.406399296571848,56.283231304169782,46.271125339473045,{"$f":"IF(COUNT($H341:I341)>='RFM input'!$V$7,0, J27+J79+J131)","v":40.391097591551627},{"$f":"IF(COUNT($H341:J341)>='RFM input'!$V$7,0, K27+K79+K131)","v":38.80759937003215},{"$f":"IF(COUNT($H341:K341)>='RFM input'!$V$7,0, L27+L79+L131)","v":36.554618846186003},{"$f":"IF(COUNT($H341:L341)>='RFM input'!$V$7,0, M27+M79+M131)","v":0},{"$f":"IF(COUNT($H341:M341)>='RFM input'!$V$7,0, N27+N79+N131)","v":0},{"$f":"IF(COUNT($H341:N341)>='RFM input'!$V$7,0, O27+O79+O131)","v":0},{"$f":"IF(COUNT($H341:O341)>='RFM input'!$V$7,0, P27+P79+P131)","v":0},{"$f":"IF(COUNT($H341:P341)>='RFM input'!$V$7,0, Q27+Q79+Q131)","v":0}]
[null,null,null,{"$f":"Asset21","v":"Buildings"},null,null,354.59475655386126,{"$f":"H28+H80+H132","v":347.11044140517788},348.70247195795929,{"$f":"IF(COUNT($H342:I342)>='RFM input'!$V$7,0, J28+J80+J132)","v":365.09221526088726},{"$f":"IF(COUNT($H342:J342)>='RFM input'!$V$7,0, K28+K80+K132)","v":368.11045779922654},{"$f":"IF(COUNT($H342:K342)>='RFM input'!$V$7,0, L28+L80+L132)","v":364.81118053636993},{"$f":"IF(COUNT($H342:L342)>='RFM input'!$V$7,0, M28+M80+M132)","v":0},{"$f":"IF(COUNT($H342:M342)>='RFM input'!$V$7,0, N28+N80+N132)","v":0},{"$f":"IF(COUNT($H342:N342)>='RFM input'!$V$7,0, O28+O80+O132)","v":0},{"$f":"IF(COUNT($H342:O342)>='RFM input'!$V$7,0, P28+P80+P132)","v":0},{"$f":"IF(COUNT($H342:P342)>='RFM input'!$V$7,0, Q28+Q80+Q132)","v":0}]
[null,null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,27.964789357400516,28.198337026075809,29.117397653566506,{"$f":"IF(COUNT($H343:I343)>='RFM input'!$V$7,0, J29+J81+J133)","v":31.39782038818219},{"$f":"IF(COUNT($H343:J343)>='RFM input'!$V$7,0, K29+K81+K133)","v":32.670056229599354},{"$f":"IF(COUNT($H343:K343)>='RFM input'!$V$7,0, L29+L81+L133)","v":33.462203074255335},{"$f":"IF(COUNT($H343:L343)>='RFM input'!$V$7,0, M29+M81+M133)","v":0},{"$f":"IF(COUNT($H343:M343)>='RFM input'!$V$7,0, N29+N81+N133)","v":0},{"$f":"IF(COUNT($H343:N343)>='RFM input'!$V$7,0, O29+O81+O133)","v":0},{"$f":"IF(COUNT($H343:O343)>='RFM input'!$V$7,0, P29+P81+P133)","v":0},{"$f":"IF(COUNT($H343:P343)>='RFM input'!$V$7,0, Q29+Q81+Q133)","v":0}]
[null,null,null,{"$f":"Asset23","v":"Land Improvements"},null,null,128.02909867528641,124.89263224504445,125.29057910443758,{"$f":"IF(COUNT($H344:I344)>='RFM input'!$V$7,0, J30+J82+J134)","v":131.046618264442},{"$f":"IF(COUNT($H344:J344)>='RFM input'!$V$7,0, K30+K82+K134)","v":131.982417782336},{"$f":"IF(COUNT($H344:K344)>='RFM input'!$V$7,0, L30+L82+L134)","v":130.63114406506239},{"$f":"IF(COUNT($H344:L344)>='RFM input'!$V$7,0, M30+M82+M134)","v":0},{"$f":"IF(COUNT($H344:M344)>='RFM input'!$V$7,0, N30+N82+N134)","v":0},{"$f":"IF(COUNT($H344:N344)>='RFM input'!$V$7,0, O30+O82+O134)","v":0},{"$f":"IF(COUNT($H344:O344)>='RFM input'!$V$7,0, P30+P82+P134)","v":0},{"$f":"IF(COUNT($H344:P344)>='RFM input'!$V$7,0, Q30+Q82+Q134)","v":0}]
[null,null,null,{"$f":"Asset24","v":"Metering"},null,null,66.930773654872027,67.522309465381895,66.211362860702039,{"$f":"IF(COUNT($H345:I345)>='RFM input'!$V$7,0, J31+J83+J135)","v":67.402625696278989},{"$f":"IF(COUNT($H345:J345)>='RFM input'!$V$7,0, K31+K83+K135)","v":66.017079509239736},{"$f":"IF(COUNT($H345:K345)>='RFM input'!$V$7,0, L31+L83+L135)","v":65.60776801785002},{"$f":"IF(COUNT($H345:L345)>='RFM input'!$V$7,0, M31+M83+M135)","v":0},{"$f":"IF(COUNT($H345:M345)>='RFM input'!$V$7,0, N31+N83+N135)","v":0},{"$f":"IF(COUNT($H345:N345)>='RFM input'!$V$7,0, O31+O83+O135)","v":0},{"$f":"IF(COUNT($H345:O345)>='RFM input'!$V$7,0, P31+P83+P135)","v":0},{"$f":"IF(COUNT($H345:P345)>='RFM input'!$V$7,0, Q31+Q83+Q135)","v":0}]
[null,null,null,{"$f":"Asset25","v":"Communications"},null,null,145.3050915086707,142.48655616525988,142.07486022708829,{"$f":"IF(COUNT($H346:I346)>='RFM input'!$V$7,0, J32+J84+J136)","v":146.90393658160693},{"$f":"IF(COUNT($H346:J346)>='RFM input'!$V$7,0, K32+K84+K136)","v":146.21019257664338},{"$f":"IF(COUNT($H346:K346)>='RFM input'!$V$7,0, L32+L84+L136)","v":142.52439307224068},{"$f":"IF(COUNT($H346:L346)>='RFM input'!$V$7,0, M32+M84+M136)","v":0},{"$f":"IF(COUNT($H346:M346)>='RFM input'!$V$7,0, N32+N84+N136)","v":0},{"$f":"IF(COUNT($H346:N346)>='RFM input'!$V$7,0, O32+O84+O136)","v":0},{"$f":"IF(COUNT($H346:O346)>='RFM input'!$V$7,0, P32+P84+P136)","v":0},{"$f":"IF(COUNT($H346:P346)>='RFM input'!$V$7,0, Q32+Q84+Q136)","v":0}]
[null,null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,130.16097554997478,118.0254640063483,108.78460729998129,{"$f":"IF(COUNT($H347:I347)>='RFM input'!$V$7,0, J33+J85+J137)","v":103.46697763716429},{"$f":"IF(COUNT($H347:J347)>='RFM input'!$V$7,0, K33+K85+K137)","v":92.738276360666532},{"$f":"IF(COUNT($H347:K347)>='RFM input'!$V$7,0, L33+L85+L137)","v":79.461115408769217},{"$f":"IF(COUNT($H347:L347)>='RFM input'!$V$7,0, M33+M85+M137)","v":0},{"$f":"IF(COUNT($H347:M347)>='RFM input'!$V$7,0, N33+N85+N137)","v":0},{"$f":"IF(COUNT($H347:N347)>='RFM input'!$V$7,0, O33+O85+O137)","v":0},{"$f":"IF(COUNT($H347:O347)>='RFM input'!$V$7,0, P33+P85+P137)","v":0},{"$f":"IF(COUNT($H347:P347)>='RFM input'!$V$7,0, Q33+Q85+Q137)","v":0}]
[null,null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,0,0,0,{"$f":"IF(COUNT($H348:I348)>='RFM input'!$V$7,0, J34+J86+J138)","v":0},{"$f":"IF(COUNT($H348:J348)>='RFM input'!$V$7,0, K34+K86+K138)","v":0},{"$f":"IF(COUNT($H348:K348)>='RFM input'!$V$7,0, L34+L86+L138)","v":0},{"$f":"IF(COUNT($H348:L348)>='RFM input'!$V$7,0, M34+M86+M138)","v":0},{"$f":"IF(COUNT($H348:M348)>='RFM input'!$V$7,0, N34+N86+N138)","v":0},{"$f":"IF(COUNT($H348:N348)>='RFM input'!$V$7,0, O34+O86+O138)","v":0},{"$f":"IF(COUNT($H348:O348)>='RFM input'!$V$7,0, P34+P86+P138)","v":0},{"$f":"IF(COUNT($H348:P348)>='RFM input'!$V$7,0, Q34+Q86+Q138)","v":0}]
[null,null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,0,0,0,{"$f":"IF(COUNT($H349:I349)>='RFM input'!$V$7,0, J35+J87+J139)","v":0},{"$f":"IF(COUNT($H349:J349)>='RFM input'!$V$7,0, K35+K87+K139)","v":0},{"$f":"IF(COUNT($H349:K349)>='RFM input'!$V$7,0, L35+L87+L139)","v":0},{"$f":"IF(COUNT($H349:L349)>='RFM input'!$V$7,0, M35+M87+M139)","v":0},{"$f":"IF(COUNT($H349:M349)>='RFM input'!$V$7,0, N35+N87+N139)","v":0},{"$f":"IF(COUNT($H349:N349)>='RFM input'!$V$7,0, O35+O87+O139)","v":0},{"$f":"IF(COUNT($H349:O349)>='RFM input'!$V$7,0, P35+P87+P139)","v":0},{"$f":"IF(COUNT($H349:P349)>='RFM input'!$V$7,0, Q35+Q87+Q139)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H350:I350)>='RFM input'!$V$7,0, J36+J88+J140)","v":0},{"$f":"IF(COUNT($H350:J350)>='RFM input'!$V$7,0, K36+K88+K140)","v":0},{"$f":"IF(COUNT($H350:K350)>='RFM input'!$V$7,0, L36+L88+L140)","v":0},{"$f":"IF(COUNT($H350:L350)>='RFM input'!$V$7,0, M36+M88+M140)","v":0},{"$f":"IF(COUNT($H350:M350)>='RFM input'!$V$7,0, N36+N88+N140)","v":0},{"$f":"IF(COUNT($H350:N350)>='RFM input'!$V$7,0, O36+O88+O140)","v":0},{"$f":"IF(COUNT($H350:O350)>='RFM input'!$V$7,0, P36+P88+P140)","v":0},{"$f":"IF(COUNT($H350:P350)>='RFM input'!$V$7,0, Q36+Q88+Q140)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H351:I351)>='RFM input'!$V$7,0, J37+J89+J141)","v":0},{"$f":"IF(COUNT($H351:J351)>='RFM input'!$V$7,0, K37+K89+K141)","v":0},{"$f":"IF(COUNT($H351:K351)>='RFM input'!$V$7,0, L37+L89+L141)","v":0},{"$f":"IF(COUNT($H351:L351)>='RFM input'!$V$7,0, M37+M89+M141)","v":0},{"$f":"IF(COUNT($H351:M351)>='RFM input'!$V$7,0, N37+N89+N141)","v":0},{"$f":"IF(COUNT($H351:N351)>='RFM input'!$V$7,0, O37+O89+O141)","v":0},{"$f":"IF(COUNT($H351:O351)>='RFM input'!$V$7,0, P37+P89+P141)","v":0},{"$f":"IF(COUNT($H351:P351)>='RFM input'!$V$7,0, Q37+Q89+Q141)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"G38+G90+G142+G194+G246+G298","v":0},{"$f":"H38+H90+H142","v":0},0,{"$f":"IF(COUNT($H352:I352)>='RFM input'!$V$7,0, J38+J90+J142)","v":0},{"$f":"IF(COUNT($H352:J352)>='RFM input'!$V$7,0, K38+K90+K142)","v":0},{"$f":"IF(COUNT($H352:K352)>='RFM input'!$V$7,0, L38+L90+L142)","v":0},{"$f":"IF(COUNT($H352:L352)>='RFM input'!$V$7,0, M38+M90+M142)","v":0},{"$f":"IF(COUNT($H352:M352)>='RFM input'!$V$7,0, N38+N90+N142)","v":0},{"$f":"IF(COUNT($H352:N352)>='RFM input'!$V$7,0, O38+O90+O142)","v":0},{"$f":"IF(COUNT($H352:O352)>='RFM input'!$V$7,0, P38+P90+P142)","v":0},{"$f":"IF(COUNT($H352:P352)>='RFM input'!$V$7,0, Q38+Q90+Q142)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H353:I353)>='RFM input'!$V$7,0, J39+J91+J143)","v":0},{"$f":"IF(COUNT($H353:J353)>='RFM input'!$V$7,0, K39+K91+K143)","v":0},{"$f":"IF(COUNT($H353:K353)>='RFM input'!$V$7,0, L39+L91+L143)","v":0},{"$f":"IF(COUNT($H353:L353)>='RFM input'!$V$7,0, M39+M91+M143)","v":0},{"$f":"IF(COUNT($H353:M353)>='RFM input'!$V$7,0, N39+N91+N143)","v":0},{"$f":"IF(COUNT($H353:N353)>='RFM input'!$V$7,0, O39+O91+O143)","v":0},{"$f":"IF(COUNT($H353:O353)>='RFM input'!$V$7,0, P39+P91+P143)","v":0},{"$f":"IF(COUNT($H353:P353)>='RFM input'!$V$7,0, Q39+Q91+Q143)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H354:I354)>='RFM input'!$V$7,0, J40+J92+J144)","v":0},{"$f":"IF(COUNT($H354:J354)>='RFM input'!$V$7,0, K40+K92+K144)","v":0},{"$f":"IF(COUNT($H354:K354)>='RFM input'!$V$7,0, L40+L92+L144)","v":0},{"$f":"IF(COUNT($H354:L354)>='RFM input'!$V$7,0, M40+M92+M144)","v":0},{"$f":"IF(COUNT($H354:M354)>='RFM input'!$V$7,0, N40+N92+N144)","v":0},{"$f":"IF(COUNT($H354:N354)>='RFM input'!$V$7,0, O40+O92+O144)","v":0},{"$f":"IF(COUNT($H354:O354)>='RFM input'!$V$7,0, P40+P92+P144)","v":0},{"$f":"IF(COUNT($H354:P354)>='RFM input'!$V$7,0, Q40+Q92+Q144)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H355:I355)>='RFM input'!$V$7,0, J41+J93+J145)","v":0},{"$f":"IF(COUNT($H355:J355)>='RFM input'!$V$7,0, K41+K93+K145)","v":0},{"$f":"IF(COUNT($H355:K355)>='RFM input'!$V$7,0, L41+L93+L145)","v":0},{"$f":"IF(COUNT($H355:L355)>='RFM input'!$V$7,0, M41+M93+M145)","v":0},{"$f":"IF(COUNT($H355:M355)>='RFM input'!$V$7,0, N41+N93+N145)","v":0},{"$f":"IF(COUNT($H355:N355)>='RFM input'!$V$7,0, O41+O93+O145)","v":0},{"$f":"IF(COUNT($H355:O355)>='RFM input'!$V$7,0, P41+P93+P145)","v":0},{"$f":"IF(COUNT($H355:P355)>='RFM input'!$V$7,0, Q41+Q93+Q145)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H356:I356)>='RFM input'!$V$7,0, J42+J94+J146)","v":0},{"$f":"IF(COUNT($H356:J356)>='RFM input'!$V$7,0, K42+K94+K146)","v":0},{"$f":"IF(COUNT($H356:K356)>='RFM input'!$V$7,0, L42+L94+L146)","v":0},{"$f":"IF(COUNT($H356:L356)>='RFM input'!$V$7,0, M42+M94+M146)","v":0},{"$f":"IF(COUNT($H356:M356)>='RFM input'!$V$7,0, N42+N94+N146)","v":0},{"$f":"IF(COUNT($H356:N356)>='RFM input'!$V$7,0, O42+O94+O146)","v":0},{"$f":"IF(COUNT($H356:O356)>='RFM input'!$V$7,0, P42+P94+P146)","v":0},{"$f":"IF(COUNT($H356:P356)>='RFM input'!$V$7,0, Q42+Q94+Q146)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H357:I357)>='RFM input'!$V$7,0, J43+J95+J147)","v":0},{"$f":"IF(COUNT($H357:J357)>='RFM input'!$V$7,0, K43+K95+K147)","v":0},{"$f":"IF(COUNT($H357:K357)>='RFM input'!$V$7,0, L43+L95+L147)","v":0},{"$f":"IF(COUNT($H357:L357)>='RFM input'!$V$7,0, M43+M95+M147)","v":0},{"$f":"IF(COUNT($H357:M357)>='RFM input'!$V$7,0, N43+N95+N147)","v":0},{"$f":"IF(COUNT($H357:N357)>='RFM input'!$V$7,0, O43+O95+O147)","v":0},{"$f":"IF(COUNT($H357:O357)>='RFM input'!$V$7,0, P43+P95+P147)","v":0},{"$f":"IF(COUNT($H357:P357)>='RFM input'!$V$7,0, Q43+Q95+Q147)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H358:I358)>='RFM input'!$V$7,0, J44+J96+J148)","v":0},{"$f":"IF(COUNT($H358:J358)>='RFM input'!$V$7,0, K44+K96+K148)","v":0},{"$f":"IF(COUNT($H358:K358)>='RFM input'!$V$7,0, L44+L96+L148)","v":0},{"$f":"IF(COUNT($H358:L358)>='RFM input'!$V$7,0, M44+M96+M148)","v":0},{"$f":"IF(COUNT($H358:M358)>='RFM input'!$V$7,0, N44+N96+N148)","v":0},{"$f":"IF(COUNT($H358:N358)>='RFM input'!$V$7,0, O44+O96+O148)","v":0},{"$f":"IF(COUNT($H358:O358)>='RFM input'!$V$7,0, P44+P96+P148)","v":0},{"$f":"IF(COUNT($H358:P358)>='RFM input'!$V$7,0, Q44+Q96+Q148)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H359:I359)>='RFM input'!$V$7,0, J45+J97+J149)","v":0},{"$f":"IF(COUNT($H359:J359)>='RFM input'!$V$7,0, K45+K97+K149)","v":0},{"$f":"IF(COUNT($H359:K359)>='RFM input'!$V$7,0, L45+L97+L149)","v":0},{"$f":"IF(COUNT($H359:L359)>='RFM input'!$V$7,0, M45+M97+M149)","v":0},{"$f":"IF(COUNT($H359:M359)>='RFM input'!$V$7,0, N45+N97+N149)","v":0},{"$f":"IF(COUNT($H359:N359)>='RFM input'!$V$7,0, O45+O97+O149)","v":0},{"$f":"IF(COUNT($H359:O359)>='RFM input'!$V$7,0, P45+P97+P149)","v":0},{"$f":"IF(COUNT($H359:P359)>='RFM input'!$V$7,0, Q45+Q97+Q149)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H360:I360)>='RFM input'!$V$7,0, J46+J98+J150)","v":0},{"$f":"IF(COUNT($H360:J360)>='RFM input'!$V$7,0, K46+K98+K150)","v":0},{"$f":"IF(COUNT($H360:K360)>='RFM input'!$V$7,0, L46+L98+L150)","v":0},{"$f":"IF(COUNT($H360:L360)>='RFM input'!$V$7,0, M46+M98+M150)","v":0},{"$f":"IF(COUNT($H360:M360)>='RFM input'!$V$7,0, N46+N98+N150)","v":0},{"$f":"IF(COUNT($H360:N360)>='RFM input'!$V$7,0, O46+O98+O150)","v":0},{"$f":"IF(COUNT($H360:O360)>='RFM input'!$V$7,0, P46+P98+P150)","v":0},{"$f":"IF(COUNT($H360:P360)>='RFM input'!$V$7,0, Q46+Q98+Q150)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H361:I361)>='RFM input'!$V$7,0, J47+J99+J151)","v":0},{"$f":"IF(COUNT($H361:J361)>='RFM input'!$V$7,0, K47+K99+K151)","v":0},{"$f":"IF(COUNT($H361:K361)>='RFM input'!$V$7,0, L47+L99+L151)","v":0},{"$f":"IF(COUNT($H361:L361)>='RFM input'!$V$7,0, M47+M99+M151)","v":0},{"$f":"IF(COUNT($H361:M361)>='RFM input'!$V$7,0, N47+N99+N151)","v":0},{"$f":"IF(COUNT($H361:N361)>='RFM input'!$V$7,0, O47+O99+O151)","v":0},{"$f":"IF(COUNT($H361:O361)>='RFM input'!$V$7,0, P47+P99+P151)","v":0},{"$f":"IF(COUNT($H361:P361)>='RFM input'!$V$7,0, Q47+Q99+Q151)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H362:I362)>='RFM input'!$V$7,0, J48+J100+J152)","v":0},{"$f":"IF(COUNT($H362:J362)>='RFM input'!$V$7,0, K48+K100+K152)","v":0},{"$f":"IF(COUNT($H362:K362)>='RFM input'!$V$7,0, L48+L100+L152)","v":0},{"$f":"IF(COUNT($H362:L362)>='RFM input'!$V$7,0, M48+M100+M152)","v":0},{"$f":"IF(COUNT($H362:M362)>='RFM input'!$V$7,0, N48+N100+N152)","v":0},{"$f":"IF(COUNT($H362:N362)>='RFM input'!$V$7,0, O48+O100+O152)","v":0},{"$f":"IF(COUNT($H362:O362)>='RFM input'!$V$7,0, P48+P100+P152)","v":0},{"$f":"IF(COUNT($H362:P362)>='RFM input'!$V$7,0, Q48+Q100+Q152)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H363:I363)>='RFM input'!$V$7,0, J49+J101+J153)","v":0},{"$f":"IF(COUNT($H363:J363)>='RFM input'!$V$7,0, K49+K101+K153)","v":0},{"$f":"IF(COUNT($H363:K363)>='RFM input'!$V$7,0, L49+L101+L153)","v":0},{"$f":"IF(COUNT($H363:L363)>='RFM input'!$V$7,0, M49+M101+M153)","v":0},{"$f":"IF(COUNT($H363:M363)>='RFM input'!$V$7,0, N49+N101+N153)","v":0},{"$f":"IF(COUNT($H363:N363)>='RFM input'!$V$7,0, O49+O101+O153)","v":0},{"$f":"IF(COUNT($H363:O363)>='RFM input'!$V$7,0, P49+P101+P153)","v":0},{"$f":"IF(COUNT($H363:P363)>='RFM input'!$V$7,0, Q49+Q101+Q153)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H364:I364)>='RFM input'!$V$7,0, J50+J102+J154)","v":0},{"$f":"IF(COUNT($H364:J364)>='RFM input'!$V$7,0, K50+K102+K154)","v":0},{"$f":"IF(COUNT($H364:K364)>='RFM input'!$V$7,0, L50+L102+L154)","v":0},{"$f":"IF(COUNT($H364:L364)>='RFM input'!$V$7,0, M50+M102+M154)","v":0},{"$f":"IF(COUNT($H364:M364)>='RFM input'!$V$7,0, N50+N102+N154)","v":0},{"$f":"IF(COUNT($H364:N364)>='RFM input'!$V$7,0, O50+O102+O154)","v":0},{"$f":"IF(COUNT($H364:O364)>='RFM input'!$V$7,0, P50+P102+P154)","v":0},{"$f":"IF(COUNT($H364:P364)>='RFM input'!$V$7,0, Q50+Q102+Q154)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H365:I365)>='RFM input'!$V$7,0, J51+J103+J155)","v":0},{"$f":"IF(COUNT($H365:J365)>='RFM input'!$V$7,0, K51+K103+K155)","v":0},{"$f":"IF(COUNT($H365:K365)>='RFM input'!$V$7,0, L51+L103+L155)","v":0},{"$f":"IF(COUNT($H365:L365)>='RFM input'!$V$7,0, M51+M103+M155)","v":0},{"$f":"IF(COUNT($H365:M365)>='RFM input'!$V$7,0, N51+N103+N155)","v":0},{"$f":"IF(COUNT($H365:N365)>='RFM input'!$V$7,0, O51+O103+O155)","v":0},{"$f":"IF(COUNT($H365:O365)>='RFM input'!$V$7,0, P51+P103+P155)","v":0},{"$f":"IF(COUNT($H365:P365)>='RFM input'!$V$7,0, Q51+Q103+Q155)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H366:I366)>='RFM input'!$V$7,0, J52+J104+J156)","v":0},{"$f":"IF(COUNT($H366:J366)>='RFM input'!$V$7,0, K52+K104+K156)","v":0},{"$f":"IF(COUNT($H366:K366)>='RFM input'!$V$7,0, L52+L104+L156)","v":0},{"$f":"IF(COUNT($H366:L366)>='RFM input'!$V$7,0, M52+M104+M156)","v":0},{"$f":"IF(COUNT($H366:M366)>='RFM input'!$V$7,0, N52+N104+N156)","v":0},{"$f":"IF(COUNT($H366:N366)>='RFM input'!$V$7,0, O52+O104+O156)","v":0},{"$f":"IF(COUNT($H366:O366)>='RFM input'!$V$7,0, P52+P104+P156)","v":0},{"$f":"IF(COUNT($H366:P366)>='RFM input'!$V$7,0, Q52+Q104+Q156)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H367:I367)>='RFM input'!$V$7,0, J53+J105+J157)","v":0},{"$f":"IF(COUNT($H367:J367)>='RFM input'!$V$7,0, K53+K105+K157)","v":0},{"$f":"IF(COUNT($H367:K367)>='RFM input'!$V$7,0, L53+L105+L157)","v":0},{"$f":"IF(COUNT($H367:L367)>='RFM input'!$V$7,0, M53+M105+M157)","v":0},{"$f":"IF(COUNT($H367:M367)>='RFM input'!$V$7,0, N53+N105+N157)","v":0},{"$f":"IF(COUNT($H367:N367)>='RFM input'!$V$7,0, O53+O105+O157)","v":0},{"$f":"IF(COUNT($H367:O367)>='RFM input'!$V$7,0, P53+P105+P157)","v":0},{"$f":"IF(COUNT($H367:P367)>='RFM input'!$V$7,0, Q53+Q105+Q157)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H368:I368)>='RFM input'!$V$7,0, J54+J106+J158)","v":0},{"$f":"IF(COUNT($H368:J368)>='RFM input'!$V$7,0, K54+K106+K158)","v":0},{"$f":"IF(COUNT($H368:K368)>='RFM input'!$V$7,0, L54+L106+L158)","v":0},{"$f":"IF(COUNT($H368:L368)>='RFM input'!$V$7,0, M54+M106+M158)","v":0},{"$f":"IF(COUNT($H368:M368)>='RFM input'!$V$7,0, N54+N106+N158)","v":0},{"$f":"IF(COUNT($H368:N368)>='RFM input'!$V$7,0, O54+O106+O158)","v":0},{"$f":"IF(COUNT($H368:O368)>='RFM input'!$V$7,0, P54+P106+P158)","v":0},{"$f":"IF(COUNT($H368:P368)>='RFM input'!$V$7,0, Q54+Q106+Q158)","v":0}]
[null,null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,0,28.477436678851177,45.405659845157764,{"$f":"IF(COUNT($H369:I369)>='RFM input'!$V$7,0, J55+J107+J159)","v":80.059112466483484},{"$f":"IF(COUNT($H369:J369)>='RFM input'!$V$7,0, K55+K107+K159)","v":133.27368961090377},{"$f":"IF(COUNT($H369:K369)>='RFM input'!$V$7,0, L55+L107+L159)","v":198.96584992218848},{"$f":"IF(COUNT($H369:L369)>='RFM input'!$V$7,0, M55+M107+M159)","v":0},{"$f":"IF(COUNT($H369:M369)>='RFM input'!$V$7,0, N55+N107+N159)","v":0},{"$f":"IF(COUNT($H369:N369)>='RFM input'!$V$7,0, O55+O107+O159)","v":0},{"$f":"IF(COUNT($H369:O369)>='RFM input'!$V$7,0, P55+P107+P159)","v":0},{"$f":"IF(COUNT($H369:P369)>='RFM input'!$V$7,0, Q55+Q107+Q159)","v":0}]
[null,null,null,{"$f":"Asset49","v":"In-house software"},null,null,0,29.570224018923728,53.893797507753362,{"$f":"IF(COUNT($H370:I370)>='RFM input'!$V$7,0, J56+J108+J160)","v":75.461938359043202},{"$f":"IF(COUNT($H370:J370)>='RFM input'!$V$7,0, K56+K108+K160)","v":111.37545661496087},{"$f":"IF(COUNT($H370:K370)>='RFM input'!$V$7,0, L56+L108+L160)","v":151.22374191775623},{"$f":"IF(COUNT($H370:L370)>='RFM input'!$V$7,0, M56+M108+M160)","v":0},{"$f":"IF(COUNT($H370:M370)>='RFM input'!$V$7,0, N56+N108+N160)","v":0},{"$f":"IF(COUNT($H370:N370)>='RFM input'!$V$7,0, O56+O108+O160)","v":0},{"$f":"IF(COUNT($H370:O370)>='RFM input'!$V$7,0, P56+P108+P160)","v":0},{"$f":"IF(COUNT($H370:P370)>='RFM input'!$V$7,0, Q56+Q108+Q160)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,7.8155110795833229,7.6785676637652687,7.7412266142113149,{"$f":"IF(COUNT($H371:I371)>='RFM input'!$V$7,0, J57+J109+J161)","v":8.13434073228321},{"$f":"IF(COUNT($H371:J371)>='RFM input'!$V$7,0, K57+K109+K161)","v":8.2340835577358664},{"$f":"IF(COUNT($H371:K371)>='RFM input'!$V$7,0, L57+L109+L161)","v":8.1945608198644528},{"$f":"IF(COUNT($H371:L371)>='RFM input'!$V$7,0, M57+M109+M161)","v":0},{"$f":"IF(COUNT($H371:M371)>='RFM input'!$V$7,0, N57+N109+N161)","v":0},{"$f":"IF(COUNT($H371:N371)>='RFM input'!$V$7,0, O57+O109+O161)","v":0},{"$f":"IF(COUNT($H371:O371)>='RFM input'!$V$7,0, P57+P109+P161)","v":0},{"$f":"IF(COUNT($H371:P371)>='RFM input'!$V$7,0, Q57+Q109+Q161)","v":0}]
[]
[null,null,"Difference Between Actual and Forecast Net Capex for Year t-1",null,null,null,null,null,{"$f":"SUM(I374:I423)","v":0},{"$f":"SUM(J374:J423)","v":0},0,91.954036578217654,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":27.049296533736261},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":-4.0343616103521933},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":81.433078316507192},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":-16.902813606020239},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":-1.5435054620800832},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":-8.5387182690217784},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":2.5491609187379112},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":-17.330133013815864},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":2.2429527320812914},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":-21.02266159259036},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":23.622715715700135},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":-3.4909142766039833},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Generation Assets"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":-3.6313823629739641},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Other Equipment"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":6.1654707407738503},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":-0.45724115934337023},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":"IT Systems"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":-2.3708830041597824},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0.55659156744530458},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":2.3747954818331465},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":4.9743682276900092},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":"Buildings"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":-6.8279563192354047},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":1.2450919767253075},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":"Land Improvements"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":6.8160655968274071},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":"Metering"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0.66062065165388528},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":"Communications"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":18.414398794702976},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset49","v":"In-house software"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0}]
[]
[null,null,"Return on Difference - Net Capex",null,null,null,null,null,{"$f":"SUM(I426:I475)","v":0},0,0,{"$f":"SUM(L426:L475)","v":31.504701956278609},{"$f":"SUM(M426:M475)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I171, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J171, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K171, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L171, 0)","v":9.2674564068482432},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M171, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N171, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O171, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P171, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q171, 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I173, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J173, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K173, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L173, 0)","v":-1.3822270870064906},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M173, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N173, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O173, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P173, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q173, 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I175, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J175, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K175, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L175, 0)","v":27.900078748164301},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M175, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N175, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O175, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P175, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q175, 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I177, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J177, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K177, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L177, 0)","v":-5.791133534711439},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M177, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N177, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O177, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P177, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q177, 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I179, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J179, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K179, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L179, 0)","v":-0.52882593695990276},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M179, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N179, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O179, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P179, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q179, 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I181, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J181, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K181, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L181, 0)","v":-2.925480861575207},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M181, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N181, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O181, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P181, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q181, 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I183, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J183, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K183, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L183, 0)","v":0.87337715637004942},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M183, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N183, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O183, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P183, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q183, 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I185, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J185, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K185, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L185, 0)","v":-5.9375389681616939},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M185, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N185, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O185, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P185, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q185, 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I187, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J187, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K187, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L187, 0)","v":0.76846607235272701},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M187, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N187, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O187, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P187, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q187, 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I189, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J189, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K189, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L189, 0)","v":-7.2026494153836342},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M189, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N189, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O189, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P189, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q189, 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I191, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J191, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K191, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L191, 0)","v":8.0934632748610191},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M191, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N191, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O191, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P191, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q191, 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I193, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J193, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K193, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L193, 0)","v":-1.1960346487429665},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M193, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N193, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O193, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P193, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q193, 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Generation Assets"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I195, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J195, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K195, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L195, 0)","v":-1.2441609231310489},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M195, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N195, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O195, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P195, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q195, 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Other Equipment"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I197, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J197, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K197, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L197, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M197, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N197, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O197, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P197, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q197, 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I199, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J199, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K199, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L199, 0)","v":2.1123740222432921},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M199, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N199, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O199, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P199, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q199, 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I201, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J201, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K201, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L201, 0)","v":-0.15665703196186315},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M201, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N201, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O201, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P201, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q201, 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":"IT Systems"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I203, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J203, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K203, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L203, 0)","v":-0.81229672126165386},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M203, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N203, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O203, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P203, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q203, 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I205, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J205, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K205, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L205, 0)","v":0.19069583126811931},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M205, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N205, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O205, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P205, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q205, 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I207, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J207, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K207, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L207, 0)","v":0.8136371892562817},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M207, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N207, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O207, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P207, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q207, 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I209, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J209, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K209, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L209, 0)","v":1.7042861223482051},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M209, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N209, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O209, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P209, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q209, 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":"Buildings"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I211, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J211, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K211, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L211, 0)","v":-2.3393505800587886},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M211, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N211, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O211, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P211, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q211, 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I213, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J213, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K213, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L213, 0)","v":0.42658542348511352},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M213, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N213, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O213, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P213, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q213, 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":"Land Improvements"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I215, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J215, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K215, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L215, 0)","v":2.3352766570484578},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M215, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N215, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O215, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P215, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q215, 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":"Metering"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I217, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J217, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K217, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L217, 0)","v":0.22633760855962654},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M217, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N217, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O217, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P217, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q217, 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":"Communications"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I219, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J219, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K219, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L219, 0)","v":6.3090231524278577},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M219, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N219, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O219, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P219, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q219, 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I221, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J221, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K221, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L221, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M221, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N221, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O221, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P221, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q221, 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I223, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J223, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K223, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L223, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M223, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N223, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O223, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P223, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q223, 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I225, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J225, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K225, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L225, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M225, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N225, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O225, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P225, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q225, 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I227, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J227, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K227, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L227, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M227, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N227, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O227, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P227, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q227, 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I229, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J229, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K229, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L229, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M229, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N229, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O229, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P229, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q229, 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I231, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J231, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K231, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L231, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M231, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N231, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O230, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P230, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q230, 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I233, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J233, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K233, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L233, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M233, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N233, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O231, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P231, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q231, 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I235, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J235, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K235, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L235, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M235, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N235, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O232, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P232, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q232, 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I237, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J237, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K237, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L237, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M237, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N237, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O233, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P233, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q233, 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I239, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J239, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K239, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L239, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M239, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N239, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O234, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P234, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q234, 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I241, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J241, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K241, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L241, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M241, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N241, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O235, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P235, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q235, 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I243, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J243, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K243, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L243, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M243, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N243, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O236, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P236, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q236, 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I245, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J245, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K245, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L245, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M245, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N245, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O237, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P237, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q237, 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I247, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J247, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K247, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L247, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M247, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N247, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O238, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P238, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q238, 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I249, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J249, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K249, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L249, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M249, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N249, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O239, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P239, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q239, 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I251, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J251, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K251, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L251, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M251, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N251, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O240, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P240, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q240, 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I253, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J253, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K253, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L253, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M253, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N253, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O241, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P241, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q241, 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I255, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J255, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K255, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L255, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M255, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N255, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O242, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P242, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q242, 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I257, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J257, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K257, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L257, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M257, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N257, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O243, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P243, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q243, 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I259, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J259, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K259, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L259, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M259, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N259, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O244, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P244, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q244, 0)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I261, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J261, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K261, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L261, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M261, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N261, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O245, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P245, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q245, 0)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I263, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J263, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K263, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L263, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M263, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N263, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O246, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P246, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q246, 0)","v":0}]
[null,null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I265, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J265, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K265, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L265, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M265, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N265, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O247, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P247, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q247, 0)","v":0}]
[null,null,null,{"$f":"Asset49","v":"In-house software"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I267, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J267, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K267, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L267, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M267, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N267, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O248, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P248, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q248, 0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I269, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J269, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K269, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L269, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M269, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N269, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O249, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P249, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q249, 0)","v":0}]
[]
[null,null,"Ex-post Adjustment for Year t-2 Excluded Capex",null,null,null,null,null,{"$f":"SUM(I478:I527)","v":0},{"$f":"SUM(J478:J527)","v":0},0,{"$f":"SUM(L478:L527)","v":-50.133301260370828},0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G379, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G379, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G379, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G379, 0), 0)","v":-0.15991099903891587},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G379, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G379, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G379, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G379, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G379, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G380, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G380, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G380, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G380, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G380, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G380, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G380, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G380, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G380, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G381, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G381, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G381, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G381, 0), 0)","v":-31.763391866274532},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G381, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G381, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G381, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G381, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G381, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G382, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G382, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G382, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G382, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G382, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G382, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G382, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G382, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G382, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G383, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G383, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G383, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G383, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G383, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G383, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G383, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G383, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G383, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G384, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G384, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G384, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G384, 0), 0)","v":-3.5117591450148997},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G384, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G384, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G384, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G384, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G384, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G385, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G385, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G385, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G385, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G385, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G385, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G385, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G385, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G385, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G386, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G386, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G386, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G386, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G386, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G386, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G386, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G386, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G386, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G387, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G387, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G387, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G387, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G387, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G387, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G387, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G387, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G387, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G388, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G388, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G388, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G388, 0), 0)","v":-13.911076081481031},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G388, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G388, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G388, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G388, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G388, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G389, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G389, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G389, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G389, 0), 0)","v":-0.78716316856144641},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G389, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G389, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G389, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G389, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G389, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G390, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G390, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G390, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G390, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G390, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G390, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G390, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G390, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G390, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Generation Assets"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G391, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G391, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G391, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G391, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G391, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G391, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G391, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G391, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G391, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Other Equipment"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G392, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G392, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G392, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G392, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G392, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G392, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G392, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G392, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G392, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G393, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G393, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G393, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G393, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G393, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G393, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G393, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G393, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G393, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G394, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G394, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G394, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G394, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G394, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G394, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G394, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G394, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G394, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":"IT Systems"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G395, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G395, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G395, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G395, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G395, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G395, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G395, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G395, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G395, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G396, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G396, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G396, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G396, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G396, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G396, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G396, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G396, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G396, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G397, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G397, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G397, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G397, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G397, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G397, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G397, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G397, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G397, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G398, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G398, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G398, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G398, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G398, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G398, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G398, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G398, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G398, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":"Buildings"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G399, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G399, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G399, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G399, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G399, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G399, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G399, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G399, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G399, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G400, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G400, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G400, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G400, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G400, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G400, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G400, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G400, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G400, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":"Land Improvements"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G401, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G401, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G401, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G401, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G401, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G401, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G401, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G401, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G401, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":"Metering"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G402, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G402, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G402, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G402, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G402, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G402, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G402, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G402, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G402, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":"Communications"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G403, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G403, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G403, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G403, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G403, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G403, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G403, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G403, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G403, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G404, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G404, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G404, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G404, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G404, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G404, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G404, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G404, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G404, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G405, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G405, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G405, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G405, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G405, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G405, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G405, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G405, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G405, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G406, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G406, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G406, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G406, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G406, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G406, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G406, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G406, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G406, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G407, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G407, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G407, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G407, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G407, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G407, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G407, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G407, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G407, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G408, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G408, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G408, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G408, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G408, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G408, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G408, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G408, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G408, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G409, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G409, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G409, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G409, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G409, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G409, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G409, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G409, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G409, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G410, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G410, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G410, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G410, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G410, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G410, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G410, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G410, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G410, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G411, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G411, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G411, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G411, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G411, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G411, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G411, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G411, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G411, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G412, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G412, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G412, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G412, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G412, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G412, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G412, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G412, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G412, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G413, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G413, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G413, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G413, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G413, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G413, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G413, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G413, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G413, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G414, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G414, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G414, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G414, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G414, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G414, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G414, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G414, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G414, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G415, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G415, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G415, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G415, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G415, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G415, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G415, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G415, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G415, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G416, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G416, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G416, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G416, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G416, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G416, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G416, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G416, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G416, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G417, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G417, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G417, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G417, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G417, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G417, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G417, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G417, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G417, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G418, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G418, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G418, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G418, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G418, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G418, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G418, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G418, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G418, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G419, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G419, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G419, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G419, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G419, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G419, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G419, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G419, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G419, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G420, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G420, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G420, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G420, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G420, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G420, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G420, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G420, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G420, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G421, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G421, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G421, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G421, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G421, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G421, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G421, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G421, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G421, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G422, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G422, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G422, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G422, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G422, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G422, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G422, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G422, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G422, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G423, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G423, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G423, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G423, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G423, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G423, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G423, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G423, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G423, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G424, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G424, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G424, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G424, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G424, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G424, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G424, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G424, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G424, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G425, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G425, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G425, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G425, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G425, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G425, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G425, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G425, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G425, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G426, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G426, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G426, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G426, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G426, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G426, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G426, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G426, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G426, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset49","v":"In-house software"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G427, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G427, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G427, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G427, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G427, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G427, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G427, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G427, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G427, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G428, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G428, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G428, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G428, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G428, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G428, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G428, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G428, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G428, 0), 0)","v":0}]
[]
[null,null,"Return on Adjustment",null,null,null,null,null,{"$f":"SUM(I530:I579)","v":0},{"$f":"SUM(J530:J579)","v":0},0,-17.176349979468448,0,0,0,0,0]
[null,2,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,2*COUNT(I$529:I529)), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B530), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B530), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B530), 0)","v":-5.4787680364270216E-2},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B530), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B530), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B530), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B530), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B530), 0)","v":0}]
[null,4,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B531), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B531), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B531), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B531), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B531), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B531), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B531), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B531), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B531), 0)","v":0}]
[null,6,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B532), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B532), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B532), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B532), 0)","v":-10.882569499994212},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B532), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B532), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B532), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B532), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B532), 0)","v":0}]
[null,8,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B533), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B533), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B533), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B533), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B533), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B533), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B533), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B533), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B533), 0)","v":0}]
[null,10,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B534), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B534), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B534), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B534), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B534), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B534), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B534), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B534), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B534), 0)","v":0}]
[null,12,null,{"$f":"Asset6","v":"Substation Bays"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B535), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B535), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B535), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B535), 0)","v":-1.2031763837993188},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B535), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B535), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B535), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B535), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B535), 0)","v":0}]
[null,14,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B536), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B536), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B536), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B536), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B536), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B536), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B536), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B536), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B536), 0)","v":0}]
[null,16,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B537), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B537), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B537), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B537), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B537), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B537), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B537), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B537), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B537), 0)","v":0}]
[null,18,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B538), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B538), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B538), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B538), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B538), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B538), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B538), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B538), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B538), 0)","v":0}]
[null,20,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B539), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B539), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B539), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B539), 0)","v":-4.7661236216137288},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B539), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B539), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B539), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B539), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B539), 0)","v":0}]
[null,22,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B540), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B540), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B540), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B540), 0)","v":-0.26969279369691979},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B540), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B540), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B540), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B540), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B540), 0)","v":0}]
[null,24,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B541), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B541), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B541), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B541), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B541), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B541), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B541), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B541), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B541), 0)","v":0}]
[null,26,null,{"$f":"Asset13","v":"Generation Assets"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B542), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B542), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B542), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B542), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B542), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B542), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B542), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B542), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B542), 0)","v":0}]
[null,28,null,{"$f":"Asset14","v":"Other Equipment"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B543), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B543), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B543), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B543), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B543), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B543), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B543), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B543), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B543), 0)","v":0}]
[null,30,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B544), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B544), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B544), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B544), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B544), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B544), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B544), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B544), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B544), 0)","v":0}]
[null,32,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B545), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B545), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B545), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B545), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B545), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B545), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B545), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B545), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B545), 0)","v":0}]
[null,34,null,{"$f":"Asset17","v":"IT Systems"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B546), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B546), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B546), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B546), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B546), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B546), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B546), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B546), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B546), 0)","v":0}]
[null,36,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B547), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B547), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B547), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B547), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B547), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B547), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B547), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B547), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B547), 0)","v":0}]
[null,38,null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B548), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B548), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B548), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B548), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B548), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B548), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B548), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B548), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B548), 0)","v":0}]
[null,40,null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B549), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B549), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B549), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B549), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B549), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B549), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B549), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B549), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B549), 0)","v":0}]
[null,42,null,{"$f":"Asset21","v":"Buildings"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B550), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B550), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B550), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B550), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B550), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B550), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B550), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B550), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B550), 0)","v":0}]
[null,44,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B551), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B551), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B551), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B551), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B551), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B551), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B551), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B551), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B551), 0)","v":0}]
[null,46,null,{"$f":"Asset23","v":"Land Improvements"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B552), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B552), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B552), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B552), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B552), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B552), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B552), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B552), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B552), 0)","v":0}]
[null,48,null,{"$f":"Asset24","v":"Metering"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B553), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B553), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B553), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B553), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B553), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B553), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B553), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B553), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B553), 0)","v":0}]
[null,50,null,{"$f":"Asset25","v":"Communications"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B554), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B554), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B554), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B554), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B554), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B554), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B554), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B554), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B554), 0)","v":0}]
[null,52,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B555), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B555), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B555), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B555), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B555), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B555), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B555), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B555), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B555), 0)","v":0}]
[null,54,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B556), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B556), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B556), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B556), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B556), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B556), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B556), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B556), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B556), 0)","v":0}]
[null,56,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B557), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B557), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B557), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B557), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B557), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B557), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B557), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B557), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B557), 0)","v":0}]
[null,58,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B558), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B558), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B558), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B558), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B558), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B558), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B558), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B558), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B558), 0)","v":0}]
[null,60,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B559), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B559), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B559), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B559), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B559), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B559), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B559), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B559), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B559), 0)","v":0}]
[null,62,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B560), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B560), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B560), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B560), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B560), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B560), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B560), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B560), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B560), 0)","v":0}]
[null,64,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B561), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B561), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B561), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B561), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B561), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B561), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B561), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B561), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B561), 0)","v":0}]
[null,66,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B562), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B562), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B562), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B562), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B562), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B562), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B562), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B562), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B562), 0)","v":0}]
[null,68,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B563), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B563), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B563), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B563), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B563), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B563), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B563), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B563), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B563), 0)","v":0}]
[null,70,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B564), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B564), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B564), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B564), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B564), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B564), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B564), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B564), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B564), 0)","v":0}]
[null,72,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B565), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B565), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B565), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B565), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B565), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B565), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B565), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B565), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B565), 0)","v":0}]
[null,74,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B566), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B566), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B566), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B566), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B566), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B566), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B566), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B566), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B566), 0)","v":0}]
[null,76,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B567), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B567), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B567), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B567), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B567), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B567), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B567), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B567), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B567), 0)","v":0}]
[null,78,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B568), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B568), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B568), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B568), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B568), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B568), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B568), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B568), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B568), 0)","v":0}]
[null,80,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B569), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B569), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B569), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B569), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B569), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B569), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B569), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B569), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B569), 0)","v":0}]
[null,82,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B570), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B570), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B570), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B570), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B570), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B570), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B570), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B570), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B570), 0)","v":0}]
[null,84,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B571), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B571), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B571), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B571), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B571), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B571), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B571), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B571), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B571), 0)","v":0}]
[null,86,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B572), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B572), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B572), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B572), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B572), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B572), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B572), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B572), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B572), 0)","v":0}]
[null,88,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B573), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B573), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B573), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B573), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B573), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B573), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B573), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B573), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B573), 0)","v":0}]
[null,90,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B574), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B574), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B574), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B574), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B574), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B574), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B574), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B574), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B574), 0)","v":0}]
[null,92,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B575), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B575), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B575), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B575), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B575), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B575), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B575), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B575), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B575), 0)","v":0}]
[null,94,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B576), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B576), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B576), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B576), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B576), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B576), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B576), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B576), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B576), 0)","v":0}]
[null,96,null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B577), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B577), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B577), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B577), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B577), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B577), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B577), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B577), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B577), 0)","v":0}]
[null,98,null,{"$f":"Asset49","v":"In-house software"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B578), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B578), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B578), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B578), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B578), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B578), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B578), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B578), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B578), 0)","v":0}]
[null,100,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B579), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B579), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B579), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B579), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B579), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B579), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B579), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B579), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B579), 0)","v":0}]
[]
[null,null,"Final Year Asset Adjustments",null,null,null,null,null,{"$f":"SUM(I582:I631)","v":0},{"$f":"SUM(J582:J631)","v":0},0,53.6651388632622,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G412, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G412, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G412, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G412, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G412, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G412, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G412, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G412, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G412, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G413, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G413, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G413, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G413, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G413, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G413, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G413, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G413, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G413, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G414, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G414, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G414, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G414, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G414, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G414, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G414, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G414, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G414, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G415, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G415, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G415, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G415, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G415, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G415, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G415, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G415, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G415, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G416, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G416, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G416, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G416, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G416, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G416, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G416, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G416, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G416, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G417, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G417, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G417, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G417, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G417, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G417, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G417, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G417, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G417, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G418, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G418, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G418, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G418, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G418, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G418, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G418, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G418, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G418, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G419, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G419, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G419, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G419, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G419, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G419, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G419, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G419, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G419, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G420, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G420, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G420, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G420, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G420, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G420, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G420, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G420, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G420, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G421, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G421, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G421, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G421, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G421, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G421, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G421, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G421, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G421, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G422, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G422, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G422, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G422, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G422, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G422, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G422, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G422, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G422, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G423, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G423, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G423, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G423, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G423, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G423, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G423, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G423, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G423, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Generation Assets"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G424, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G424, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G424, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G424, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G424, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G424, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G424, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G424, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G424, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Other Equipment"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G425, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G425, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G425, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G425, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G425, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G425, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G425, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G425, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G425, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G426, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G426, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G426, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G426, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G426, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G426, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G426, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G426, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G426, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G427, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G427, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G427, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G427, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G427, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G427, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G427, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G427, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G427, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":"IT Systems"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G428, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G428, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G428, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G428, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G428, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G428, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G428, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G428, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G428, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G429, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G429, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G429, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G429, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G429, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G429, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G429, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G429, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G429, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G430, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G430, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G430, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G430, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G430, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G430, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G430, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G430, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G430, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G431, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G431, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G431, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G431, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G431, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G431, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G431, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G431, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G431, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":"Buildings"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G432, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G432, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G432, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G432, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G432, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G432, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G432, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G432, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G432, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G433, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G433, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G433, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G433, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G433, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G433, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G433, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G433, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G433, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":"Land Improvements"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G434, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G434, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G434, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G434, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G434, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G434, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G434, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G434, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G434, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":"Metering"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G435, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G435, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G435, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G435, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G435, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G435, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G435, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G435, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G435, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":"Communications"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G436, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G436, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G436, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G436, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G436, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G436, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G436, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G436, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G436, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G437, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G437, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G437, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G437, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G437, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G437, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G437, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G437, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G437, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G438, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G438, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G438, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G438, 0), 0)","v":53.6651388632622},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G438, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G438, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G438, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G438, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G438, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G439, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G439, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G439, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G439, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G439, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G439, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G439, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G439, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G439, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G440, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G440, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G440, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G440, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G440, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G440, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G440, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G440, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G440, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G441, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G441, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G441, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G441, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G441, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G441, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G441, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G441, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G441, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G442, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G442, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G442, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G442, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G442, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G442, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G442, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G442, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G442, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G443, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G443, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G443, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G443, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G443, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G443, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G443, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G443, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G443, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G444, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G444, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G444, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G444, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G444, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G444, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G444, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G444, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G444, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G445, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G445, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G445, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G445, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G445, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G445, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G445, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G445, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G445, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G446, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G446, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G446, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G446, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G446, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G446, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G446, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G446, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G446, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G447, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G447, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G447, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G447, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G447, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G447, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G447, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G447, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G447, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G448, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G448, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G448, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G448, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G448, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G448, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G448, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G448, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G448, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G449, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G449, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G449, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G449, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G449, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G449, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G449, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G449, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G449, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G450, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G450, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G450, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G450, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G450, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G450, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G450, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G450, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G450, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G451, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G451, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G451, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G451, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G451, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G451, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G451, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G451, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G451, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G452, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G452, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G452, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G452, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G452, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G452, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G452, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G452, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G452, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G453, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G453, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G453, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G453, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G453, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G453, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G453, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G453, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G453, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G454, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G454, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G454, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G454, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G454, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G454, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G454, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G454, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G454, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G455, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G456, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G457, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G458, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G459, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset49","v":"In-house software"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G460, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G461, 0), 0)","v":0}]
[null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,null,"Closing Regulatory Asset Base",null,null,null,null,null,{"$f":"SUM(I634:I683)","v":0},0,0,15766.287038609131,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,null,null,{"$f":"IF(J$321=0, I322+I374+I426+I478+I530+I582, 0)","v":0},0,0,{"$f":"IF(M$321=0, L322+L374+L426+L478+L530+L582, 0)","v":1587.5757227363038},{"$f":"IF(N$321=0, M322+M374+M426+M478+M530+M582, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,null,null,{"$f":"IF(J$321=0, I323+I375+I427+I479+I531+I583, 0)","v":0},0,0,61.34298986716724,{"$f":"IF(N$321=0, M323+M375+M427+M479+M531+M583, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,null,null,{"$f":"IF(J$321=0, I324+I376+I428+I480+I532+I584, 0)","v":0},0,0,6065.8656504877445,{"$f":"IF(N$321=0, M324+M376+M428+M480+M532+M584, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,null,null,{"$f":"IF(J$321=0, I325+I377+I429+I481+I533+I585, 0)","v":0},0,0,1119.0496631464157,{"$f":"IF(N$321=0, M325+M377+M429+M481+M533+M585, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,null,null,{"$f":"IF(J$321=0, I326+I378+I430+I482+I534+I586, 0)","v":0},0,0,17.913428614909265,{"$f":"IF(N$321=0, M326+M378+M430+M482+M534+M586, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,null,null,{"$f":"IF(J$321=0, I327+I379+I431+I483+I535+I587, 0)","v":0},0,0,1728.5305366950256,{"$f":"IF(N$321=0, M327+M379+M431+M483+M535+M587, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,null,null,{"$f":"IF(J$321=0, I328+I380+I432+I484+I536+I588, 0)","v":0},0,0,365.25888855967474,{"$f":"IF(N$321=0, M328+M380+M432+M484+M536+M588, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,null,null,{"$f":"IF(J$321=0, I329+I381+I433+I485+I537+I589, 0)","v":0},0,0,631.90522576322769,{"$f":"IF(N$321=0, M329+M381+M433+M485+M537+M589, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,null,null,{"$f":"IF(J$321=0, I330+I382+I434+I486+I538+I590, 0)","v":0},0,0,333.24203003398048,{"$f":"IF(N$321=0, M330+M382+M434+M486+M538+M590, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,null,null,{"$f":"IF(J$321=0, I331+I383+I435+I487+I539+I591, 0)","v":0},0,0,1571.1034523839546,{"$f":"IF(N$321=0, M331+M383+M435+M487+M539+M591, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,null,null,{"$f":"IF(J$321=0, I332+I384+I436+I488+I540+I592, 0)","v":0},0,0,444.02386519932725,{"$f":"IF(N$321=0, M332+M384+M436+M488+M540+M592, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,null,null,{"$f":"IF(J$321=0, I333+I385+I437+I489+I541+I593, 0)","v":0},0,0,205.92575562576221,{"$f":"IF(N$321=0, M333+M385+M437+M489+M541+M593, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Generation Assets"},null,null,null,null,{"$f":"IF(J$321=0, I334+I386+I438+I490+I542+I594, 0)","v":0},0,0,14.239712732535708,{"$f":"IF(N$321=0, M334+M386+M438+M490+M542+M594, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Other Equipment"},null,null,null,null,{"$f":"IF(J$321=0, I335+I387+I439+I491+I543+I595, 0)","v":0},0,0,1.303886584666659,{"$f":"IF(N$321=0, M335+M387+M439+M491+M543+M595, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,null,null,{"$f":"IF(J$321=0, I336+I388+I440+I492+I544+I596, 0)","v":0},0,0,35.393239226852721,{"$f":"IF(N$321=0, M336+M388+M440+M492+M544+M596, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,null,null,{"$f":"IF(J$321=0, I337+I389+I441+I493+I545+I597, 0)","v":0},0,0,118.90875139026387,{"$f":"IF(N$321=0, M337+M389+M441+M493+M545+M597, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset17","v":"IT Systems"},null,null,null,null,{"$f":"IF(J$321=0, I338+I390+I442+I494+I546+I598, 0)","v":0},0,0,9.5911499476001687,{"$f":"IF(N$321=0, M338+M390+M442+M494+M546+M598, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,null,null,{"$f":"IF(J$321=0, I339+I391+I443+I495+I547+I599, 0)","v":0},0,0,-12.933684499197541,{"$f":"IF(N$321=0, M339+M391+M443+M495+M547+M599, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,null,null,{"$f":"IF(J$321=0, I340+I392+I444+I496+I548+I600, 0)","v":0},0,0,169.00031225693857,{"$f":"IF(N$321=0, M340+M392+M444+M496+M548+M600, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,null,null,{"$f":"IF(J$321=0, I341+I393+I445+I497+I549+I601, 0)","v":0},0,0,43.233273196224218,{"$f":"IF(N$321=0, M341+M393+M445+M497+M549+M601, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset21","v":"Buildings"},null,null,null,null,{"$f":"IF(J$321=0, I342+I394+I446+I498+I550+I602, 0)","v":0},0,0,355.64387363707573,{"$f":"IF(N$321=0, M342+M394+M446+M498+M550+M602, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,null,null,{"$f":"IF(J$321=0, I343+I395+I447+I499+I551+I603, 0)","v":0},0,0,35.133880474465755,{"$f":"IF(N$321=0, M343+M395+M447+M499+M551+M603, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset23","v":"Land Improvements"},null,null,null,null,{"$f":"IF(J$321=0, I344+I396+I448+I500+I552+I604, 0)","v":0},0,0,139.78248631893825,{"$f":"IF(N$321=0, M344+M396+M448+M500+M552+M604, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset24","v":"Metering"},null,null,null,null,{"$f":"IF(J$321=0, I345+I397+I449+I501+I553+I605, 0)","v":0},0,0,66.494726278063538,{"$f":"IF(N$321=0, M345+M397+M449+M501+M553+M605, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset25","v":"Communications"},null,null,null,null,{"$f":"IF(J$321=0, I346+I398+I450+I502+I554+I606, 0)","v":0},0,0,167.24781501937153,{"$f":"IF(N$321=0, M346+M398+M450+M502+M554+M606, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,null,null,{"$f":"IF(J$321=0, I347+I399+I451+I503+I555+I607, 0)","v":0},0,0,79.461115408769217,{"$f":"IF(N$321=0, M347+M399+M451+M503+M555+M607, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,null,null,{"$f":"IF(J$321=0, I348+I400+I452+I504+I556+I608, 0)","v":0},0,0,53.6651388632622,{"$f":"IF(N$321=0, M348+M400+M452+M504+M556+M608, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,null,null,{"$f":"IF(J$321=0, I349+I401+I453+I505+I557+I609, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M349+M401+M453+M505+M557+M609, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(J$321=0, I350+I402+I454+I506+I558+I610, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M350+M402+M454+M506+M558+M610, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(J$321=0, I351+I403+I455+I507+I559+I611, 0)","v":0},0,0,{"$f":"IF(M$321=0, L351+L403+L455+L507+L559+L611, 0)","v":0},{"$f":"IF(N$321=0, M351+M403+M455+M507+M559+M611, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(J$321=0, I352+I404+I456+I508+I560+I612, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M352+M404+M456+M508+M560+M612, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(J$321=0, I353+I405+I457+I509+I561+I613, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M353+M405+M457+M509+M561+M613, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(J$321=0, I354+I406+I458+I510+I562+I614, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M354+M406+M458+M510+M562+M614, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(J$321=0, I355+I407+I459+I511+I563+I615, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M355+M407+M459+M511+M563+M615, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(J$321=0, I356+I408+I460+I512+I564+I616, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M356+M408+M460+M512+M564+M616, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(J$321=0, I357+I409+I461+I513+I565+I617, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M357+M409+M461+M513+M565+M617, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(J$321=0, I358+I410+I462+I514+I566+I618, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M358+M410+M462+M514+M566+M618, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(J$321=0, I359+I411+I463+I515+I567+I619, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M359+M411+M463+M515+M567+M619, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(J$321=0, I360+I412+I464+I516+I568+I620, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M360+M412+M464+M516+M568+M620, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(J$321=0, I361+I413+I465+I517+I569+I621, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M361+M413+M465+M517+M569+M621, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(J$321=0, I362+I414+I466+I518+I570+I622, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M362+M414+M466+M518+M570+M622, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(J$321=0, I363+I415+I467+I519+I571+I623, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M363+M415+M467+M519+M571+M623, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(J$321=0, I364+I416+I468+I520+I572+I624, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M364+M416+M468+M520+M572+M624, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(J$321=0, I365+I417+I469+I521+I573+I625, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M365+M417+M469+M521+M573+M625, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(J$321=0, I366+I418+I470+I522+I574+I626, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M366+M418+M470+M522+M574+M626, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(J$321=0, I367+I419+I471+I523+I575+I627, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M367+M419+M471+M523+M575+M627, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"IF(J$321=0, I368+I420+I472+I524+I576+I628, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M368+M420+M472+M524+M576+M628, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,null,null,{"$f":"IF(J$321=0, I369+I421+I473+I525+I577+I629, 0)","v":0},0,0,198.96584992218848,{"$f":"IF(N$321=0, M369+M421+M473+M525+M577+M629, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset49","v":"In-house software"},null,null,null,null,{"$f":"IF(J$321=0, I370+I422+I474+I526+I578+I630, 0)","v":0},0,0,151.22374191775623,{"$f":"IF(N$321=0, M370+M422+M474+M526+M578+M630, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(J$321=0, I371+I423+I475+I527+I579+I631, 0)","v":0},0,0,8.1945608198644528,{"$f":"IF(N$321=0, M371+M423+M475+M527+M579+M631, 0)","v":0},0,0,0,0]

{"sheet":"TAB roll forward","index":11,"n_rows":761,"n_cols":18,"rows_kept":761,"cut":false,"hidden":false,"merged":[[112,3,122,3],[320,3,330,3],[333,3,343,3],[125,3,135,3],[138,3,148,3],[151,3,161,3],[216,3,226,3],[229,3,239,3],[164,3,174,3],[177,3,187,3],[190,3,200,3],[203,3,213,3],[346,3,356,3],[359,3,369,3],[242,3,252,3],[255,3,265,3],[294,3,304,3],[307,3,317,3],[268,3,278,3],[281,3,291,3],[372,3,382,3],[385,3,395,3],[398,3,408,3],[411,3,421,3],[476,3,486,3],[489,3,499,3],[424,3,434,3],[437,3,447,3],[450,3,460,3],[463,3,473,3],[502,3,512,3],[515,3,525,3],[528,3,538,3],[541,3,551,3],[554,3,564,3],[567,3,577,3],[580,3,590,3],[593,3,603,3],[606,3,616,3],[619,3,629,3],[632,3,642,3],[645,3,655,3],[658,3,668,3],[671,3,681,3],[684,3,694,3],[697,3,707,3],[710,3,720,3],[723,3,733,3],[736,3,746,3],[749,3,759,3]]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Tax Asset Roll Forward\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"Ergon Energy - Tax Asset Roll Forward - DNSP RFM - version 3"},null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,null,null,0,{"$f":"G3+1","v":1},2,3,4,5,6,7,8,9,10,11]
[null,"Year",null,null,null,null,null,{"$f":"'RFM input'!H60","v":"2020-21"},{"$f":"'RFM input'!I60","v":"2021-22"},{"$f":"'RFM input'!J60","v":"2022-23"},{"$f":"'RFM input'!K60","v":"2023-24"},{"$f":"'RFM input'!L60","v":"2024-25"},{"$f":"'RFM input'!M60","v":"2025-26"},{"$f":"'RFM input'!N60","v":"2026-27"},{"$f":"'RFM input'!O60","v":"2027-28"},{"$f":"'RFM input'!P60","v":"2028-29"},{"$f":"'RFM input'!Q60","v":"2029-30"},{"$f":"IF(LEN(Q4)>4,CONCATENATE(LEFT(Q4, 4)+1 &\"-\" &IF(Q4>\"2007-08\",,\"0\") &RIGHT(Q4,2)+1),Q4+1)","v":"2030-31"}]
[null,"Tax Values ($m Nominal)"]
[]
[null,"Opening Tax Asset Values",null,null,null,null,null,{"$f":"SUM(H8:H57)","v":7872.3324479986013},{"$f":"SUM(I8:I57)","v":7993.2588541845571},8105.8833223918155,8281.3063462864848,8744.3557549337002,9397.3113918493927,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,null,null,{"$f":"'RFM input'!R7\n-('RFM input'!L7/(1+previous_vanilla)^0.5+'RFM input'!N7)\n+('RFM input'!G61-'RFM input'!G115)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G475-'RFM input'!M475)","v":436.97312310662522},{"$f":"H8+H60+H124","v":447.97603269485199},{"$f":"I8+I60+I124","v":470.465006534792},{"$f":"IF(COUNT($H8:J8)>'RFM input'!$V$7,0, J8+J60+J124+IF(K$111=0,'RFM input'!$H$412,0))","v":517.18799554430609},{"$f":"IF(COUNT($H8:K8)>'RFM input'!$V$7,0, K8+K60+K124+IF(L$111=0,'RFM input'!$H$412,0))","v":543.37756790343849},{"$f":"IF(COUNT($H8:L8)>'RFM input'!$V$7,0, L8+L60+L124+IF(M$111=0,'RFM input'!$H$412,0))","v":610.80441507321416},{"$f":"IF(COUNT($H8:M8)>'RFM input'!$V$7,0, M8+M60+M124+IF(N$111=0,'RFM input'!$H$412,0))","v":0},{"$f":"IF(COUNT($H8:N8)>'RFM input'!$V$7,0, N8+N60+N124+IF(O$111=0,'RFM input'!$H$412,0))","v":0},{"$f":"IF(COUNT($H8:O8)>'RFM input'!$V$7,0, O8+O60+O124+IF(P$111=0,'RFM input'!$H$412,0))","v":0},{"$f":"IF(COUNT($H8:P8)>'RFM input'!$V$7,0, P8+P60+P124+IF(Q$111=0,'RFM input'!$H$412,0))","v":0},{"$f":"IF(COUNT($H8:Q8)>'RFM input'!$V$7,0, Q8+Q60+Q124+IF(R$111=0,'RFM input'!$H$412,0))","v":0}]
[null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,null,null,{"$f":"'RFM input'!R8\n-('RFM input'!L8/(1+previous_vanilla)^0.5+'RFM input'!N8)\n+('RFM input'!G62-'RFM input'!G116)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G476-'RFM input'!M476)","v":56.115645424527308},{"$f":"H9+H61+H137","v":54.780380227270435},{"$f":"I9+I61+I137","v":53.828697475870797},{"$f":"IF(COUNT($H9:J9)>'RFM input'!$V$7,0, J9+J61+J137+IF(K$111=0,'RFM input'!$H$413,0))","v":52.621960576623493},{"$f":"IF(COUNT($H9:K9)>'RFM input'!$V$7,0, K9+K61+K137+IF(L$111=0,'RFM input'!$H$413,0))","v":51.350331933401186},{"$f":"IF(COUNT($H9:L9)>'RFM input'!$V$7,0, L9+L61+L137+IF(M$111=0,'RFM input'!$H$413,0))","v":50.680751787164326},{"$f":"IF(COUNT($H9:M9)>'RFM input'!$V$7,0, M9+M61+M137+IF(N$111=0,'RFM input'!$H$413,0))","v":0},{"$f":"IF(COUNT($H9:N9)>'RFM input'!$V$7,0, N9+N61+N137+IF(O$111=0,'RFM input'!$H$413,0))","v":0},{"$f":"IF(COUNT($H9:O9)>'RFM input'!$V$7,0, O9+O61+O137+IF(P$111=0,'RFM input'!$H$413,0))","v":0},{"$f":"IF(COUNT($H9:P9)>'RFM input'!$V$7,0, P9+P61+P137+IF(Q$111=0,'RFM input'!$H$413,0))","v":0},{"$f":"IF(COUNT($H9:Q9)>'RFM input'!$V$7,0, Q9+Q61+Q137+IF(R$111=0,'RFM input'!$H$413,0))","v":0}]
[null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,null,null,{"$f":"'RFM input'!R9\n-('RFM input'!L9/(1+previous_vanilla)^0.5+'RFM input'!N9)\n+('RFM input'!G63-'RFM input'!G117)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G477-'RFM input'!M477)","v":2712.810528598061},{"$f":"H10+H62+H150","v":2810.5600674832426},{"$f":"I10+I62+I150","v":2903.4818524331113},{"$f":"IF(COUNT($H10:J10)>'RFM input'!$V$7,0, J10+J62+J150+IF(K$111=0,'RFM input'!$H$414,0))","v":3025.5226595676286},{"$f":"IF(COUNT($H10:K10)>'RFM input'!$V$7,0, K10+K62+K150+IF(L$111=0,'RFM input'!$H$414,0))","v":3277.0885649216511},{"$f":"IF(COUNT($H10:L10)>'RFM input'!$V$7,0, L10+L62+L150+IF(M$111=0,'RFM input'!$H$414,0))","v":3537.0905856309537},{"$f":"IF(COUNT($H10:M10)>'RFM input'!$V$7,0, M10+M62+M150+IF(N$111=0,'RFM input'!$H$414,0))","v":0},{"$f":"IF(COUNT($H10:N10)>'RFM input'!$V$7,0, N10+N62+N150+IF(O$111=0,'RFM input'!$H$414,0))","v":0},{"$f":"IF(COUNT($H10:O10)>'RFM input'!$V$7,0, O10+O62+O150+IF(P$111=0,'RFM input'!$H$414,0))","v":0},{"$f":"IF(COUNT($H10:P10)>'RFM input'!$V$7,0, P10+P62+P150+IF(Q$111=0,'RFM input'!$H$414,0))","v":0},{"$f":"IF(COUNT($H10:Q10)>'RFM input'!$V$7,0, Q10+Q62+Q150+IF(R$111=0,'RFM input'!$H$414,0))","v":0}]
[null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,null,null,{"$f":"'RFM input'!R10\n-('RFM input'!L10/(1+previous_vanilla)^0.5+'RFM input'!N10)\n+('RFM input'!G64-'RFM input'!G118)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G478-'RFM input'!M478)","v":618.8366457980452},{"$f":"H11+H63+H163","v":614.9929037071139},{"$f":"I11+I63+I163","v":611.72221560199966},{"$f":"IF(COUNT($H11:J11)>'RFM input'!$V$7,0, J11+J63+J163+IF(K$111=0,'RFM input'!$H$415,0))","v":606.94491621090845},{"$f":"IF(COUNT($H11:K11)>'RFM input'!$V$7,0, K11+K63+K163+IF(L$111=0,'RFM input'!$H$415,0))","v":610.11043574861003},{"$f":"IF(COUNT($H11:L11)>'RFM input'!$V$7,0, L11+L63+L163+IF(M$111=0,'RFM input'!$H$415,0))","v":617.4794939007129},{"$f":"IF(COUNT($H11:M11)>'RFM input'!$V$7,0, M11+M63+M163+IF(N$111=0,'RFM input'!$H$415,0))","v":0},{"$f":"IF(COUNT($H11:N11)>'RFM input'!$V$7,0, N11+N63+N163+IF(O$111=0,'RFM input'!$H$415,0))","v":0},{"$f":"IF(COUNT($H11:O11)>'RFM input'!$V$7,0, O11+O63+O163+IF(P$111=0,'RFM input'!$H$415,0))","v":0},{"$f":"IF(COUNT($H11:P11)>'RFM input'!$V$7,0, P11+P63+P163+IF(Q$111=0,'RFM input'!$H$415,0))","v":0},{"$f":"IF(COUNT($H11:Q11)>'RFM input'!$V$7,0, Q11+Q63+Q163+IF(R$111=0,'RFM input'!$H$415,0))","v":0}]
[null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,null,null,{"$f":"'RFM input'!R11\n-('RFM input'!L11/(1+previous_vanilla)^0.5+'RFM input'!N11)\n+('RFM input'!G65-'RFM input'!G119)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G479-'RFM input'!M479)","v":35.259188036050396},{"$f":"H12+H64+H176","v":34.482881802878211},{"$f":"I12+I64+I176","v":33.72447097466118},{"$f":"IF(COUNT($H12:J12)>'RFM input'!$V$7,0, J12+J64+J176+IF(K$111=0,'RFM input'!$H$416,0))","v":32.819456430196418},{"$f":"IF(COUNT($H12:K12)>'RFM input'!$V$7,0, K12+K64+K176+IF(L$111=0,'RFM input'!$H$416,0))","v":31.921631677536617},{"$f":"IF(COUNT($H12:L12)>'RFM input'!$V$7,0, L12+L64+L176+IF(M$111=0,'RFM input'!$H$416,0))","v":31.195182309041702},{"$f":"IF(COUNT($H12:M12)>'RFM input'!$V$7,0, M12+M64+M176+IF(N$111=0,'RFM input'!$H$416,0))","v":0},{"$f":"IF(COUNT($H12:N12)>'RFM input'!$V$7,0, N12+N64+N176+IF(O$111=0,'RFM input'!$H$416,0))","v":0},{"$f":"IF(COUNT($H12:O12)>'RFM input'!$V$7,0, O12+O64+O176+IF(P$111=0,'RFM input'!$H$416,0))","v":0},{"$f":"IF(COUNT($H12:P12)>'RFM input'!$V$7,0, P12+P64+P176+IF(Q$111=0,'RFM input'!$H$416,0))","v":0},{"$f":"IF(COUNT($H12:Q12)>'RFM input'!$V$7,0, Q12+Q64+Q176+IF(R$111=0,'RFM input'!$H$416,0))","v":0}]
[null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,null,null,{"$f":"'RFM input'!R12\n-('RFM input'!L12/(1+previous_vanilla)^0.5+'RFM input'!N12)\n+('RFM input'!G66-'RFM input'!G120)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G480-'RFM input'!M480)","v":857.3901767244048},{"$f":"H13+H65+H189","v":863.23138474077848},{"$f":"I13+I65+I189","v":878.25568538979167},{"$f":"IF(COUNT($H13:J13)>'RFM input'!$V$7,0, J13+J65+J189+IF(K$111=0,'RFM input'!$H$417,0))","v":900.6454273903388},{"$f":"IF(COUNT($H13:K13)>'RFM input'!$V$7,0, K13+K65+K189+IF(L$111=0,'RFM input'!$H$417,0))","v":953.07294917961963},{"$f":"IF(COUNT($H13:L13)>'RFM input'!$V$7,0, L13+L65+L189+IF(M$111=0,'RFM input'!$H$417,0))","v":1001.3219972937543},{"$f":"IF(COUNT($H13:M13)>'RFM input'!$V$7,0, M13+M65+M189+IF(N$111=0,'RFM input'!$H$417,0))","v":0},{"$f":"IF(COUNT($H13:N13)>'RFM input'!$V$7,0, N13+N65+N189+IF(O$111=0,'RFM input'!$H$417,0))","v":0},{"$f":"IF(COUNT($H13:O13)>'RFM input'!$V$7,0, O13+O65+O189+IF(P$111=0,'RFM input'!$H$417,0))","v":0},{"$f":"IF(COUNT($H13:P13)>'RFM input'!$V$7,0, P13+P65+P189+IF(Q$111=0,'RFM input'!$H$417,0))","v":0},{"$f":"IF(COUNT($H13:Q13)>'RFM input'!$V$7,0, Q13+Q65+Q189+IF(R$111=0,'RFM input'!$H$417,0))","v":0}]
[null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,null,null,{"$f":"'RFM input'!R13\n-('RFM input'!L13/(1+previous_vanilla)^0.5+'RFM input'!N13)\n+('RFM input'!G67-'RFM input'!G121)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G481-'RFM input'!M481)","v":185.85351668482721},{"$f":"H14+H66+H202","v":187.08697743620129},{"$f":"I14+I66+I202","v":186.65421853189486},{"$f":"IF(COUNT($H14:J14)>'RFM input'!$V$7,0, J14+J66+J202+IF(K$111=0,'RFM input'!$H$418,0))","v":181.27067539613682},{"$f":"IF(COUNT($H14:K14)>'RFM input'!$V$7,0, K14+K66+K202+IF(L$111=0,'RFM input'!$H$418,0))","v":179.84361132348587},{"$f":"IF(COUNT($H14:L14)>'RFM input'!$V$7,0, L14+L66+L202+IF(M$111=0,'RFM input'!$H$418,0))","v":178.81402239789227},{"$f":"IF(COUNT($H14:M14)>'RFM input'!$V$7,0, M14+M66+M202+IF(N$111=0,'RFM input'!$H$418,0))","v":0},{"$f":"IF(COUNT($H14:N14)>'RFM input'!$V$7,0, N14+N66+N202+IF(O$111=0,'RFM input'!$H$418,0))","v":0},{"$f":"IF(COUNT($H14:O14)>'RFM input'!$V$7,0, O14+O66+O202+IF(P$111=0,'RFM input'!$H$418,0))","v":0},{"$f":"IF(COUNT($H14:P14)>'RFM input'!$V$7,0, P14+P66+P202+IF(Q$111=0,'RFM input'!$H$418,0))","v":0},{"$f":"IF(COUNT($H14:Q14)>'RFM input'!$V$7,0, Q14+Q66+Q202+IF(R$111=0,'RFM input'!$H$418,0))","v":0}]
[null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,null,null,{"$f":"'RFM input'!R14\n-('RFM input'!L14/(1+previous_vanilla)^0.5+'RFM input'!N14)\n+('RFM input'!G68-'RFM input'!G122)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G482-'RFM input'!M482)","v":373.26853353217643},{"$f":"H15+H67+H215","v":374.33254805529981},{"$f":"I15+I67+I215","v":380.5264675012312},{"$f":"IF(COUNT($H15:J15)>'RFM input'!$V$7,0, J15+J67+J215+IF(K$111=0,'RFM input'!$H$419,0))","v":386.17619791863473},{"$f":"IF(COUNT($H15:K15)>'RFM input'!$V$7,0, K15+K67+K215+IF(L$111=0,'RFM input'!$H$419,0))","v":394.78670715138065},{"$f":"IF(COUNT($H15:L15)>'RFM input'!$V$7,0, L15+L67+L215+IF(M$111=0,'RFM input'!$H$419,0))","v":412.29460926678735},{"$f":"IF(COUNT($H15:M15)>'RFM input'!$V$7,0, M15+M67+M215+IF(N$111=0,'RFM input'!$H$419,0))","v":0},{"$f":"IF(COUNT($H15:N15)>'RFM input'!$V$7,0, N15+N67+N215+IF(O$111=0,'RFM input'!$H$419,0))","v":0},{"$f":"IF(COUNT($H15:O15)>'RFM input'!$V$7,0, O15+O67+O215+IF(P$111=0,'RFM input'!$H$419,0))","v":0},{"$f":"IF(COUNT($H15:P15)>'RFM input'!$V$7,0, P15+P67+P215+IF(Q$111=0,'RFM input'!$H$419,0))","v":0},{"$f":"IF(COUNT($H15:Q15)>'RFM input'!$V$7,0, Q15+Q67+Q215+IF(R$111=0,'RFM input'!$H$419,0))","v":0}]
[null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,null,null,{"$f":"'RFM input'!R15\n-('RFM input'!L15/(1+previous_vanilla)^0.5+'RFM input'!N15)\n+('RFM input'!G69-'RFM input'!G123)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G483-'RFM input'!M483)","v":223.61811734468915},{"$f":"H16+H68+H228","v":214.06251988777794},{"$f":"I16+I68+I228","v":209.40061400130747},{"$f":"IF(COUNT($H16:J16)>'RFM input'!$V$7,0, J16+J68+J228+IF(K$111=0,'RFM input'!$H$420,0))","v":201.00910775983644},{"$f":"IF(COUNT($H16:K16)>'RFM input'!$V$7,0, K16+K68+K228+IF(L$111=0,'RFM input'!$H$420,0))","v":191.41830881754737},{"$f":"IF(COUNT($H16:L16)>'RFM input'!$V$7,0, L16+L68+L228+IF(M$111=0,'RFM input'!$H$420,0))","v":188.85885894028266},{"$f":"IF(COUNT($H16:M16)>'RFM input'!$V$7,0, M16+M68+M228+IF(N$111=0,'RFM input'!$H$420,0))","v":0},{"$f":"IF(COUNT($H16:N16)>'RFM input'!$V$7,0, N16+N68+N228+IF(O$111=0,'RFM input'!$H$420,0))","v":0},{"$f":"IF(COUNT($H16:O16)>'RFM input'!$V$7,0, O16+O68+O228+IF(P$111=0,'RFM input'!$H$420,0))","v":0},{"$f":"IF(COUNT($H16:P16)>'RFM input'!$V$7,0, P16+P68+P228+IF(Q$111=0,'RFM input'!$H$420,0))","v":0},{"$f":"IF(COUNT($H16:Q16)>'RFM input'!$V$7,0, Q16+Q68+Q228+IF(R$111=0,'RFM input'!$H$420,0))","v":0}]
[null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,null,null,{"$f":"'RFM input'!R16\n-('RFM input'!L16/(1+previous_vanilla)^0.5+'RFM input'!N16)\n+('RFM input'!G70-'RFM input'!G124)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G484-'RFM input'!M484)","v":993.40914419992055},{"$f":"H17+H69+H241","v":1010.5619911692417},{"$f":"I17+I69+I241","v":1032.2002385886367},{"$f":"IF(COUNT($H17:J17)>'RFM input'!$V$7,0, J17+J69+J241+IF(K$111=0,'RFM input'!$H$421,0))","v":1044.0072678171955},{"$f":"IF(COUNT($H17:K17)>'RFM input'!$V$7,0, K17+K69+K241+IF(L$111=0,'RFM input'!$H$421,0))","v":1105.2491799721947},{"$f":"IF(COUNT($H17:L17)>'RFM input'!$V$7,0, L17+L69+L241+IF(M$111=0,'RFM input'!$H$421,0))","v":1170.195553718039},{"$f":"IF(COUNT($H17:M17)>'RFM input'!$V$7,0, M17+M69+M241+IF(N$111=0,'RFM input'!$H$421,0))","v":0},{"$f":"IF(COUNT($H17:N17)>'RFM input'!$V$7,0, N17+N69+N241+IF(O$111=0,'RFM input'!$H$421,0))","v":0},{"$f":"IF(COUNT($H17:O17)>'RFM input'!$V$7,0, O17+O69+O241+IF(P$111=0,'RFM input'!$H$421,0))","v":0},{"$f":"IF(COUNT($H17:P17)>'RFM input'!$V$7,0, P17+P69+P241+IF(Q$111=0,'RFM input'!$H$421,0))","v":0},{"$f":"IF(COUNT($H17:Q17)>'RFM input'!$V$7,0, Q17+Q69+Q241+IF(R$111=0,'RFM input'!$H$421,0))","v":0}]
[null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,null,null,{"$f":"'RFM input'!R17\n-('RFM input'!L17/(1+previous_vanilla)^0.5+'RFM input'!N17)\n+('RFM input'!G71-'RFM input'!G125)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G485-'RFM input'!M485)","v":242.8547317385628},{"$f":"H18+H70+H254","v":264.45822219605606},{"$f":"I18+I70+I254","v":276.87527144330005},{"$f":"IF(COUNT($H18:J18)>'RFM input'!$V$7,0, J18+J70+J254+IF(K$111=0,'RFM input'!$H$422,0))","v":306.34624265970109},{"$f":"IF(COUNT($H18:K18)>'RFM input'!$V$7,0, K18+K70+K254+IF(L$111=0,'RFM input'!$H$422,0))","v":339.90733164893902},{"$f":"IF(COUNT($H18:L18)>'RFM input'!$V$7,0, L18+L70+L254+IF(M$111=0,'RFM input'!$H$422,0))","v":386.01660463214949},{"$f":"IF(COUNT($H18:M18)>'RFM input'!$V$7,0, M18+M70+M254+IF(N$111=0,'RFM input'!$H$422,0))","v":0},{"$f":"IF(COUNT($H18:N18)>'RFM input'!$V$7,0, N18+N70+N254+IF(O$111=0,'RFM input'!$H$422,0))","v":0},{"$f":"IF(COUNT($H18:O18)>'RFM input'!$V$7,0, O18+O70+O254+IF(P$111=0,'RFM input'!$H$422,0))","v":0},{"$f":"IF(COUNT($H18:P18)>'RFM input'!$V$7,0, P18+P70+P254+IF(Q$111=0,'RFM input'!$H$422,0))","v":0},{"$f":"IF(COUNT($H18:Q18)>'RFM input'!$V$7,0, Q18+Q70+Q254+IF(R$111=0,'RFM input'!$H$422,0))","v":0}]
[null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,null,null,{"$f":"'RFM input'!R18\n-('RFM input'!L18/(1+previous_vanilla)^0.5+'RFM input'!N18)\n+('RFM input'!G72-'RFM input'!G126)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G486-'RFM input'!M486)","v":38.816076557612263},{"$f":"H19+H71+H267","v":45.010904956067122},{"$f":"I19+I71+I267","v":49.518463775743669},{"$f":"IF(COUNT($H19:J19)>'RFM input'!$V$7,0, J19+J71+J267+IF(K$111=0,'RFM input'!$H$423,0))","v":43.066206272289392},{"$f":"IF(COUNT($H19:K19)>'RFM input'!$V$7,0, K19+K71+K267+IF(L$111=0,'RFM input'!$H$423,0))","v":39.053965927674071},{"$f":"IF(COUNT($H19:L19)>'RFM input'!$V$7,0, L19+L71+L267+IF(M$111=0,'RFM input'!$H$423,0))","v":48.291733640147591},{"$f":"IF(COUNT($H19:M19)>'RFM input'!$V$7,0, M19+M71+M267+IF(N$111=0,'RFM input'!$H$423,0))","v":0},{"$f":"IF(COUNT($H19:N19)>'RFM input'!$V$7,0, N19+N71+N267+IF(O$111=0,'RFM input'!$H$423,0))","v":0},{"$f":"IF(COUNT($H19:O19)>'RFM input'!$V$7,0, O19+O71+O267+IF(P$111=0,'RFM input'!$H$423,0))","v":0},{"$f":"IF(COUNT($H19:P19)>'RFM input'!$V$7,0, P19+P71+P267+IF(Q$111=0,'RFM input'!$H$423,0))","v":0},{"$f":"IF(COUNT($H19:Q19)>'RFM input'!$V$7,0, Q19+Q71+Q267+IF(R$111=0,'RFM input'!$H$423,0))","v":0}]
[null,null,{"$f":"Asset13","v":"Generation Assets"},null,null,null,null,{"$f":"'RFM input'!R19\n-('RFM input'!L19/(1+previous_vanilla)^0.5+'RFM input'!N19)\n+('RFM input'!G73-'RFM input'!G127)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G487-'RFM input'!M487)","v":11.420613026569548},{"$f":"H20+H72+H280","v":10.428027555537078},{"$f":"I20+I72+I280","v":9.4354420845046079},{"$f":"IF(COUNT($H20:J20)>'RFM input'!$V$7,0, J20+J72+J280+IF(K$111=0,'RFM input'!$H$424,0))","v":8.4428566134721379},{"$f":"IF(COUNT($H20:K20)>'RFM input'!$V$7,0, K20+K72+K280+IF(L$111=0,'RFM input'!$H$424,0))","v":7.4502711424396679},{"$f":"IF(COUNT($H20:L20)>'RFM input'!$V$7,0, L20+L72+L280+IF(M$111=0,'RFM input'!$H$424,0))","v":6.457685671407198},{"$f":"IF(COUNT($H20:M20)>'RFM input'!$V$7,0, M20+M72+M280+IF(N$111=0,'RFM input'!$H$424,0))","v":0},{"$f":"IF(COUNT($H20:N20)>'RFM input'!$V$7,0, N20+N72+N280+IF(O$111=0,'RFM input'!$H$424,0))","v":0},{"$f":"IF(COUNT($H20:O20)>'RFM input'!$V$7,0, O20+O72+O280+IF(P$111=0,'RFM input'!$H$424,0))","v":0},{"$f":"IF(COUNT($H20:P20)>'RFM input'!$V$7,0, P20+P72+P280+IF(Q$111=0,'RFM input'!$H$424,0))","v":0},{"$f":"IF(COUNT($H20:Q20)>'RFM input'!$V$7,0, Q20+Q72+Q280+IF(R$111=0,'RFM input'!$H$424,0))","v":0}]
[null,null,{"$f":"Asset14","v":"Other Equipment"},null,null,null,null,{"$f":"'RFM input'!R20\n-('RFM input'!L20/(1+previous_vanilla)^0.5+'RFM input'!N20)\n+('RFM input'!G74-'RFM input'!G128)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G488-'RFM input'!M488)","v":15.386942449783675},{"$f":"H21+H73+H293","v":14.914885231309647},{"$f":"I21+I73+I293","v":14.442828012835619},{"$f":"IF(COUNT($H21:J21)>'RFM input'!$V$7,0, J21+J73+J293+IF(K$111=0,'RFM input'!$H$425,0))","v":13.970770794361592},{"$f":"IF(COUNT($H21:K21)>'RFM input'!$V$7,0, K21+K73+K293+IF(L$111=0,'RFM input'!$H$425,0))","v":13.498713575887564},{"$f":"IF(COUNT($H21:L21)>'RFM input'!$V$7,0, L21+L73+L293+IF(M$111=0,'RFM input'!$H$425,0))","v":13.026656357413536},{"$f":"IF(COUNT($H21:M21)>'RFM input'!$V$7,0, M21+M73+M293+IF(N$111=0,'RFM input'!$H$425,0))","v":0},{"$f":"IF(COUNT($H21:N21)>'RFM input'!$V$7,0, N21+N73+N293+IF(O$111=0,'RFM input'!$H$425,0))","v":0},{"$f":"IF(COUNT($H21:O21)>'RFM input'!$V$7,0, O21+O73+O293+IF(P$111=0,'RFM input'!$H$425,0))","v":0},{"$f":"IF(COUNT($H21:P21)>'RFM input'!$V$7,0, P21+P73+P293+IF(Q$111=0,'RFM input'!$H$425,0))","v":0},{"$f":"IF(COUNT($H21:Q21)>'RFM input'!$V$7,0, Q21+Q73+Q293+IF(R$111=0,'RFM input'!$H$425,0))","v":0}]
[null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,null,null,{"$f":"'RFM input'!R21\n-('RFM input'!L21/(1+previous_vanilla)^0.5+'RFM input'!N21)\n+('RFM input'!G75-'RFM input'!G129)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G489-'RFM input'!M489)","v":31.340554842229256},{"$f":"H22+H74+H306","v":27.708435930980237},{"$f":"I22+I74+I306","v":24.047680940503465},{"$f":"IF(COUNT($H22:J22)>'RFM input'!$V$7,0, J22+J74+J306+IF(K$111=0,'RFM input'!$H$426,0))","v":21.718176761898178},{"$f":"IF(COUNT($H22:K22)>'RFM input'!$V$7,0, K22+K74+K306+IF(L$111=0,'RFM input'!$H$426,0))","v":19.440644422671653},{"$f":"IF(COUNT($H22:L22)>'RFM input'!$V$7,0, L22+L74+L306+IF(M$111=0,'RFM input'!$H$426,0))","v":17.333108133174278},{"$f":"IF(COUNT($H22:M22)>'RFM input'!$V$7,0, M22+M74+M306+IF(N$111=0,'RFM input'!$H$426,0))","v":0},{"$f":"IF(COUNT($H22:N22)>'RFM input'!$V$7,0, N22+N74+N306+IF(O$111=0,'RFM input'!$H$426,0))","v":0},{"$f":"IF(COUNT($H22:O22)>'RFM input'!$V$7,0, O22+O74+O306+IF(P$111=0,'RFM input'!$H$426,0))","v":0},{"$f":"IF(COUNT($H22:P22)>'RFM input'!$V$7,0, P22+P74+P306+IF(Q$111=0,'RFM input'!$H$426,0))","v":0},{"$f":"IF(COUNT($H22:Q22)>'RFM input'!$V$7,0, Q22+Q74+Q306+IF(R$111=0,'RFM input'!$H$426,0))","v":0}]
[null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,null,null,{"$f":"'RFM input'!R22\n-('RFM input'!L22/(1+previous_vanilla)^0.5+'RFM input'!N22)\n+('RFM input'!G76-'RFM input'!G130)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G490-'RFM input'!M490)","v":47.823291898394309},{"$f":"H23+H75+H319","v":47.927652984213672},{"$f":"I23+I75+I319","v":48.056771356022288},{"$f":"IF(COUNT($H23:J23)>'RFM input'!$V$7,0, J23+J75+J319+IF(K$111=0,'RFM input'!$H$427,0))","v":48.192905442639123},{"$f":"IF(COUNT($H23:K23)>'RFM input'!$V$7,0, K23+K75+K319+IF(L$111=0,'RFM input'!$H$427,0))","v":48.195437442639118},{"$f":"IF(COUNT($H23:L23)>'RFM input'!$V$7,0, L23+L75+L319+IF(M$111=0,'RFM input'!$H$427,0))","v":48.455623208724674},{"$f":"IF(COUNT($H23:M23)>'RFM input'!$V$7,0, M23+M75+M319+IF(N$111=0,'RFM input'!$H$427,0))","v":0},{"$f":"IF(COUNT($H23:N23)>'RFM input'!$V$7,0, N23+N75+N319+IF(O$111=0,'RFM input'!$H$427,0))","v":0},{"$f":"IF(COUNT($H23:O23)>'RFM input'!$V$7,0, O23+O75+O319+IF(P$111=0,'RFM input'!$H$427,0))","v":0},{"$f":"IF(COUNT($H23:P23)>'RFM input'!$V$7,0, P23+P75+P319+IF(Q$111=0,'RFM input'!$H$427,0))","v":0},{"$f":"IF(COUNT($H23:Q23)>'RFM input'!$V$7,0, Q23+Q75+Q319+IF(R$111=0,'RFM input'!$H$427,0))","v":0}]
[null,null,{"$f":"Asset17","v":"IT Systems"},null,null,null,null,{"$f":"'RFM input'!R23\n-('RFM input'!L23/(1+previous_vanilla)^0.5+'RFM input'!N23)\n+('RFM input'!G77-'RFM input'!G131)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G491-'RFM input'!M491)","v":5.8300686749344965},{"$f":"H24+H76+H332","v":8.8489297091591652},{"$f":"I24+I76+I332","v":9.8831720193209627},{"$f":"IF(COUNT($H24:J24)>'RFM input'!$V$7,0, J24+J76+J332+IF(K$111=0,'RFM input'!$H$428,0))","v":10.605466269078757},{"$f":"IF(COUNT($H24:K24)>'RFM input'!$V$7,0, K24+K76+K332+IF(L$111=0,'RFM input'!$H$428,0))","v":10.613691134539378},{"$f":"IF(COUNT($H24:L24)>'RFM input'!$V$7,0, L24+L76+L332+IF(M$111=0,'RFM input'!$H$428,0))","v":5.3068455672696881},{"$f":"IF(COUNT($H24:M24)>'RFM input'!$V$7,0, M24+M76+M332+IF(N$111=0,'RFM input'!$H$428,0))","v":0},{"$f":"IF(COUNT($H24:N24)>'RFM input'!$V$7,0, N24+N76+N332+IF(O$111=0,'RFM input'!$H$428,0))","v":0},{"$f":"IF(COUNT($H24:O24)>'RFM input'!$V$7,0, O24+O76+O332+IF(P$111=0,'RFM input'!$H$428,0))","v":0},{"$f":"IF(COUNT($H24:P24)>'RFM input'!$V$7,0, P24+P76+P332+IF(Q$111=0,'RFM input'!$H$428,0))","v":0},{"$f":"IF(COUNT($H24:Q24)>'RFM input'!$V$7,0, Q24+Q76+Q332+IF(R$111=0,'RFM input'!$H$428,0))","v":0}]
[null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,null,null,{"$f":"'RFM input'!R24\n-('RFM input'!L24/(1+previous_vanilla)^0.5+'RFM input'!N24)\n+('RFM input'!G78-'RFM input'!G132)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G492-'RFM input'!M492)","v":10.571542600777217},{"$f":"H25+H77+H345","v":8.0515327063870163},{"$f":"I25+I77+I345","v":5.5315228119968154},{"$f":"IF(COUNT($H25:J25)>'RFM input'!$V$7,0, J25+J77+J345+IF(K$111=0,'RFM input'!$H$429,0))","v":3.0115129176066149},{"$f":"IF(COUNT($H25:K25)>'RFM input'!$V$7,0, K25+K77+K345+IF(L$111=0,'RFM input'!$H$429,0))","v":0.49150302321641437},{"$f":"IF(COUNT($H25:L25)>'RFM input'!$V$7,0, L25+L77+L345+IF(M$111=0,'RFM input'!$H$429,0))","v":-8.8817841970012523E-16},{"$f":"IF(COUNT($H25:M25)>'RFM input'!$V$7,0, M25+M77+M345+IF(N$111=0,'RFM input'!$H$429,0))","v":0},{"$f":"IF(COUNT($H25:N25)>'RFM input'!$V$7,0, N25+N77+N345+IF(O$111=0,'RFM input'!$H$429,0))","v":0},{"$f":"IF(COUNT($H25:O25)>'RFM input'!$V$7,0, O25+O77+O345+IF(P$111=0,'RFM input'!$H$429,0))","v":0},{"$f":"IF(COUNT($H25:P25)>'RFM input'!$V$7,0, P25+P77+P345+IF(Q$111=0,'RFM input'!$H$429,0))","v":0},{"$f":"IF(COUNT($H25:Q25)>'RFM input'!$V$7,0, Q25+Q77+Q345+IF(R$111=0,'RFM input'!$H$429,0))","v":0}]
[null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,null,null,{"$f":"'RFM input'!R25\n-('RFM input'!L25/(1+previous_vanilla)^0.5+'RFM input'!N25)\n+('RFM input'!G79-'RFM input'!G133)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G493-'RFM input'!M493)","v":142.7394048609824},{"$f":"H26+H78+H358","v":138.38622337679746},{"$f":"I26+I78+I358","v":135.12637101298293},{"$f":"IF(COUNT($H26:J26)>'RFM input'!$V$7,0, J26+J78+J358+IF(K$111=0,'RFM input'!$H$430,0))","v":138.88532029497742},{"$f":"IF(COUNT($H26:K26)>'RFM input'!$V$7,0, K26+K78+K358+IF(L$111=0,'RFM input'!$H$430,0))","v":163.89464847990052},{"$f":"IF(COUNT($H26:L26)>'RFM input'!$V$7,0, L26+L78+L358+IF(M$111=0,'RFM input'!$H$430,0))","v":186.87109813716643},{"$f":"IF(COUNT($H26:M26)>'RFM input'!$V$7,0, M26+M78+M358+IF(N$111=0,'RFM input'!$H$430,0))","v":0},{"$f":"IF(COUNT($H26:N26)>'RFM input'!$V$7,0, N26+N78+N358+IF(O$111=0,'RFM input'!$H$430,0))","v":0},{"$f":"IF(COUNT($H26:O26)>'RFM input'!$V$7,0, O26+O78+O358+IF(P$111=0,'RFM input'!$H$430,0))","v":0},{"$f":"IF(COUNT($H26:P26)>'RFM input'!$V$7,0, P26+P78+P358+IF(Q$111=0,'RFM input'!$H$430,0))","v":0},{"$f":"IF(COUNT($H26:Q26)>'RFM input'!$V$7,0, Q26+Q78+Q358+IF(R$111=0,'RFM input'!$H$430,0))","v":0}]
[null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,null,null,{"$f":"'RFM input'!R26\n-('RFM input'!L26/(1+previous_vanilla)^0.5+'RFM input'!N26)\n+('RFM input'!G80-'RFM input'!G134)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G494-'RFM input'!M494)","v":22.684389420367602},{"$f":"H27+H79+H371","v":19.150796751566581},{"$f":"I27+I79+I371","v":14.371829160016002},{"$f":"IF(COUNT($H27:J27)>'RFM input'!$V$7,0, J27+J79+J371+IF(K$111=0,'RFM input'!$H$431,0))","v":9.8340859777808944},{"$f":"IF(COUNT($H27:K27)>'RFM input'!$V$7,0, K27+K79+K371+IF(L$111=0,'RFM input'!$H$431,0))","v":11.066277554377873},{"$f":"IF(COUNT($H27:L27)>'RFM input'!$V$7,0, L27+L79+L371+IF(M$111=0,'RFM input'!$H$431,0))","v":13.621876422626723},{"$f":"IF(COUNT($H27:M27)>'RFM input'!$V$7,0, M27+M79+M371+IF(N$111=0,'RFM input'!$H$431,0))","v":0},{"$f":"IF(COUNT($H27:N27)>'RFM input'!$V$7,0, N27+N79+N371+IF(O$111=0,'RFM input'!$H$431,0))","v":0},{"$f":"IF(COUNT($H27:O27)>'RFM input'!$V$7,0, O27+O79+O371+IF(P$111=0,'RFM input'!$H$431,0))","v":0},{"$f":"IF(COUNT($H27:P27)>'RFM input'!$V$7,0, P27+P79+P371+IF(Q$111=0,'RFM input'!$H$431,0))","v":0},{"$f":"IF(COUNT($H27:Q27)>'RFM input'!$V$7,0, Q27+Q79+Q371+IF(R$111=0,'RFM input'!$H$431,0))","v":0}]
[null,null,{"$f":"Asset21","v":"Buildings"},null,null,null,null,{"$f":"'RFM input'!R27\n-('RFM input'!L27/(1+previous_vanilla)^0.5+'RFM input'!N27)\n+('RFM input'!G81-'RFM input'!G135)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G495-'RFM input'!M495)","v":418.52364728657847},{"$f":"H28+H80+H384","v":404.62305478850919},{"$f":"I28+I80+I384","v":390.79997039243995},{"$f":"IF(COUNT($H28:J28)>'RFM input'!$V$7,0, J28+J80+J384+IF(K$111=0,'RFM input'!$H$432,0))","v":376.97670145327066},{"$f":"IF(COUNT($H28:K28)>'RFM input'!$V$7,0, K28+K80+K384+IF(L$111=0,'RFM input'!$H$432,0))","v":363.15325719815638},{"$f":"IF(COUNT($H28:L28)>'RFM input'!$V$7,0, L28+L80+L384+IF(M$111=0,'RFM input'!$H$432,0))","v":349.32964639289435},{"$f":"IF(COUNT($H28:M28)>'RFM input'!$V$7,0, M28+M80+M384+IF(N$111=0,'RFM input'!$H$432,0))","v":0},{"$f":"IF(COUNT($H28:N28)>'RFM input'!$V$7,0, N28+N80+N384+IF(O$111=0,'RFM input'!$H$432,0))","v":0},{"$f":"IF(COUNT($H28:O28)>'RFM input'!$V$7,0, O28+O80+O384+IF(P$111=0,'RFM input'!$H$432,0))","v":0},{"$f":"IF(COUNT($H28:P28)>'RFM input'!$V$7,0, P28+P80+P384+IF(Q$111=0,'RFM input'!$H$432,0))","v":0},{"$f":"IF(COUNT($H28:Q28)>'RFM input'!$V$7,0, Q28+Q80+Q384+IF(R$111=0,'RFM input'!$H$432,0))","v":0}]
[null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,null,null,{"$f":"'RFM input'!R28\n-('RFM input'!L28/(1+previous_vanilla)^0.5+'RFM input'!N28)\n+('RFM input'!G82-'RFM input'!G136)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G496-'RFM input'!M496)","v":37.661455006227861},{"$f":"H29+H81+H397","v":37.65445573622786},{"$f":"I29+I81+I397","v":37.588935356227857},{"$f":"IF(COUNT($H29:J29)>'RFM input'!$V$7,0, J29+J81+J397+IF(K$111=0,'RFM input'!$H$433,0))","v":37.588935356227857},{"$f":"IF(COUNT($H29:K29)>'RFM input'!$V$7,0, K29+K81+K397+IF(L$111=0,'RFM input'!$H$433,0))","v":37.588935356227857},{"$f":"IF(COUNT($H29:L29)>'RFM input'!$V$7,0, L29+L81+L397+IF(M$111=0,'RFM input'!$H$433,0))","v":37.588935356227857},{"$f":"IF(COUNT($H29:M29)>'RFM input'!$V$7,0, M29+M81+M397+IF(N$111=0,'RFM input'!$H$433,0))","v":0},{"$f":"IF(COUNT($H29:N29)>'RFM input'!$V$7,0, N29+N81+N397+IF(O$111=0,'RFM input'!$H$433,0))","v":0},{"$f":"IF(COUNT($H29:O29)>'RFM input'!$V$7,0, O29+O81+O397+IF(P$111=0,'RFM input'!$H$433,0))","v":0},{"$f":"IF(COUNT($H29:P29)>'RFM input'!$V$7,0, P29+P81+P397+IF(Q$111=0,'RFM input'!$H$433,0))","v":0},{"$f":"IF(COUNT($H29:Q29)>'RFM input'!$V$7,0, Q29+Q81+Q397+IF(R$111=0,'RFM input'!$H$433,0))","v":0}]
[null,null,{"$f":"Asset23","v":"Land Improvements"},null,null,null,null,{"$f":"'RFM input'!R29\n-('RFM input'!L29/(1+previous_vanilla)^0.5+'RFM input'!N29)\n+('RFM input'!G83-'RFM input'!G137)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G497-'RFM input'!M497)","v":102.31087620433671},{"$f":"H30+H82+H410","v":98.88275072748938},{"$f":"I30+I82+I410","v":95.76830552414205},{"$f":"IF(COUNT($H30:J30)>'RFM input'!$V$7,0, J30+J82+J410+IF(K$111=0,'RFM input'!$H$434,0))","v":92.705846090619715},{"$f":"IF(COUNT($H30:K30)>'RFM input'!$V$7,0, K30+K82+K410+IF(L$111=0,'RFM input'!$H$434,0))","v":89.642437448431139},{"$f":"IF(COUNT($H30:L30)>'RFM input'!$V$7,0, L30+L82+L410+IF(M$111=0,'RFM input'!$H$434,0))","v":86.578127058009613},{"$f":"IF(COUNT($H30:M30)>'RFM input'!$V$7,0, M30+M82+M410+IF(N$111=0,'RFM input'!$H$434,0))","v":0},{"$f":"IF(COUNT($H30:N30)>'RFM input'!$V$7,0, N30+N82+N410+IF(O$111=0,'RFM input'!$H$434,0))","v":0},{"$f":"IF(COUNT($H30:O30)>'RFM input'!$V$7,0, O30+O82+O410+IF(P$111=0,'RFM input'!$H$434,0))","v":0},{"$f":"IF(COUNT($H30:P30)>'RFM input'!$V$7,0, P30+P82+P410+IF(Q$111=0,'RFM input'!$H$434,0))","v":0},{"$f":"IF(COUNT($H30:Q30)>'RFM input'!$V$7,0, Q30+Q82+Q410+IF(R$111=0,'RFM input'!$H$434,0))","v":0}]
[null,null,{"$f":"Asset24","v":"Metering"},null,null,null,null,{"$f":"'RFM input'!R30\n-('RFM input'!L30/(1+previous_vanilla)^0.5+'RFM input'!N30)\n+('RFM input'!G84-'RFM input'!G138)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G498-'RFM input'!M498)","v":58.948547816163746},{"$f":"H31+H83+H423","v":58.586408816758542},{"$f":"I31+I83+I423","v":55.09749361467248},{"$f":"IF(COUNT($H31:J31)>'RFM input'!$V$7,0, J31+J83+J423+IF(K$111=0,'RFM input'!$H$435,0))","v":51.455426625050627},{"$f":"IF(COUNT($H31:K31)>'RFM input'!$V$7,0, K31+K83+K423+IF(L$111=0,'RFM input'!$H$435,0))","v":48.004729387694454},{"$f":"IF(COUNT($H31:L31)>'RFM input'!$V$7,0, L31+L83+L423+IF(M$111=0,'RFM input'!$H$435,0))","v":46.505830044813322},{"$f":"IF(COUNT($H31:M31)>'RFM input'!$V$7,0, M31+M83+M423+IF(N$111=0,'RFM input'!$H$435,0))","v":0},{"$f":"IF(COUNT($H31:N31)>'RFM input'!$V$7,0, N31+N83+N423+IF(O$111=0,'RFM input'!$H$435,0))","v":0},{"$f":"IF(COUNT($H31:O31)>'RFM input'!$V$7,0, O31+O83+O423+IF(P$111=0,'RFM input'!$H$435,0))","v":0},{"$f":"IF(COUNT($H31:P31)>'RFM input'!$V$7,0, P31+P83+P423+IF(Q$111=0,'RFM input'!$H$435,0))","v":0},{"$f":"IF(COUNT($H31:Q31)>'RFM input'!$V$7,0, Q31+Q83+Q423+IF(R$111=0,'RFM input'!$H$435,0))","v":0}]
[null,null,{"$f":"Asset25","v":"Communications"},null,null,null,null,{"$f":"'RFM input'!R31\n-('RFM input'!L31/(1+previous_vanilla)^0.5+'RFM input'!N31)\n+('RFM input'!G85-'RFM input'!G139)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G499-'RFM input'!M499)","v":61.724710615780012},{"$f":"H32+H84+H436","v":41.819977620986393},{"$f":"I32+I84+I436","v":20.614899280666059},{"$f":"IF(COUNT($H32:J32)>'RFM input'!$V$7,0, J32+J84+J436+IF(K$111=0,'RFM input'!$H$436,0))","v":1.6315358515183789},{"$f":"IF(COUNT($H32:K32)>'RFM input'!$V$7,0, K32+K84+K436+IF(L$111=0,'RFM input'!$H$436,0))","v":1.5507326812147033},{"$f":"IF(COUNT($H32:L32)>'RFM input'!$V$7,0, L32+L84+L436+IF(M$111=0,'RFM input'!$H$436,0))","v":0.94762450151963062},{"$f":"IF(COUNT($H32:M32)>'RFM input'!$V$7,0, M32+M84+M436+IF(N$111=0,'RFM input'!$H$436,0))","v":0},{"$f":"IF(COUNT($H32:N32)>'RFM input'!$V$7,0, N32+N84+N436+IF(O$111=0,'RFM input'!$H$436,0))","v":0},{"$f":"IF(COUNT($H32:O32)>'RFM input'!$V$7,0, O32+O84+O436+IF(P$111=0,'RFM input'!$H$436,0))","v":0},{"$f":"IF(COUNT($H32:P32)>'RFM input'!$V$7,0, P32+P84+P436+IF(Q$111=0,'RFM input'!$H$436,0))","v":0},{"$f":"IF(COUNT($H32:Q32)>'RFM input'!$V$7,0, Q32+Q84+Q436+IF(R$111=0,'RFM input'!$H$436,0))","v":0}]
[null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,null,null,{"$f":"'RFM input'!R32\n-('RFM input'!L32/(1+previous_vanilla)^0.5+'RFM input'!N32)\n+('RFM input'!G86-'RFM input'!G140)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G500-'RFM input'!M500)","v":130.16097554997478},{"$f":"H33+H85+H449","v":97.620731662481091},{"$f":"I33+I85+I449","v":65.080487774987404},{"$f":"IF(COUNT($H33:J33)>'RFM input'!$V$7,0, J33+J85+J449+IF(K$111=0,'RFM input'!$H$437,0))","v":32.540243887493709},{"$f":"IF(COUNT($H33:K33)>'RFM input'!$V$7,0, K33+K85+K449+IF(L$111=0,'RFM input'!$H$437,0))","v":2.1316282072803006E-14},{"$f":"IF(COUNT($H33:L33)>'RFM input'!$V$7,0, L33+L85+L449+IF(M$111=0,'RFM input'!$H$437,0))","v":2.1316282072803006E-14},{"$f":"IF(COUNT($H33:M33)>'RFM input'!$V$7,0, M33+M85+M449+IF(N$111=0,'RFM input'!$H$437,0))","v":0},{"$f":"IF(COUNT($H33:N33)>'RFM input'!$V$7,0, N33+N85+N449+IF(O$111=0,'RFM input'!$H$437,0))","v":0},{"$f":"IF(COUNT($H33:O33)>'RFM input'!$V$7,0, O33+O85+O449+IF(P$111=0,'RFM input'!$H$437,0))","v":0},{"$f":"IF(COUNT($H33:P33)>'RFM input'!$V$7,0, P33+P85+P449+IF(Q$111=0,'RFM input'!$H$437,0))","v":0},{"$f":"IF(COUNT($H33:Q33)>'RFM input'!$V$7,0, Q33+Q85+Q449+IF(R$111=0,'RFM input'!$H$437,0))","v":0}]
[null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,null,null,{"$f":"'RFM input'!R33\n-('RFM input'!L33/(1+previous_vanilla)^0.5+'RFM input'!N33)\n+('RFM input'!G87-'RFM input'!G141)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G501-'RFM input'!M501)","v":0},{"$f":"H34+H86+H462","v":0},{"$f":"I34+I86+I462","v":0},{"$f":"IF(COUNT($H34:J34)>'RFM input'!$V$7,0, J34+J86+J462+IF(K$111=0,'RFM input'!$H$438,0))","v":0},{"$f":"IF(COUNT($H34:K34)>'RFM input'!$V$7,0, K34+K86+K462+IF(L$111=0,'RFM input'!$H$438,0))","v":0},{"$f":"IF(COUNT($H34:L34)>'RFM input'!$V$7,0, L34+L86+L462+IF(M$111=0,'RFM input'!$H$438,0))","v":53.6651388632622},{"$f":"IF(COUNT($H34:M34)>'RFM input'!$V$7,0, M34+M86+M462+IF(N$111=0,'RFM input'!$H$438,0))","v":0},{"$f":"IF(COUNT($H34:N34)>'RFM input'!$V$7,0, N34+N86+N462+IF(O$111=0,'RFM input'!$H$438,0))","v":0},{"$f":"IF(COUNT($H34:O34)>'RFM input'!$V$7,0, O34+O86+O462+IF(P$111=0,'RFM input'!$H$438,0))","v":0},{"$f":"IF(COUNT($H34:P34)>'RFM input'!$V$7,0, P34+P86+P462+IF(Q$111=0,'RFM input'!$H$438,0))","v":0},{"$f":"IF(COUNT($H34:Q34)>'RFM input'!$V$7,0, Q34+Q86+Q462+IF(R$111=0,'RFM input'!$H$438,0))","v":0}]
[null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,null,null,{"$f":"'RFM input'!R34\n-('RFM input'!L34/(1+previous_vanilla)^0.5+'RFM input'!N34)\n+('RFM input'!G88-'RFM input'!G142)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G502-'RFM input'!M502)","v":0},{"$f":"H35+H87+H475","v":0},{"$f":"I35+I87+I475","v":0},{"$f":"IF(COUNT($H35:J35)>'RFM input'!$V$7,0, J35+J87+J475+IF(K$111=0,'RFM input'!$H$439,0))","v":0},{"$f":"IF(COUNT($H35:K35)>'RFM input'!$V$7,0, K35+K87+K475+IF(L$111=0,'RFM input'!$H$439,0))","v":0},{"$f":"IF(COUNT($H35:L35)>'RFM input'!$V$7,0, L35+L87+L475+IF(M$111=0,'RFM input'!$H$439,0))","v":0},{"$f":"IF(COUNT($H35:M35)>'RFM input'!$V$7,0, M35+M87+M475+IF(N$111=0,'RFM input'!$H$439,0))","v":0},{"$f":"IF(COUNT($H35:N35)>'RFM input'!$V$7,0, N35+N87+N475+IF(O$111=0,'RFM input'!$H$439,0))","v":0},{"$f":"IF(COUNT($H35:O35)>'RFM input'!$V$7,0, O35+O87+O475+IF(P$111=0,'RFM input'!$H$439,0))","v":0},{"$f":"IF(COUNT($H35:P35)>'RFM input'!$V$7,0, P35+P87+P475+IF(Q$111=0,'RFM input'!$H$439,0))","v":0},{"$f":"IF(COUNT($H35:Q35)>'RFM input'!$V$7,0, Q35+Q87+Q475+IF(R$111=0,'RFM input'!$H$439,0))","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"'RFM input'!R35\n-('RFM input'!L35/(1+previous_vanilla)^0.5+'RFM input'!N35)\n+('RFM input'!G89-'RFM input'!G143)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G503-'RFM input'!M503)","v":0},{"$f":"H36+H88+H488","v":0},{"$f":"I36+I88+I488","v":0},{"$f":"IF(COUNT($H36:J36)>'RFM input'!$V$7,0, J36+J88+J488+IF(K$111=0,'RFM input'!$H$440,0))","v":0},{"$f":"IF(COUNT($H36:K36)>'RFM input'!$V$7,0, K36+K88+K488+IF(L$111=0,'RFM input'!$H$440,0))","v":0},{"$f":"IF(COUNT($H36:L36)>'RFM input'!$V$7,0, L36+L88+L488+IF(M$111=0,'RFM input'!$H$440,0))","v":0},{"$f":"IF(COUNT($H36:M36)>'RFM input'!$V$7,0, M36+M88+M488+IF(N$111=0,'RFM input'!$H$440,0))","v":0},{"$f":"IF(COUNT($H36:N36)>'RFM input'!$V$7,0, N36+N88+N488+IF(O$111=0,'RFM input'!$H$440,0))","v":0},{"$f":"IF(COUNT($H36:O36)>'RFM input'!$V$7,0, O36+O88+O488+IF(P$111=0,'RFM input'!$H$440,0))","v":0},{"$f":"IF(COUNT($H36:P36)>'RFM input'!$V$7,0, P36+P88+P488+IF(Q$111=0,'RFM input'!$H$440,0))","v":0},{"$f":"IF(COUNT($H36:Q36)>'RFM input'!$V$7,0, Q36+Q88+Q488+IF(R$111=0,'RFM input'!$H$440,0))","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"'RFM input'!R36\n-('RFM input'!L36/(1+previous_vanilla)^0.5+'RFM input'!N36)\n+('RFM input'!G90-'RFM input'!G144)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G504-'RFM input'!M504)","v":0},{"$f":"H37+H89+H501","v":0},{"$f":"I37+I89+I501","v":0},{"$f":"IF(COUNT($H37:J37)>'RFM input'!$V$7,0, J37+J89+J501+IF(K$111=0,'RFM input'!$H$441,0))","v":0},{"$f":"IF(COUNT($H37:K37)>'RFM input'!$V$7,0, K37+K89+K501+IF(L$111=0,'RFM input'!$H$441,0))","v":0},{"$f":"IF(COUNT($H37:L37)>'RFM input'!$V$7,0, L37+L89+L501+IF(M$111=0,'RFM input'!$H$441,0))","v":0},{"$f":"IF(COUNT($H37:M37)>'RFM input'!$V$7,0, M37+M89+M501+IF(N$111=0,'RFM input'!$H$441,0))","v":0},{"$f":"IF(COUNT($H37:N37)>'RFM input'!$V$7,0, N37+N89+N501+IF(O$111=0,'RFM input'!$H$441,0))","v":0},{"$f":"IF(COUNT($H37:O37)>'RFM input'!$V$7,0, O37+O89+O501+IF(P$111=0,'RFM input'!$H$441,0))","v":0},{"$f":"IF(COUNT($H37:P37)>'RFM input'!$V$7,0, P37+P89+P501+IF(Q$111=0,'RFM input'!$H$441,0))","v":0},{"$f":"IF(COUNT($H37:Q37)>'RFM input'!$V$7,0, Q37+Q89+Q501+IF(R$111=0,'RFM input'!$H$441,0))","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"'RFM input'!R37\n-('RFM input'!L37/(1+previous_vanilla)^0.5+'RFM input'!N37)\n+('RFM input'!G91-'RFM input'!G145)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G505-'RFM input'!M505)","v":0},{"$f":"H38+H90+H514","v":0},{"$f":"I38+I90+I514","v":0},{"$f":"IF(COUNT($H38:J38)>'RFM input'!$V$7,0, J38+J90+J514+IF(K$111=0,'RFM input'!$H$442,0))","v":0},{"$f":"IF(COUNT($H38:K38)>'RFM input'!$V$7,0, K38+K90+K514+IF(L$111=0,'RFM input'!$H$442,0))","v":0},{"$f":"IF(COUNT($H38:L38)>'RFM input'!$V$7,0, L38+L90+L514+IF(M$111=0,'RFM input'!$H$442,0))","v":0},{"$f":"IF(COUNT($H38:M38)>'RFM input'!$V$7,0, M38+M90+M514+IF(N$111=0,'RFM input'!$H$442,0))","v":0},{"$f":"IF(COUNT($H38:N38)>'RFM input'!$V$7,0, N38+N90+N514+IF(O$111=0,'RFM input'!$H$442,0))","v":0},{"$f":"IF(COUNT($H38:O38)>'RFM input'!$V$7,0, O38+O90+O514+IF(P$111=0,'RFM input'!$H$442,0))","v":0},{"$f":"IF(COUNT($H38:P38)>'RFM input'!$V$7,0, P38+P90+P514+IF(Q$111=0,'RFM input'!$H$442,0))","v":0},{"$f":"IF(COUNT($H38:Q38)>'RFM input'!$V$7,0, Q38+Q90+Q514+IF(R$111=0,'RFM input'!$H$442,0))","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"'RFM input'!R38\n-('RFM input'!L38/(1+previous_vanilla)^0.5+'RFM input'!N38)\n+('RFM input'!G92-'RFM input'!G146)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G506-'RFM input'!M506)","v":0},{"$f":"H39+H91+H527","v":0},{"$f":"I39+I91+I527","v":0},{"$f":"IF(COUNT($H39:J39)>'RFM input'!$V$7,0, J39+J91+J527+IF(K$111=0,'RFM input'!$H$443,0))","v":0},{"$f":"IF(COUNT($H39:K39)>'RFM input'!$V$7,0, K39+K91+K527+IF(L$111=0,'RFM input'!$H$443,0))","v":0},{"$f":"IF(COUNT($H39:L39)>'RFM input'!$V$7,0, L39+L91+L527+IF(M$111=0,'RFM input'!$H$443,0))","v":0},{"$f":"IF(COUNT($H39:M39)>'RFM input'!$V$7,0, M39+M91+M527+IF(N$111=0,'RFM input'!$H$443,0))","v":0},{"$f":"IF(COUNT($H39:N39)>'RFM input'!$V$7,0, N39+N91+N527+IF(O$111=0,'RFM input'!$H$443,0))","v":0},{"$f":"IF(COUNT($H39:O39)>'RFM input'!$V$7,0, O39+O91+O527+IF(P$111=0,'RFM input'!$H$443,0))","v":0},{"$f":"IF(COUNT($H39:P39)>'RFM input'!$V$7,0, P39+P91+P527+IF(Q$111=0,'RFM input'!$H$443,0))","v":0},{"$f":"IF(COUNT($H39:Q39)>'RFM input'!$V$7,0, Q39+Q91+Q527+IF(R$111=0,'RFM input'!$H$443,0))","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"'RFM input'!R39\n-('RFM input'!L39/(1+previous_vanilla)^0.5+'RFM input'!N39)\n+('RFM input'!G93-'RFM input'!G147)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G507-'RFM input'!M507)","v":0},{"$f":"H40+H92+H540","v":0},{"$f":"I40+I92+I540","v":0},{"$f":"IF(COUNT($H40:J40)>'RFM input'!$V$7,0, J40+J92+J540+IF(K$111=0,'RFM input'!$H$444,0))","v":0},{"$f":"IF(COUNT($H40:K40)>'RFM input'!$V$7,0, K40+K92+K540+IF(L$111=0,'RFM input'!$H$444,0))","v":0},{"$f":"IF(COUNT($H40:L40)>'RFM input'!$V$7,0, L40+L92+L540+IF(M$111=0,'RFM input'!$H$444,0))","v":0},{"$f":"IF(COUNT($H40:M40)>'RFM input'!$V$7,0, M40+M92+M540+IF(N$111=0,'RFM input'!$H$444,0))","v":0},{"$f":"IF(COUNT($H40:N40)>'RFM input'!$V$7,0, N40+N92+N540+IF(O$111=0,'RFM input'!$H$444,0))","v":0},{"$f":"IF(COUNT($H40:O40)>'RFM input'!$V$7,0, O40+O92+O540+IF(P$111=0,'RFM input'!$H$444,0))","v":0},{"$f":"IF(COUNT($H40:P40)>'RFM input'!$V$7,0, P40+P92+P540+IF(Q$111=0,'RFM input'!$H$444,0))","v":0},{"$f":"IF(COUNT($H40:Q40)>'RFM input'!$V$7,0, Q40+Q92+Q540+IF(R$111=0,'RFM input'!$H$444,0))","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"'RFM input'!R40\n-('RFM input'!L40/(1+previous_vanilla)^0.5+'RFM input'!N40)\n+('RFM input'!G94-'RFM input'!G148)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G508-'RFM input'!M508)","v":0},{"$f":"H41+H93+H553","v":0},{"$f":"I41+I93+I553","v":0},{"$f":"IF(COUNT($H41:J41)>'RFM input'!$V$7,0, J41+J93+J553+IF(K$111=0,'RFM input'!$H$445,0))","v":0},{"$f":"IF(COUNT($H41:K41)>'RFM input'!$V$7,0, K41+K93+K553+IF(L$111=0,'RFM input'!$H$445,0))","v":0},{"$f":"IF(COUNT($H41:L41)>'RFM input'!$V$7,0, L41+L93+L553+IF(M$111=0,'RFM input'!$H$445,0))","v":0},{"$f":"IF(COUNT($H41:M41)>'RFM input'!$V$7,0, M41+M93+M553+IF(N$111=0,'RFM input'!$H$445,0))","v":0},{"$f":"IF(COUNT($H41:N41)>'RFM input'!$V$7,0, N41+N93+N553+IF(O$111=0,'RFM input'!$H$445,0))","v":0},{"$f":"IF(COUNT($H41:O41)>'RFM input'!$V$7,0, O41+O93+O553+IF(P$111=0,'RFM input'!$H$445,0))","v":0},{"$f":"IF(COUNT($H41:P41)>'RFM input'!$V$7,0, P41+P93+P553+IF(Q$111=0,'RFM input'!$H$445,0))","v":0},{"$f":"IF(COUNT($H41:Q41)>'RFM input'!$V$7,0, Q41+Q93+Q553+IF(R$111=0,'RFM input'!$H$445,0))","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"'RFM input'!R41\n-('RFM input'!L41/(1+previous_vanilla)^0.5+'RFM input'!N41)\n+('RFM input'!G95-'RFM input'!G149)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G509-'RFM input'!M509)","v":0},{"$f":"H42+H94+H566","v":0},{"$f":"I42+I94+I566","v":0},{"$f":"IF(COUNT($H42:J42)>'RFM input'!$V$7,0, J42+J94+J566+IF(K$111=0,'RFM input'!$H$446,0))","v":0},{"$f":"IF(COUNT($H42:K42)>'RFM input'!$V$7,0, K42+K94+K566+IF(L$111=0,'RFM input'!$H$446,0))","v":0},{"$f":"IF(COUNT($H42:L42)>'RFM input'!$V$7,0, L42+L94+L566+IF(M$111=0,'RFM input'!$H$446,0))","v":0},{"$f":"IF(COUNT($H42:M42)>'RFM input'!$V$7,0, M42+M94+M566+IF(N$111=0,'RFM input'!$H$446,0))","v":0},{"$f":"IF(COUNT($H42:N42)>'RFM input'!$V$7,0, N42+N94+N566+IF(O$111=0,'RFM input'!$H$446,0))","v":0},{"$f":"IF(COUNT($H42:O42)>'RFM input'!$V$7,0, O42+O94+O566+IF(P$111=0,'RFM input'!$H$446,0))","v":0},{"$f":"IF(COUNT($H42:P42)>'RFM input'!$V$7,0, P42+P94+P566+IF(Q$111=0,'RFM input'!$H$446,0))","v":0},{"$f":"IF(COUNT($H42:Q42)>'RFM input'!$V$7,0, Q42+Q94+Q566+IF(R$111=0,'RFM input'!$H$446,0))","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"'RFM input'!R42\n-('RFM input'!L42/(1+previous_vanilla)^0.5+'RFM input'!N42)\n+('RFM input'!G96-'RFM input'!G150)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G510-'RFM input'!M510)","v":0},{"$f":"H43+H95+H579","v":0},{"$f":"I43+I95+I579","v":0},{"$f":"IF(COUNT($H43:J43)>'RFM input'!$V$7,0, J43+J95+J579+IF(K$111=0,'RFM input'!$H$447,0))","v":0},{"$f":"IF(COUNT($H43:K43)>'RFM input'!$V$7,0, K43+K95+K579+IF(L$111=0,'RFM input'!$H$447,0))","v":0},{"$f":"IF(COUNT($H43:L43)>'RFM input'!$V$7,0, L43+L95+L579+IF(M$111=0,'RFM input'!$H$447,0))","v":0},{"$f":"IF(COUNT($H43:M43)>'RFM input'!$V$7,0, M43+M95+M579+IF(N$111=0,'RFM input'!$H$447,0))","v":0},{"$f":"IF(COUNT($H43:N43)>'RFM input'!$V$7,0, N43+N95+N579+IF(O$111=0,'RFM input'!$H$447,0))","v":0},{"$f":"IF(COUNT($H43:O43)>'RFM input'!$V$7,0, O43+O95+O579+IF(P$111=0,'RFM input'!$H$447,0))","v":0},{"$f":"IF(COUNT($H43:P43)>'RFM input'!$V$7,0, P43+P95+P579+IF(Q$111=0,'RFM input'!$H$447,0))","v":0},{"$f":"IF(COUNT($H43:Q43)>'RFM input'!$V$7,0, Q43+Q95+Q579+IF(R$111=0,'RFM input'!$H$447,0))","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"'RFM input'!R43\n-('RFM input'!L43/(1+previous_vanilla)^0.5+'RFM input'!N43)\n+('RFM input'!G97-'RFM input'!G151)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G511-'RFM input'!M511)","v":0},{"$f":"H44+H96+H592","v":0},{"$f":"I44+I96+I592","v":0},{"$f":"IF(COUNT($H44:J44)>'RFM input'!$V$7,0, J44+J96+J592+IF(K$111=0,'RFM input'!$H$448,0))","v":0},{"$f":"IF(COUNT($H44:K44)>'RFM input'!$V$7,0, K44+K96+K592+IF(L$111=0,'RFM input'!$H$448,0))","v":0},{"$f":"IF(COUNT($H44:L44)>'RFM input'!$V$7,0, L44+L96+L592+IF(M$111=0,'RFM input'!$H$448,0))","v":0},{"$f":"IF(COUNT($H44:M44)>'RFM input'!$V$7,0, M44+M96+M592+IF(N$111=0,'RFM input'!$H$448,0))","v":0},{"$f":"IF(COUNT($H44:N44)>'RFM input'!$V$7,0, N44+N96+N592+IF(O$111=0,'RFM input'!$H$448,0))","v":0},{"$f":"IF(COUNT($H44:O44)>'RFM input'!$V$7,0, O44+O96+O592+IF(P$111=0,'RFM input'!$H$448,0))","v":0},{"$f":"IF(COUNT($H44:P44)>'RFM input'!$V$7,0, P44+P96+P592+IF(Q$111=0,'RFM input'!$H$448,0))","v":0},{"$f":"IF(COUNT($H44:Q44)>'RFM input'!$V$7,0, Q44+Q96+Q592+IF(R$111=0,'RFM input'!$H$448,0))","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"'RFM input'!R44\n-('RFM input'!L44/(1+previous_vanilla)^0.5+'RFM input'!N44)\n+('RFM input'!G98-'RFM input'!G152)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G512-'RFM input'!M512)","v":0},{"$f":"H45+H97+H605","v":0},{"$f":"I45+I97+I605","v":0},{"$f":"IF(COUNT($H45:J45)>'RFM input'!$V$7,0, J45+J97+J605+IF(K$111=0,'RFM input'!$H$449,0))","v":0},{"$f":"IF(COUNT($H45:K45)>'RFM input'!$V$7,0, K45+K97+K605+IF(L$111=0,'RFM input'!$H$449,0))","v":0},{"$f":"IF(COUNT($H45:L45)>'RFM input'!$V$7,0, L45+L97+L605+IF(M$111=0,'RFM input'!$H$449,0))","v":0},{"$f":"IF(COUNT($H45:M45)>'RFM input'!$V$7,0, M45+M97+M605+IF(N$111=0,'RFM input'!$H$449,0))","v":0},{"$f":"IF(COUNT($H45:N45)>'RFM input'!$V$7,0, N45+N97+N605+IF(O$111=0,'RFM input'!$H$449,0))","v":0},{"$f":"IF(COUNT($H45:O45)>'RFM input'!$V$7,0, O45+O97+O605+IF(P$111=0,'RFM input'!$H$449,0))","v":0},{"$f":"IF(COUNT($H45:P45)>'RFM input'!$V$7,0, P45+P97+P605+IF(Q$111=0,'RFM input'!$H$449,0))","v":0},{"$f":"IF(COUNT($H45:Q45)>'RFM input'!$V$7,0, Q45+Q97+Q605+IF(R$111=0,'RFM input'!$H$449,0))","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"'RFM input'!R45\n-('RFM input'!L45/(1+previous_vanilla)^0.5+'RFM input'!N45)\n+('RFM input'!G99-'RFM input'!G153)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G513-'RFM input'!M513)","v":0},{"$f":"H46+H98+H618","v":0},{"$f":"I46+I98+I618","v":0},{"$f":"IF(COUNT($H46:J46)>'RFM input'!$V$7,0, J46+J98+J618+IF(K$111=0,'RFM input'!$H$450,0))","v":0},{"$f":"IF(COUNT($H46:K46)>'RFM input'!$V$7,0, K46+K98+K618+IF(L$111=0,'RFM input'!$H$450,0))","v":0},{"$f":"IF(COUNT($H46:L46)>'RFM input'!$V$7,0, L46+L98+L618+IF(M$111=0,'RFM input'!$H$450,0))","v":0},{"$f":"IF(COUNT($H46:M46)>'RFM input'!$V$7,0, M46+M98+M618+IF(N$111=0,'RFM input'!$H$450,0))","v":0},{"$f":"IF(COUNT($H46:N46)>'RFM input'!$V$7,0, N46+N98+N618+IF(O$111=0,'RFM input'!$H$450,0))","v":0},{"$f":"IF(COUNT($H46:O46)>'RFM input'!$V$7,0, O46+O98+O618+IF(P$111=0,'RFM input'!$H$450,0))","v":0},{"$f":"IF(COUNT($H46:P46)>'RFM input'!$V$7,0, P46+P98+P618+IF(Q$111=0,'RFM input'!$H$450,0))","v":0},{"$f":"IF(COUNT($H46:Q46)>'RFM input'!$V$7,0, Q46+Q98+Q618+IF(R$111=0,'RFM input'!$H$450,0))","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"'RFM input'!R46\n-('RFM input'!L46/(1+previous_vanilla)^0.5+'RFM input'!N46)\n+('RFM input'!G100-'RFM input'!G154)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G514-'RFM input'!M514)","v":0},{"$f":"H47+H99+H631","v":0},{"$f":"I47+I99+I631","v":0},{"$f":"IF(COUNT($H47:J47)>'RFM input'!$V$7,0, J47+J99+J631+IF(K$111=0,'RFM input'!$H$451,0))","v":0},{"$f":"IF(COUNT($H47:K47)>'RFM input'!$V$7,0, K47+K99+K631+IF(L$111=0,'RFM input'!$H$451,0))","v":0},{"$f":"IF(COUNT($H47:L47)>'RFM input'!$V$7,0, L47+L99+L631+IF(M$111=0,'RFM input'!$H$451,0))","v":0},{"$f":"IF(COUNT($H47:M47)>'RFM input'!$V$7,0, M47+M99+M631+IF(N$111=0,'RFM input'!$H$451,0))","v":0},{"$f":"IF(COUNT($H47:N47)>'RFM input'!$V$7,0, N47+N99+N631+IF(O$111=0,'RFM input'!$H$451,0))","v":0},{"$f":"IF(COUNT($H47:O47)>'RFM input'!$V$7,0, O47+O99+O631+IF(P$111=0,'RFM input'!$H$451,0))","v":0},{"$f":"IF(COUNT($H47:P47)>'RFM input'!$V$7,0, P47+P99+P631+IF(Q$111=0,'RFM input'!$H$451,0))","v":0},{"$f":"IF(COUNT($H47:Q47)>'RFM input'!$V$7,0, Q47+Q99+Q631+IF(R$111=0,'RFM input'!$H$451,0))","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"'RFM input'!R47\n-('RFM input'!L47/(1+previous_vanilla)^0.5+'RFM input'!N47)\n+('RFM input'!G101-'RFM input'!G155)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G515-'RFM input'!M515)","v":0},{"$f":"H48+H100+H644","v":0},{"$f":"I48+I100+I644","v":0},{"$f":"IF(COUNT($H48:J48)>'RFM input'!$V$7,0, J48+J100+J644+IF(K$111=0,'RFM input'!$H$452,0))","v":0},{"$f":"IF(COUNT($H48:K48)>'RFM input'!$V$7,0, K48+K100+K644+IF(L$111=0,'RFM input'!$H$452,0))","v":0},{"$f":"IF(COUNT($H48:L48)>'RFM input'!$V$7,0, L48+L100+L644+IF(M$111=0,'RFM input'!$H$452,0))","v":0},{"$f":"IF(COUNT($H48:M48)>'RFM input'!$V$7,0, M48+M100+M644+IF(N$111=0,'RFM input'!$H$452,0))","v":0},{"$f":"IF(COUNT($H48:N48)>'RFM input'!$V$7,0, N48+N100+N644+IF(O$111=0,'RFM input'!$H$452,0))","v":0},{"$f":"IF(COUNT($H48:O48)>'RFM input'!$V$7,0, O48+O100+O644+IF(P$111=0,'RFM input'!$H$452,0))","v":0},{"$f":"IF(COUNT($H48:P48)>'RFM input'!$V$7,0, P48+P100+P644+IF(Q$111=0,'RFM input'!$H$452,0))","v":0},{"$f":"IF(COUNT($H48:Q48)>'RFM input'!$V$7,0, Q48+Q100+Q644+IF(R$111=0,'RFM input'!$H$452,0))","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"'RFM input'!R48\n-('RFM input'!L48/(1+previous_vanilla)^0.5+'RFM input'!N48)\n+('RFM input'!G102-'RFM input'!G156)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G516-'RFM input'!M516)","v":0},{"$f":"H49+H101+H657","v":0},{"$f":"I49+I101+I657","v":0},{"$f":"IF(COUNT($H49:J49)>'RFM input'!$V$7,0, J49+J101+J657+IF(K$111=0,'RFM input'!$H$453,0))","v":0},{"$f":"IF(COUNT($H49:K49)>'RFM input'!$V$7,0, K49+K101+K657+IF(L$111=0,'RFM input'!$H$453,0))","v":0},{"$f":"IF(COUNT($H49:L49)>'RFM input'!$V$7,0, L49+L101+L657+IF(M$111=0,'RFM input'!$H$453,0))","v":0},{"$f":"IF(COUNT($H49:M49)>'RFM input'!$V$7,0, M49+M101+M657+IF(N$111=0,'RFM input'!$H$453,0))","v":0},{"$f":"IF(COUNT($H49:N49)>'RFM input'!$V$7,0, N49+N101+N657+IF(O$111=0,'RFM input'!$H$453,0))","v":0},{"$f":"IF(COUNT($H49:O49)>'RFM input'!$V$7,0, O49+O101+O657+IF(P$111=0,'RFM input'!$H$453,0))","v":0},{"$f":"IF(COUNT($H49:P49)>'RFM input'!$V$7,0, P49+P101+P657+IF(Q$111=0,'RFM input'!$H$453,0))","v":0},{"$f":"IF(COUNT($H49:Q49)>'RFM input'!$V$7,0, Q49+Q101+Q657+IF(R$111=0,'RFM input'!$H$453,0))","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"'RFM input'!R49\n-('RFM input'!L49/(1+previous_vanilla)^0.5+'RFM input'!N49)\n+('RFM input'!G103-'RFM input'!G157)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G517-'RFM input'!M517)","v":0},{"$f":"H50+H102+H670","v":0},{"$f":"I50+I102+I670","v":0},{"$f":"IF(COUNT($H50:J50)>'RFM input'!$V$7,0, J50+J102+J670+IF(K$111=0,'RFM input'!$H$454,0))","v":0},{"$f":"IF(COUNT($H50:K50)>'RFM input'!$V$7,0, K50+K102+K670+IF(L$111=0,'RFM input'!$H$454,0))","v":0},{"$f":"IF(COUNT($H50:L50)>'RFM input'!$V$7,0, L50+L102+L670+IF(M$111=0,'RFM input'!$H$454,0))","v":0},{"$f":"IF(COUNT($H50:M50)>'RFM input'!$V$7,0, M50+M102+M670+IF(N$111=0,'RFM input'!$H$454,0))","v":0},{"$f":"IF(COUNT($H50:N50)>'RFM input'!$V$7,0, N50+N102+N670+IF(O$111=0,'RFM input'!$H$454,0))","v":0},{"$f":"IF(COUNT($H50:O50)>'RFM input'!$V$7,0, O50+O102+O670+IF(P$111=0,'RFM input'!$H$454,0))","v":0},{"$f":"IF(COUNT($H50:P50)>'RFM input'!$V$7,0, P50+P102+P670+IF(Q$111=0,'RFM input'!$H$454,0))","v":0},{"$f":"IF(COUNT($H50:Q50)>'RFM input'!$V$7,0, Q50+Q102+Q670+IF(R$111=0,'RFM input'!$H$454,0))","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"'RFM input'!R50\n-('RFM input'!L50/(1+previous_vanilla)^0.5+'RFM input'!N50)\n+('RFM input'!G104-'RFM input'!G158)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G518-'RFM input'!M518)","v":0},{"$f":"H51+H103+H683","v":0},{"$f":"I51+I103+I683","v":0},{"$f":"IF(COUNT($H51:J51)>'RFM input'!$V$7,0, J51+J103+J683+IF(K$111=0,'RFM input'!$H$455,0))","v":0},{"$f":"IF(COUNT($H51:K51)>'RFM input'!$V$7,0, K51+K103+K683+IF(L$111=0,'RFM input'!$H$455,0))","v":0},{"$f":"IF(COUNT($H51:L51)>'RFM input'!$V$7,0, L51+L103+L683+IF(M$111=0,'RFM input'!$H$455,0))","v":0},{"$f":"IF(COUNT($H51:M51)>'RFM input'!$V$7,0, M51+M103+M683+IF(N$111=0,'RFM input'!$H$455,0))","v":0},{"$f":"IF(COUNT($H51:N51)>'RFM input'!$V$7,0, N51+N103+N683+IF(O$111=0,'RFM input'!$H$455,0))","v":0},{"$f":"IF(COUNT($H51:O51)>'RFM input'!$V$7,0, O51+O103+O683+IF(P$111=0,'RFM input'!$H$455,0))","v":0},{"$f":"IF(COUNT($H51:P51)>'RFM input'!$V$7,0, P51+P103+P683+IF(Q$111=0,'RFM input'!$H$455,0))","v":0},{"$f":"IF(COUNT($H51:Q51)>'RFM input'!$V$7,0, Q51+Q103+Q683+IF(R$111=0,'RFM input'!$H$455,0))","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"'RFM input'!R51\n-('RFM input'!L51/(1+previous_vanilla)^0.5+'RFM input'!N51)\n+('RFM input'!G105-'RFM input'!G159)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G519-'RFM input'!M519)","v":0},{"$f":"H52+H104+H696","v":0},{"$f":"I52+I104+I696","v":0},{"$f":"IF(COUNT($H52:J52)>'RFM input'!$V$7,0, J52+J104+J696+IF(K$111=0,'RFM input'!$H$456,0))","v":0},{"$f":"IF(COUNT($H52:K52)>'RFM input'!$V$7,0, K52+K104+K696+IF(L$111=0,'RFM input'!$H$456,0))","v":0},{"$f":"IF(COUNT($H52:L52)>'RFM input'!$V$7,0, L52+L104+L696+IF(M$111=0,'RFM input'!$H$456,0))","v":0},{"$f":"IF(COUNT($H52:M52)>'RFM input'!$V$7,0, M52+M104+M696+IF(N$111=0,'RFM input'!$H$456,0))","v":0},{"$f":"IF(COUNT($H52:N52)>'RFM input'!$V$7,0, N52+N104+N696+IF(O$111=0,'RFM input'!$H$456,0))","v":0},{"$f":"IF(COUNT($H52:O52)>'RFM input'!$V$7,0, O52+O104+O696+IF(P$111=0,'RFM input'!$H$456,0))","v":0},{"$f":"IF(COUNT($H52:P52)>'RFM input'!$V$7,0, P52+P104+P696+IF(Q$111=0,'RFM input'!$H$456,0))","v":0},{"$f":"IF(COUNT($H52:Q52)>'RFM input'!$V$7,0, Q52+Q104+Q696+IF(R$111=0,'RFM input'!$H$456,0))","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"'RFM input'!R52\n-('RFM input'!L52/(1+previous_vanilla)^0.5+'RFM input'!N52)\n+('RFM input'!G106-'RFM input'!G160)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G520-'RFM input'!M520)","v":0},{"$f":"H53+H105+H709","v":0},{"$f":"I53+I105+I709","v":0},{"$f":"IF(COUNT($H53:J53)>'RFM input'!$V$7,0, J53+J105+J709+IF(K$111=0,'RFM input'!$H$457,0))","v":0},{"$f":"IF(COUNT($H53:K53)>'RFM input'!$V$7,0, K53+K105+K709+IF(L$111=0,'RFM input'!$H$457,0))","v":0},{"$f":"IF(COUNT($H53:L53)>'RFM input'!$V$7,0, L53+L105+L709+IF(M$111=0,'RFM input'!$H$457,0))","v":0},{"$f":"IF(COUNT($H53:M53)>'RFM input'!$V$7,0, M53+M105+M709+IF(N$111=0,'RFM input'!$H$457,0))","v":0},{"$f":"IF(COUNT($H53:N53)>'RFM input'!$V$7,0, N53+N105+N709+IF(O$111=0,'RFM input'!$H$457,0))","v":0},{"$f":"IF(COUNT($H53:O53)>'RFM input'!$V$7,0, O53+O105+O709+IF(P$111=0,'RFM input'!$H$457,0))","v":0},{"$f":"IF(COUNT($H53:P53)>'RFM input'!$V$7,0, P53+P105+P709+IF(Q$111=0,'RFM input'!$H$457,0))","v":0},{"$f":"IF(COUNT($H53:Q53)>'RFM input'!$V$7,0, Q53+Q105+Q709+IF(R$111=0,'RFM input'!$H$457,0))","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"'RFM input'!R53\n-('RFM input'!L53/(1+previous_vanilla)^0.5+'RFM input'!N53)\n+('RFM input'!G107-'RFM input'!G161)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G521-'RFM input'!M521)","v":0},{"$f":"H54+H106+H722","v":0},{"$f":"I54+I106+I722","v":0},{"$f":"IF(COUNT($H54:J54)>'RFM input'!$V$7,0, J54+J106+J722+IF(K$111=0,'RFM input'!$H$458,0))","v":0},{"$f":"IF(COUNT($H54:K54)>'RFM input'!$V$7,0, K54+K106+K722+IF(L$111=0,'RFM input'!$H$458,0))","v":0},{"$f":"IF(COUNT($H54:L54)>'RFM input'!$V$7,0, L54+L106+L722+IF(M$111=0,'RFM input'!$H$458,0))","v":0},{"$f":"IF(COUNT($H54:M54)>'RFM input'!$V$7,0, M54+M106+M722+IF(N$111=0,'RFM input'!$H$458,0))","v":0},{"$f":"IF(COUNT($H54:N54)>'RFM input'!$V$7,0, N54+N106+N722+IF(O$111=0,'RFM input'!$H$458,0))","v":0},{"$f":"IF(COUNT($H54:O54)>'RFM input'!$V$7,0, O54+O106+O722+IF(P$111=0,'RFM input'!$H$458,0))","v":0},{"$f":"IF(COUNT($H54:P54)>'RFM input'!$V$7,0, P54+P106+P722+IF(Q$111=0,'RFM input'!$H$458,0))","v":0},{"$f":"IF(COUNT($H54:Q54)>'RFM input'!$V$7,0, Q54+Q106+Q722+IF(R$111=0,'RFM input'!$H$458,0))","v":0}]
[null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,null,null,{"$f":"'RFM input'!R54\n-('RFM input'!L54/(1+previous_vanilla)^0.5+'RFM input'!N54)\n+('RFM input'!G108-'RFM input'!G162)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G522-'RFM input'!M522)","v":0},{"$f":"H55+H107+H735","v":28.021443538479406},{"$f":"I55+I107+I735","v":43.095511186625465},{"$f":"IF(COUNT($H55:J55)>'RFM input'!$V$7,0, J55+J107+J735+IF(K$111=0,'RFM input'!$H$459,0))","v":72.093630998932355},{"$f":"IF(COUNT($H55:K55)>'RFM input'!$V$7,0, K55+K107+K735+IF(L$111=0,'RFM input'!$H$459,0))","v":119.33184329220057},{"$f":"IF(COUNT($H55:L55)>'RFM input'!$V$7,0, L55+L107+L735+IF(M$111=0,'RFM input'!$H$459,0))","v":178.07012749047729},{"$f":"IF(COUNT($H55:M55)>'RFM input'!$V$7,0, M55+M107+M735+IF(N$111=0,'RFM input'!$H$459,0))","v":0},{"$f":"IF(COUNT($H55:N55)>'RFM input'!$V$7,0, N55+N107+N735+IF(O$111=0,'RFM input'!$H$459,0))","v":0},{"$f":"IF(COUNT($H55:O55)>'RFM input'!$V$7,0, O55+O107+O735+IF(P$111=0,'RFM input'!$H$459,0))","v":0},{"$f":"IF(COUNT($H55:P55)>'RFM input'!$V$7,0, P55+P107+P735+IF(Q$111=0,'RFM input'!$H$459,0))","v":0},{"$f":"IF(COUNT($H55:Q55)>'RFM input'!$V$7,0, Q55+Q107+Q735+IF(R$111=0,'RFM input'!$H$459,0))","v":0}]
[null,null,{"$f":"Asset49","v":"In-house software"},null,null,null,null,{"$f":"'RFM input'!R55\n-('RFM input'!L55/(1+previous_vanilla)^0.5+'RFM input'!N55)\n+('RFM input'!G109-'RFM input'!G163)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G523-'RFM input'!M523)","v":0},{"$f":"H56+H108+H748","v":29.09673269089631},{"$f":"I56+I108+I748","v":50.288899611530766},{"$f":"IF(COUNT($H56:J56)>'RFM input'!$V$7,0, J56+J108+J748+IF(K$111=0,'RFM input'!$H$460,0))","v":64.034817407761636},{"$f":"IF(COUNT($H56:K56)>'RFM input'!$V$7,0, K56+K108+K748+IF(L$111=0,'RFM input'!$H$460,0))","v":93.252046588624282},{"$f":"IF(COUNT($H56:L56)>'RFM input'!$V$7,0, L56+L108+L748+IF(M$111=0,'RFM input'!$H$460,0))","v":120.50926005427091},{"$f":"IF(COUNT($H56:M56)>'RFM input'!$V$7,0, M56+M108+M748+IF(N$111=0,'RFM input'!$H$460,0))","v":0},{"$f":"IF(COUNT($H56:N56)>'RFM input'!$V$7,0, N56+N108+N748+IF(O$111=0,'RFM input'!$H$460,0))","v":0},{"$f":"IF(COUNT($H56:O56)>'RFM input'!$V$7,0, O56+O108+O748+IF(P$111=0,'RFM input'!$H$460,0))","v":0},{"$f":"IF(COUNT($H56:P56)>'RFM input'!$V$7,0, P56+P108+P748+IF(Q$111=0,'RFM input'!$H$460,0))","v":0},{"$f":"IF(COUNT($H56:Q56)>'RFM input'!$V$7,0, Q56+Q108+Q748+IF(R$111=0,'RFM input'!$H$460,0))","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"'RFM input'!R56\n-('RFM input'!L56/(1+previous_vanilla)^0.5+'RFM input'!N56)\n+('RFM input'!G110-'RFM input'!G164)\n+IF('RFM input'!$F$467='RFM input'!$H$467,0,'RFM input'!G524-'RFM input'!M524)","v":0},{"$f":"H57+H109+H761","v":0},{"$f":"I57+I109+I761","v":0},{"$f":"IF(COUNT($H57:J57)>'RFM input'!$V$7,0, J57+J109+J761+IF(K$111=0,'RFM input'!$H$461,0))","v":0},{"$f":"IF(COUNT($H57:K57)>'RFM input'!$V$7,0, K57+K109+K761+IF(L$111=0,'RFM input'!$H$461,0))","v":0},{"$f":"IF(COUNT($H57:L57)>'RFM input'!$V$7,0, L57+L109+L761+IF(M$111=0,'RFM input'!$H$461,0))","v":0},{"$f":"IF(COUNT($H57:M57)>'RFM input'!$V$7,0, M57+M109+M761+IF(N$111=0,'RFM input'!$H$461,0))","v":0},{"$f":"IF(COUNT($H57:N57)>'RFM input'!$V$7,0, N57+N109+N761+IF(O$111=0,'RFM input'!$H$461,0))","v":0},{"$f":"IF(COUNT($H57:O57)>'RFM input'!$V$7,0, O57+O109+O761+IF(P$111=0,'RFM input'!$H$461,0))","v":0},{"$f":"IF(COUNT($H57:P57)>'RFM input'!$V$7,0, P57+P109+P761+IF(Q$111=0,'RFM input'!$H$461,0))","v":0},{"$f":"IF(COUNT($H57:Q57)>'RFM input'!$V$7,0, Q57+Q109+Q761+IF(R$111=0,'RFM input'!$H$461,0))","v":0}]
[]
[null,"Actual Net Capex",null,null,null,null,null,{"$f":"SUM(H60:H109)","v":587.29796715974055},{"$f":"SUM(I60:I109)","v":632.68930479452058},764.55177869550107,1091.4231630000002,1300.3397252725347,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,null,null,{"$f":"'RFM input'!H61-'RFM input'!H115","v":38.595321012701937},{"$f":"'RFM input'!I61-'RFM input'!I115","v":54.37387581598567},{"$f":"'RFM input'!J61-'RFM input'!J115","v":89.467873371168238},{"$f":"'RFM input'!K61-'RFM input'!K115","v":67.692914000000002},{"$f":"'RFM input'!L61-'RFM input'!L115","v":117.29453592451635},{"$f":"'RFM input'!M61-'RFM input'!M115","v":0},{"$f":"'RFM input'!N61-'RFM input'!N115","v":0},{"$f":"'RFM input'!O61-'RFM input'!O115","v":0},{"$f":"'RFM input'!P61-'RFM input'!P115","v":0},{"$f":"'RFM input'!Q61-'RFM input'!Q115","v":0}]
[null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,null,null,{"$f":"'RFM input'!H62-'RFM input'!H116","v":0.41248528643375665},{"$f":"'RFM input'!I62-'RFM input'!I116","v":0.94310145363303099},{"$f":"'RFM input'!J62-'RFM input'!J116","v":0.67387229445925168},{"$f":"'RFM input'!K62-'RFM input'!K116","v":0.567716},{"$f":"'RFM input'!L62-'RFM input'!L116","v":1.3023865254435421},{"$f":"'RFM input'!M62-'RFM input'!M116","v":0},{"$f":"'RFM input'!N62-'RFM input'!N116","v":0},{"$f":"'RFM input'!O62-'RFM input'!O116","v":0},{"$f":"'RFM input'!P62-'RFM input'!P116","v":0},{"$f":"'RFM input'!Q62-'RFM input'!Q116","v":0}]
[null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,null,null,{"$f":"'RFM input'!H63-'RFM input'!H117","v":243.1264603307248},{"$f":"'RFM input'!I63-'RFM input'!I117","v":251.30915315373292},{"$f":"'RFM input'!J63-'RFM input'!J117","v":313.06740379043487},{"$f":"'RFM input'!K63-'RFM input'!K117","v":471.51288699999998},{"$f":"'RFM input'!L63-'RFM input'!L117","v":518.55312035846066},{"$f":"'RFM input'!M63-'RFM input'!M117","v":0},{"$f":"'RFM input'!N63-'RFM input'!N117","v":0},{"$f":"'RFM input'!O63-'RFM input'!O117","v":0},{"$f":"'RFM input'!P63-'RFM input'!P117","v":0},{"$f":"'RFM input'!Q63-'RFM input'!Q117","v":0}]
[null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,null,null,{"$f":"'RFM input'!H64-'RFM input'!H118","v":16.850188540041017},{"$f":"'RFM input'!I64-'RFM input'!I118","v":18.1195539961038},{"$f":"'RFM input'!J64-'RFM input'!J118","v":17.42556205282926},{"$f":"'RFM input'!K64-'RFM input'!K118","v":27.91348},{"$f":"'RFM input'!L64-'RFM input'!L118","v":33.739508031117651},{"$f":"'RFM input'!M64-'RFM input'!M118","v":0},{"$f":"'RFM input'!N64-'RFM input'!N118","v":0},{"$f":"'RFM input'!O64-'RFM input'!O118","v":0},{"$f":"'RFM input'!P64-'RFM input'!P118","v":0},{"$f":"'RFM input'!Q64-'RFM input'!Q118","v":0}]
[null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,null,null,{"$f":"'RFM input'!H65-'RFM input'!H119","v":0.14555656529683675},{"$f":"'RFM input'!I65-'RFM input'!I119","v":0.16500295549187408},{"$f":"'RFM input'!J65-'RFM input'!J119","v":7.306936519069667E-4},{"$f":"'RFM input'!K65-'RFM input'!K119","v":8.7659999999999995E-3},{"$f":"'RFM input'!L65-'RFM input'!L119","v":0.19976760993580411},{"$f":"'RFM input'!M65-'RFM input'!M119","v":0},{"$f":"'RFM input'!N65-'RFM input'!N119","v":0},{"$f":"'RFM input'!O65-'RFM input'!O119","v":0},{"$f":"'RFM input'!P65-'RFM input'!P119","v":0},{"$f":"'RFM input'!Q65-'RFM input'!Q119","v":0}]
[null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,null,null,{"$f":"'RFM input'!H66-'RFM input'!H120","v":45.752943207967434},{"$f":"'RFM input'!I66-'RFM input'!I120","v":61.588070155071861},{"$f":"'RFM input'!J66-'RFM input'!J120","v":72.561690200514661},{"$f":"'RFM input'!K66-'RFM input'!K120","v":110.6652},{"$f":"'RFM input'!L66-'RFM input'!L120","v":115.98603147176499},{"$f":"'RFM input'!M66-'RFM input'!M120","v":0},{"$f":"'RFM input'!N66-'RFM input'!N120","v":0},{"$f":"'RFM input'!O66-'RFM input'!O120","v":0},{"$f":"'RFM input'!P66-'RFM input'!P120","v":0},{"$f":"'RFM input'!Q66-'RFM input'!Q120","v":0}]
[null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,null,null,{"$f":"'RFM input'!H67-'RFM input'!H121","v":9.5161992303181773},{"$f":"'RFM input'!I67-'RFM input'!I121","v":7.7144436504273255},{"$f":"'RFM input'!J67-'RFM input'!J121","v":1.8785599958347494},{"$f":"'RFM input'!K67-'RFM input'!K121","v":6.7275960000000001},{"$f":"'RFM input'!L67-'RFM input'!L121","v":8.2677239675047325},{"$f":"'RFM input'!M67-'RFM input'!M121","v":0},{"$f":"'RFM input'!N67-'RFM input'!N121","v":0},{"$f":"'RFM input'!O67-'RFM input'!O121","v":0},{"$f":"'RFM input'!P67-'RFM input'!P121","v":0},{"$f":"'RFM input'!Q67-'RFM input'!Q121","v":0}]
[null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,null,null,{"$f":"'RFM input'!H68-'RFM input'!H122","v":15.814817191387586},{"$f":"'RFM input'!I68-'RFM input'!I122","v":23.208868129158258},{"$f":"'RFM input'!J68-'RFM input'!J122","v":24.237794319361871},{"$f":"'RFM input'!K68-'RFM input'!K122","v":29.246108},{"$f":"'RFM input'!L68-'RFM input'!L122","v":40.645793051340121},{"$f":"'RFM input'!M68-'RFM input'!M122","v":0},{"$f":"'RFM input'!N68-'RFM input'!N122","v":0},{"$f":"'RFM input'!O68-'RFM input'!O122","v":0},{"$f":"'RFM input'!P68-'RFM input'!P122","v":0},{"$f":"'RFM input'!Q68-'RFM input'!Q122","v":0}]
[null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,null,null,{"$f":"'RFM input'!H69-'RFM input'!H123","v":1.6080398752631049},{"$f":"'RFM input'!I69-'RFM input'!I123","v":6.8233766637122963},{"$f":"'RFM input'!J69-'RFM input'!J123","v":2.2807271049494613},{"$f":"'RFM input'!K69-'RFM input'!K123","v":0.81577999999999995},{"$f":"'RFM input'!L69-'RFM input'!L123","v":9.1430348000856583},{"$f":"'RFM input'!M69-'RFM input'!M123","v":0},{"$f":"'RFM input'!N69-'RFM input'!N123","v":0},{"$f":"'RFM input'!O69-'RFM input'!O123","v":0},{"$f":"'RFM input'!P69-'RFM input'!P123","v":0},{"$f":"'RFM input'!Q69-'RFM input'!Q123","v":0}]
[null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,null,null,{"$f":"'RFM input'!H70-'RFM input'!H124","v":74.992808303335991},{"$f":"'RFM input'!I70-'RFM input'!I124","v":87.585680144393365},{"$f":"'RFM input'!J70-'RFM input'!J124","v":81.695080924301223},{"$f":"'RFM input'!K70-'RFM input'!K124","v":137.09542200000001},{"$f":"'RFM input'!L70-'RFM input'!L124","v":156.89200410648391},{"$f":"'RFM input'!M70-'RFM input'!M124","v":0},{"$f":"'RFM input'!N70-'RFM input'!N124","v":0},{"$f":"'RFM input'!O70-'RFM input'!O124","v":0},{"$f":"'RFM input'!P70-'RFM input'!P124","v":0},{"$f":"'RFM input'!Q70-'RFM input'!Q124","v":0}]
[null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,null,null,{"$f":"'RFM input'!H71-'RFM input'!H125","v":39.102428123143923},{"$f":"'RFM input'!I71-'RFM input'!I125","v":30.358726462456126},{"$f":"'RFM input'!J71-'RFM input'!J125","v":54.701584533479618},{"$f":"'RFM input'!K71-'RFM input'!K125","v":62.262765000000002},{"$f":"'RFM input'!L71-'RFM input'!L125","v":79.682884991067922},{"$f":"'RFM input'!M71-'RFM input'!M125","v":0},{"$f":"'RFM input'!N71-'RFM input'!N125","v":0},{"$f":"'RFM input'!O71-'RFM input'!O125","v":0},{"$f":"'RFM input'!P71-'RFM input'!P125","v":0},{"$f":"'RFM input'!Q71-'RFM input'!Q125","v":0}]
[null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,null,null,{"$f":"'RFM input'!H72-'RFM input'!H126","v":15.701972554114297},{"$f":"'RFM input'!I72-'RFM input'!I126","v":17.574882571428258},{"$f":"'RFM input'!J72-'RFM input'!J126","v":7.464876286529404},{"$f":"'RFM input'!K72-'RFM input'!K126","v":10.588944},{"$f":"'RFM input'!L72-'RFM input'!L126","v":26.147125720894678},{"$f":"'RFM input'!M72-'RFM input'!M126","v":0},{"$f":"'RFM input'!N72-'RFM input'!N126","v":0},{"$f":"'RFM input'!O72-'RFM input'!O126","v":0},{"$f":"'RFM input'!P72-'RFM input'!P126","v":0},{"$f":"'RFM input'!Q72-'RFM input'!Q126","v":0}]
[null,null,{"$f":"Asset13","v":"Generation Assets"},null,null,null,null,{"$f":"'RFM input'!H73-'RFM input'!H127","v":0},{"$f":"'RFM input'!I73-'RFM input'!I127","v":0},{"$f":"'RFM input'!J73-'RFM input'!J127","v":0},{"$f":"'RFM input'!K73-'RFM input'!K127","v":0},{"$f":"'RFM input'!L73-'RFM input'!L127","v":0},{"$f":"'RFM input'!M73-'RFM input'!M127","v":0},{"$f":"'RFM input'!N73-'RFM input'!N127","v":0},{"$f":"'RFM input'!O73-'RFM input'!O127","v":0},{"$f":"'RFM input'!P73-'RFM input'!P127","v":0},{"$f":"'RFM input'!Q73-'RFM input'!Q127","v":0}]
[null,null,{"$f":"Asset14","v":"Other Equipment"},null,null,null,null,{"$f":"'RFM input'!H74-'RFM input'!H128","v":0},{"$f":"'RFM input'!I74-'RFM input'!I128","v":0},{"$f":"'RFM input'!J74-'RFM input'!J128","v":0},{"$f":"'RFM input'!K74-'RFM input'!K128","v":0},{"$f":"'RFM input'!L74-'RFM input'!L128","v":0},{"$f":"'RFM input'!M74-'RFM input'!M128","v":0},{"$f":"'RFM input'!N74-'RFM input'!N128","v":0},{"$f":"'RFM input'!O74-'RFM input'!O128","v":0},{"$f":"'RFM input'!P74-'RFM input'!P128","v":0},{"$f":"'RFM input'!Q74-'RFM input'!Q128","v":0}]
[null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,null,null,{"$f":"'RFM input'!H75-'RFM input'!H129","v":2.8290518956946982},{"$f":"'RFM input'!I75-'RFM input'!I129","v":3.8456159258736191},{"$f":"'RFM input'!J75-'RFM input'!J129","v":6.4811700644975208},{"$f":"'RFM input'!K75-'RFM input'!K129","v":7.4912780000000003},{"$f":"'RFM input'!L75-'RFM input'!L129","v":8.4429250679117551},{"$f":"'RFM input'!M75-'RFM input'!M129","v":0},{"$f":"'RFM input'!N75-'RFM input'!N129","v":0},{"$f":"'RFM input'!O75-'RFM input'!O129","v":0},{"$f":"'RFM input'!P75-'RFM input'!P129","v":0},{"$f":"'RFM input'!Q75-'RFM input'!Q129","v":0}]
[null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,null,null,{"$f":"'RFM input'!H76-'RFM input'!H130","v":0.13627422015654081},{"$f":"'RFM input'!I76-'RFM input'!I130","v":0.16313948310688201},{"$f":"'RFM input'!J76-'RFM input'!J130","v":0.15954423005498505},{"$f":"'RFM input'!K76-'RFM input'!K130","v":3.1250000000000002E-3},{"$f":"'RFM input'!L76-'RFM input'!L130","v":0.29623261281159008},{"$f":"'RFM input'!M76-'RFM input'!M130","v":0},{"$f":"'RFM input'!N76-'RFM input'!N130","v":0},{"$f":"'RFM input'!O76-'RFM input'!O130","v":0},{"$f":"'RFM input'!P76-'RFM input'!P130","v":0},{"$f":"'RFM input'!Q76-'RFM input'!Q130","v":0}]
[null,null,{"$f":"Asset17","v":"IT Systems"},null,null,null,null,{"$f":"'RFM input'!H77-'RFM input'!H131","v":5.3291223622228463},{"$f":"'RFM input'!I77-'RFM input'!I131","v":6.009064819271396},{"$f":"'RFM input'!J77-'RFM input'!J131","v":6.2686532688873475},{"$f":"'RFM input'!K77-'RFM input'!K131","v":5.3109580000000003},{"$f":"'RFM input'!L77-'RFM input'!L131","v":0},{"$f":"'RFM input'!M77-'RFM input'!M131","v":0},{"$f":"'RFM input'!N77-'RFM input'!N131","v":0},{"$f":"'RFM input'!O77-'RFM input'!O131","v":0},{"$f":"'RFM input'!P77-'RFM input'!P131","v":0},{"$f":"'RFM input'!Q77-'RFM input'!Q131","v":0}]
[null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,null,null,{"$f":"'RFM input'!H78-'RFM input'!H132","v":0},{"$f":"'RFM input'!I78-'RFM input'!I132","v":0},{"$f":"'RFM input'!J78-'RFM input'!J132","v":0},{"$f":"'RFM input'!K78-'RFM input'!K132","v":0},{"$f":"'RFM input'!L78-'RFM input'!L132","v":0},{"$f":"'RFM input'!M78-'RFM input'!M132","v":0},{"$f":"'RFM input'!N78-'RFM input'!N132","v":0},{"$f":"'RFM input'!O78-'RFM input'!O132","v":0},{"$f":"'RFM input'!P78-'RFM input'!P132","v":0},{"$f":"'RFM input'!Q78-'RFM input'!Q132","v":0}]
[null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,null,null,{"$f":"'RFM input'!H79-'RFM input'!H133","v":11.518852497125204},{"$f":"'RFM input'!I79-'RFM input'!I133","v":14.318678283736393},{"$f":"'RFM input'!J79-'RFM input'!J133","v":23.205951280285511},{"$f":"'RFM input'!K79-'RFM input'!K133","v":47.364623999999999},{"$f":"'RFM input'!L79-'RFM input'!L133","v":51.388243571044001},{"$f":"'RFM input'!M79-'RFM input'!M133","v":0},{"$f":"'RFM input'!N79-'RFM input'!N133","v":0},{"$f":"'RFM input'!O79-'RFM input'!O133","v":0},{"$f":"'RFM input'!P79-'RFM input'!P133","v":0},{"$f":"'RFM input'!Q79-'RFM input'!Q133","v":0}]
[null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,null,null,{"$f":"'RFM input'!H80-'RFM input'!H134","v":3.4899032311600333},{"$f":"'RFM input'!I80-'RFM input'!I134","v":3.6404896008744885},{"$f":"'RFM input'!J80-'RFM input'!J134","v":4.7795253335541519},{"$f":"'RFM input'!K80-'RFM input'!K134","v":6.1341669999999997},{"$f":"'RFM input'!L80-'RFM input'!L134","v":6.9821098899999994},{"$f":"'RFM input'!M80-'RFM input'!M134","v":0},{"$f":"'RFM input'!N80-'RFM input'!N134","v":0},{"$f":"'RFM input'!O80-'RFM input'!O134","v":0},{"$f":"'RFM input'!P80-'RFM input'!P134","v":0},{"$f":"'RFM input'!Q80-'RFM input'!Q134","v":0}]
[null,null,{"$f":"Asset21","v":"Buildings"},null,null,null,null,{"$f":"'RFM input'!H81-'RFM input'!H135","v":-7.3817240000000006E-2},{"$f":"'RFM input'!I81-'RFM input'!I135","v":0},{"$f":"'RFM input'!J81-'RFM input'!J135","v":0},{"$f":"'RFM input'!K81-'RFM input'!K135","v":0},{"$f":"'RFM input'!L81-'RFM input'!L135","v":0},{"$f":"'RFM input'!M81-'RFM input'!M135","v":0},{"$f":"'RFM input'!N81-'RFM input'!N135","v":0},{"$f":"'RFM input'!O81-'RFM input'!O135","v":0},{"$f":"'RFM input'!P81-'RFM input'!P135","v":0},{"$f":"'RFM input'!Q81-'RFM input'!Q135","v":0}]
[null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,null,null,{"$f":"'RFM input'!H82-'RFM input'!H136","v":-6.9992700000000001E-3},{"$f":"'RFM input'!I82-'RFM input'!I136","v":-6.5520380000000003E-2},{"$f":"'RFM input'!J82-'RFM input'!J136","v":0},{"$f":"'RFM input'!K82-'RFM input'!K136","v":0},{"$f":"'RFM input'!L82-'RFM input'!L136","v":0},{"$f":"'RFM input'!M82-'RFM input'!M136","v":0},{"$f":"'RFM input'!N82-'RFM input'!N136","v":0},{"$f":"'RFM input'!O82-'RFM input'!O136","v":0},{"$f":"'RFM input'!P82-'RFM input'!P136","v":0},{"$f":"'RFM input'!Q82-'RFM input'!Q136","v":0}]
[null,null,{"$f":"Asset23","v":"Land Improvements"},null,null,null,null,{"$f":"'RFM input'!H83-'RFM input'!H137","v":-0.34668187},{"$f":"'RFM input'!I83-'RFM input'!I137","v":-5.0335690000000002E-2},{"$f":"'RFM input'!J83-'RFM input'!J137","v":0},{"$f":"'RFM input'!K83-'RFM input'!K137","v":0},{"$f":"'RFM input'!L83-'RFM input'!L137","v":0},{"$f":"'RFM input'!M83-'RFM input'!M137","v":0},{"$f":"'RFM input'!N83-'RFM input'!N137","v":0},{"$f":"'RFM input'!O83-'RFM input'!O137","v":0},{"$f":"'RFM input'!P83-'RFM input'!P137","v":0},{"$f":"'RFM input'!Q83-'RFM input'!Q137","v":0}]
[null,null,{"$f":"Asset24","v":"Metering"},null,null,null,null,{"$f":"'RFM input'!H84-'RFM input'!H138","v":3.6139140946565647},{"$f":"'RFM input'!I84-'RFM input'!I138","v":1.5147335698719866E-2},{"$f":"'RFM input'!J84-'RFM input'!J138","v":-0.16823792607882573},{"$f":"'RFM input'!K84-'RFM input'!K138","v":0},{"$f":"'RFM input'!L84-'RFM input'!L138","v":2.2209514073589594},{"$f":"'RFM input'!M84-'RFM input'!M138","v":0},{"$f":"'RFM input'!N84-'RFM input'!N138","v":0},{"$f":"'RFM input'!O84-'RFM input'!O138","v":0},{"$f":"'RFM input'!P84-'RFM input'!P138","v":0},{"$f":"'RFM input'!Q84-'RFM input'!Q138","v":0}]
[null,null,{"$f":"Asset25","v":"Communications"},null,null,null,null,{"$f":"'RFM input'!H85-'RFM input'!H139","v":2.0709507886202223},{"$f":"'RFM input'!I85-'RFM input'!I139","v":0.80733643439755642},{"$f":"'RFM input'!J85-'RFM input'!J139","v":0.13970739030738935},{"$f":"'RFM input'!K85-'RFM input'!K139","v":0.29382200000000003},{"$f":"'RFM input'!L85-'RFM input'!L139","v":0},{"$f":"'RFM input'!M85-'RFM input'!M139","v":0},{"$f":"'RFM input'!N85-'RFM input'!N139","v":0},{"$f":"'RFM input'!O85-'RFM input'!O139","v":0},{"$f":"'RFM input'!P85-'RFM input'!P139","v":0},{"$f":"'RFM input'!Q85-'RFM input'!Q139","v":0}]
[null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,null,null,{"$f":"'RFM input'!H86-'RFM input'!H140","v":0},{"$f":"'RFM input'!I86-'RFM input'!I140","v":0},{"$f":"'RFM input'!J86-'RFM input'!J140","v":0},{"$f":"'RFM input'!K86-'RFM input'!K140","v":0},{"$f":"'RFM input'!L86-'RFM input'!L140","v":0},{"$f":"'RFM input'!M86-'RFM input'!M140","v":0},{"$f":"'RFM input'!N86-'RFM input'!N140","v":0},{"$f":"'RFM input'!O86-'RFM input'!O140","v":0},{"$f":"'RFM input'!P86-'RFM input'!P140","v":0},{"$f":"'RFM input'!Q86-'RFM input'!Q140","v":0}]
[null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,null,null,{"$f":"'RFM input'!H87-'RFM input'!H141","v":0},{"$f":"'RFM input'!I87-'RFM input'!I141","v":0},{"$f":"'RFM input'!J87-'RFM input'!J141","v":0},{"$f":"'RFM input'!K87-'RFM input'!K141","v":0},{"$f":"'RFM input'!L87-'RFM input'!L141","v":0},{"$f":"'RFM input'!M87-'RFM input'!M141","v":0},{"$f":"'RFM input'!N87-'RFM input'!N141","v":0},{"$f":"'RFM input'!O87-'RFM input'!O141","v":0},{"$f":"'RFM input'!P87-'RFM input'!P141","v":0},{"$f":"'RFM input'!Q87-'RFM input'!Q141","v":0}]
[null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,null,null,{"$f":"'RFM input'!H88-'RFM input'!H142","v":0},{"$f":"'RFM input'!I88-'RFM input'!I142","v":0},{"$f":"'RFM input'!J88-'RFM input'!J142","v":0},{"$f":"'RFM input'!K88-'RFM input'!K142","v":0},{"$f":"'RFM input'!L88-'RFM input'!L142","v":0},{"$f":"'RFM input'!M88-'RFM input'!M142","v":0},{"$f":"'RFM input'!N88-'RFM input'!N142","v":0},{"$f":"'RFM input'!O88-'RFM input'!O142","v":0},{"$f":"'RFM input'!P88-'RFM input'!P142","v":0},{"$f":"'RFM input'!Q88-'RFM input'!Q142","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"'RFM input'!H89-'RFM input'!H143","v":0},{"$f":"'RFM input'!I89-'RFM input'!I143","v":0},{"$f":"'RFM input'!J89-'RFM input'!J143","v":0},{"$f":"'RFM input'!K89-'RFM input'!K143","v":0},{"$f":"'RFM input'!L89-'RFM input'!L143","v":0},{"$f":"'RFM input'!M89-'RFM input'!M143","v":0},{"$f":"'RFM input'!N89-'RFM input'!N143","v":0},{"$f":"'RFM input'!O89-'RFM input'!O143","v":0},{"$f":"'RFM input'!P89-'RFM input'!P143","v":0},{"$f":"'RFM input'!Q89-'RFM input'!Q143","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"'RFM input'!H90-'RFM input'!H144","v":0},{"$f":"'RFM input'!I90-'RFM input'!I144","v":0},{"$f":"'RFM input'!J90-'RFM input'!J144","v":0},{"$f":"'RFM input'!K90-'RFM input'!K144","v":0},{"$f":"'RFM input'!L90-'RFM input'!L144","v":0},{"$f":"'RFM input'!M90-'RFM input'!M144","v":0},{"$f":"'RFM input'!N90-'RFM input'!N144","v":0},{"$f":"'RFM input'!O90-'RFM input'!O144","v":0},{"$f":"'RFM input'!P90-'RFM input'!P144","v":0},{"$f":"'RFM input'!Q90-'RFM input'!Q144","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"'RFM input'!H91-'RFM input'!H145","v":0},{"$f":"'RFM input'!I91-'RFM input'!I145","v":0},{"$f":"'RFM input'!J91-'RFM input'!J145","v":0},{"$f":"'RFM input'!K91-'RFM input'!K145","v":0},{"$f":"'RFM input'!L91-'RFM input'!L145","v":0},{"$f":"'RFM input'!M91-'RFM input'!M145","v":0},{"$f":"'RFM input'!N91-'RFM input'!N145","v":0},{"$f":"'RFM input'!O91-'RFM input'!O145","v":0},{"$f":"'RFM input'!P91-'RFM input'!P145","v":0},{"$f":"'RFM input'!Q91-'RFM input'!Q145","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"'RFM input'!H92-'RFM input'!H146","v":0},{"$f":"'RFM input'!I92-'RFM input'!I146","v":0},{"$f":"'RFM input'!J92-'RFM input'!J146","v":0},{"$f":"'RFM input'!K92-'RFM input'!K146","v":0},{"$f":"'RFM input'!L92-'RFM input'!L146","v":0},{"$f":"'RFM input'!M92-'RFM input'!M146","v":0},{"$f":"'RFM input'!N92-'RFM input'!N146","v":0},{"$f":"'RFM input'!O92-'RFM input'!O146","v":0},{"$f":"'RFM input'!P92-'RFM input'!P146","v":0},{"$f":"'RFM input'!Q92-'RFM input'!Q146","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"'RFM input'!H93-'RFM input'!H147","v":0},{"$f":"'RFM input'!I93-'RFM input'!I147","v":0},{"$f":"'RFM input'!J93-'RFM input'!J147","v":0},{"$f":"'RFM input'!K93-'RFM input'!K147","v":0},{"$f":"'RFM input'!L93-'RFM input'!L147","v":0},{"$f":"'RFM input'!M93-'RFM input'!M147","v":0},{"$f":"'RFM input'!N93-'RFM input'!N147","v":0},{"$f":"'RFM input'!O93-'RFM input'!O147","v":0},{"$f":"'RFM input'!P93-'RFM input'!P147","v":0},{"$f":"'RFM input'!Q93-'RFM input'!Q147","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"'RFM input'!H94-'RFM input'!H148","v":0},{"$f":"'RFM input'!I94-'RFM input'!I148","v":0},{"$f":"'RFM input'!J94-'RFM input'!J148","v":0},{"$f":"'RFM input'!K94-'RFM input'!K148","v":0},{"$f":"'RFM input'!L94-'RFM input'!L148","v":0},{"$f":"'RFM input'!M94-'RFM input'!M148","v":0},{"$f":"'RFM input'!N94-'RFM input'!N148","v":0},{"$f":"'RFM input'!O94-'RFM input'!O148","v":0},{"$f":"'RFM input'!P94-'RFM input'!P148","v":0},{"$f":"'RFM input'!Q94-'RFM input'!Q148","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"'RFM input'!H95-'RFM input'!H149","v":0},{"$f":"'RFM input'!I95-'RFM input'!I149","v":0},{"$f":"'RFM input'!J95-'RFM input'!J149","v":0},{"$f":"'RFM input'!K95-'RFM input'!K149","v":0},{"$f":"'RFM input'!L95-'RFM input'!L149","v":0},{"$f":"'RFM input'!M95-'RFM input'!M149","v":0},{"$f":"'RFM input'!N95-'RFM input'!N149","v":0},{"$f":"'RFM input'!O95-'RFM input'!O149","v":0},{"$f":"'RFM input'!P95-'RFM input'!P149","v":0},{"$f":"'RFM input'!Q95-'RFM input'!Q149","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"'RFM input'!H96-'RFM input'!H150","v":0},{"$f":"'RFM input'!I96-'RFM input'!I150","v":0},{"$f":"'RFM input'!J96-'RFM input'!J150","v":0},{"$f":"'RFM input'!K96-'RFM input'!K150","v":0},{"$f":"'RFM input'!L96-'RFM input'!L150","v":0},{"$f":"'RFM input'!M96-'RFM input'!M150","v":0},{"$f":"'RFM input'!N96-'RFM input'!N150","v":0},{"$f":"'RFM input'!O96-'RFM input'!O150","v":0},{"$f":"'RFM input'!P96-'RFM input'!P150","v":0},{"$f":"'RFM input'!Q96-'RFM input'!Q150","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"'RFM input'!H97-'RFM input'!H151","v":0},{"$f":"'RFM input'!I97-'RFM input'!I151","v":0},{"$f":"'RFM input'!J97-'RFM input'!J151","v":0},{"$f":"'RFM input'!K97-'RFM input'!K151","v":0},{"$f":"'RFM input'!L97-'RFM input'!L151","v":0},{"$f":"'RFM input'!M97-'RFM input'!M151","v":0},{"$f":"'RFM input'!N97-'RFM input'!N151","v":0},{"$f":"'RFM input'!O97-'RFM input'!O151","v":0},{"$f":"'RFM input'!P97-'RFM input'!P151","v":0},{"$f":"'RFM input'!Q97-'RFM input'!Q151","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"'RFM input'!H98-'RFM input'!H152","v":0},{"$f":"'RFM input'!I98-'RFM input'!I152","v":0},{"$f":"'RFM input'!J98-'RFM input'!J152","v":0},{"$f":"'RFM input'!K98-'RFM input'!K152","v":0},{"$f":"'RFM input'!L98-'RFM input'!L152","v":0},{"$f":"'RFM input'!M98-'RFM input'!M152","v":0},{"$f":"'RFM input'!N98-'RFM input'!N152","v":0},{"$f":"'RFM input'!O98-'RFM input'!O152","v":0},{"$f":"'RFM input'!P98-'RFM input'!P152","v":0},{"$f":"'RFM input'!Q98-'RFM input'!Q152","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"'RFM input'!H99-'RFM input'!H153","v":0},{"$f":"'RFM input'!I99-'RFM input'!I153","v":0},{"$f":"'RFM input'!J99-'RFM input'!J153","v":0},{"$f":"'RFM input'!K99-'RFM input'!K153","v":0},{"$f":"'RFM input'!L99-'RFM input'!L153","v":0},{"$f":"'RFM input'!M99-'RFM input'!M153","v":0},{"$f":"'RFM input'!N99-'RFM input'!N153","v":0},{"$f":"'RFM input'!O99-'RFM input'!O153","v":0},{"$f":"'RFM input'!P99-'RFM input'!P153","v":0},{"$f":"'RFM input'!Q99-'RFM input'!Q153","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"'RFM input'!H100-'RFM input'!H154","v":0},{"$f":"'RFM input'!I100-'RFM input'!I154","v":0},{"$f":"'RFM input'!J100-'RFM input'!J154","v":0},{"$f":"'RFM input'!K100-'RFM input'!K154","v":0},{"$f":"'RFM input'!L100-'RFM input'!L154","v":0},{"$f":"'RFM input'!M100-'RFM input'!M154","v":0},{"$f":"'RFM input'!N100-'RFM input'!N154","v":0},{"$f":"'RFM input'!O100-'RFM input'!O154","v":0},{"$f":"'RFM input'!P100-'RFM input'!P154","v":0},{"$f":"'RFM input'!Q100-'RFM input'!Q154","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"'RFM input'!H101-'RFM input'!H155","v":0},{"$f":"'RFM input'!I101-'RFM input'!I155","v":0},{"$f":"'RFM input'!J101-'RFM input'!J155","v":0},{"$f":"'RFM input'!K101-'RFM input'!K155","v":0},{"$f":"'RFM input'!L101-'RFM input'!L155","v":0},{"$f":"'RFM input'!M101-'RFM input'!M155","v":0},{"$f":"'RFM input'!N101-'RFM input'!N155","v":0},{"$f":"'RFM input'!O101-'RFM input'!O155","v":0},{"$f":"'RFM input'!P101-'RFM input'!P155","v":0},{"$f":"'RFM input'!Q101-'RFM input'!Q155","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"'RFM input'!H102-'RFM input'!H156","v":0},{"$f":"'RFM input'!I102-'RFM input'!I156","v":0},{"$f":"'RFM input'!J102-'RFM input'!J156","v":0},{"$f":"'RFM input'!K102-'RFM input'!K156","v":0},{"$f":"'RFM input'!L102-'RFM input'!L156","v":0},{"$f":"'RFM input'!M102-'RFM input'!M156","v":0},{"$f":"'RFM input'!N102-'RFM input'!N156","v":0},{"$f":"'RFM input'!O102-'RFM input'!O156","v":0},{"$f":"'RFM input'!P102-'RFM input'!P156","v":0},{"$f":"'RFM input'!Q102-'RFM input'!Q156","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"'RFM input'!H103-'RFM input'!H157","v":0},{"$f":"'RFM input'!I103-'RFM input'!I157","v":0},{"$f":"'RFM input'!J103-'RFM input'!J157","v":0},{"$f":"'RFM input'!K103-'RFM input'!K157","v":0},{"$f":"'RFM input'!L103-'RFM input'!L157","v":0},{"$f":"'RFM input'!M103-'RFM input'!M157","v":0},{"$f":"'RFM input'!N103-'RFM input'!N157","v":0},{"$f":"'RFM input'!O103-'RFM input'!O157","v":0},{"$f":"'RFM input'!P103-'RFM input'!P157","v":0},{"$f":"'RFM input'!Q103-'RFM input'!Q157","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"'RFM input'!H104-'RFM input'!H158","v":0},{"$f":"'RFM input'!I104-'RFM input'!I158","v":0},{"$f":"'RFM input'!J104-'RFM input'!J158","v":0},{"$f":"'RFM input'!K104-'RFM input'!K158","v":0},{"$f":"'RFM input'!L104-'RFM input'!L158","v":0},{"$f":"'RFM input'!M104-'RFM input'!M158","v":0},{"$f":"'RFM input'!N104-'RFM input'!N158","v":0},{"$f":"'RFM input'!O104-'RFM input'!O158","v":0},{"$f":"'RFM input'!P104-'RFM input'!P158","v":0},{"$f":"'RFM input'!Q104-'RFM input'!Q158","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"'RFM input'!H105-'RFM input'!H159","v":0},{"$f":"'RFM input'!I105-'RFM input'!I159","v":0},{"$f":"'RFM input'!J105-'RFM input'!J159","v":0},{"$f":"'RFM input'!K105-'RFM input'!K159","v":0},{"$f":"'RFM input'!L105-'RFM input'!L159","v":0},{"$f":"'RFM input'!M105-'RFM input'!M159","v":0},{"$f":"'RFM input'!N105-'RFM input'!N159","v":0},{"$f":"'RFM input'!O105-'RFM input'!O159","v":0},{"$f":"'RFM input'!P105-'RFM input'!P159","v":0},{"$f":"'RFM input'!Q105-'RFM input'!Q159","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"'RFM input'!H106-'RFM input'!H160","v":0},{"$f":"'RFM input'!I106-'RFM input'!I160","v":0},{"$f":"'RFM input'!J106-'RFM input'!J160","v":0},{"$f":"'RFM input'!K106-'RFM input'!K160","v":0},{"$f":"'RFM input'!L106-'RFM input'!L160","v":0},{"$f":"'RFM input'!M106-'RFM input'!M160","v":0},{"$f":"'RFM input'!N106-'RFM input'!N160","v":0},{"$f":"'RFM input'!O106-'RFM input'!O160","v":0},{"$f":"'RFM input'!P106-'RFM input'!P160","v":0},{"$f":"'RFM input'!Q106-'RFM input'!Q160","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"'RFM input'!H107-'RFM input'!H161","v":0},{"$f":"'RFM input'!I107-'RFM input'!I161","v":0},{"$f":"'RFM input'!J107-'RFM input'!J161","v":0},{"$f":"'RFM input'!K107-'RFM input'!K161","v":0},{"$f":"'RFM input'!L107-'RFM input'!L161","v":0},{"$f":"'RFM input'!M107-'RFM input'!M161","v":0},{"$f":"'RFM input'!N107-'RFM input'!N161","v":0},{"$f":"'RFM input'!O107-'RFM input'!O161","v":0},{"$f":"'RFM input'!P107-'RFM input'!P161","v":0},{"$f":"'RFM input'!Q107-'RFM input'!Q161","v":0}]
[null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,null,null,{"$f":"'RFM input'!H108-'RFM input'!H162","v":28.021443538479406},{"$f":"'RFM input'!I108-'RFM input'!I162","v":15.774603736608045},{"$f":"'RFM input'!J108-'RFM input'!J162","v":30.093020994184073},{"$f":"'RFM input'!K108-'RFM input'!K162","v":49.085439000000001},{"$f":"'RFM input'!L108-'RFM input'!L162","v":61.812646880008522},{"$f":"'RFM input'!M108-'RFM input'!M162","v":0},{"$f":"'RFM input'!N108-'RFM input'!N162","v":0},{"$f":"'RFM input'!O108-'RFM input'!O162","v":0},{"$f":"'RFM input'!P108-'RFM input'!P162","v":0},{"$f":"'RFM input'!Q108-'RFM input'!Q162","v":0}]
[null,null,{"$f":"Asset49","v":"In-house software"},null,null,null,null,{"$f":"'RFM input'!H109-'RFM input'!H163","v":29.09673269089631},{"$f":"'RFM input'!I109-'RFM input'!I163","v":28.466350093358535},{"$f":"'RFM input'!J109-'RFM input'!J163","v":28.136688492294581},{"$f":"'RFM input'!K109-'RFM input'!K163","v":50.642172000000002},{"$f":"'RFM input'!L109-'RFM input'!L163","v":61.342699284784004},{"$f":"'RFM input'!M109-'RFM input'!M163","v":0},{"$f":"'RFM input'!N109-'RFM input'!N163","v":0},{"$f":"'RFM input'!O109-'RFM input'!O163","v":0},{"$f":"'RFM input'!P109-'RFM input'!P163","v":0},{"$f":"'RFM input'!Q109-'RFM input'!Q163","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"'RFM input'!H110-'RFM input'!H164","v":0},{"$f":"'RFM input'!I110-'RFM input'!I164","v":0},{"$f":"'RFM input'!J110-'RFM input'!J164","v":0},{"$f":"'RFM input'!K110-'RFM input'!K164","v":0},{"$f":"'RFM input'!L110-'RFM input'!L164","v":0},{"$f":"'RFM input'!M110-'RFM input'!M164","v":0},{"$f":"'RFM input'!N110-'RFM input'!N164","v":0},{"$f":"'RFM input'!O110-'RFM input'!O164","v":0},{"$f":"'RFM input'!P110-'RFM input'!P164","v":0},{"$f":"'RFM input'!Q110-'RFM input'!Q164","v":0}]
[]
[null,"Actual Tax Depreciation",null,null,null,null,null,{"$f":"H124+H137+H150+H163+H176+H189+H202+H215+H228+H241+H254+H267+H280+H293+H306+H319+H332+H345+H358+H371+H384+H397+H410+H423+H436+H449+H462+H475+H488+H501+H514+H527+H540+H553+H566+H579+H592+H605+H618+H631+H644+H657+H670+H683+H696+H709+H722+H735+H748+H761","v":-466.37156097378465},{"$f":"I124+I137+I150+I163+I176+I189+I202+I215+I228+I241+I254+I267+I280+I293+I306+I319+I332+I345+I358+I371+I384+I397+I410+I423+I436+I449+I462+I475+I488+I501+I514+I527+I540+I553+I566+I579+I592+I605+I618+I631+I644+I657+I670+I683+I696+I709+I722+I735+I748+I761","v":-520.0648365872637},-589.12875480083119,-628.37375435278545,-701.04922722010008,0,0,0,0,0]
[null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A1taxremlife,A1taxvalue-SUM($F112:F112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":"n/a"},{"$f":"IF(I$3>A1taxremlife,A1taxvalue-SUM($F112:H112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":"n/a"},{"$f":"IF(J$3>A1taxremlife,A1taxvalue-SUM($F112:I112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":"n/a"},{"$f":"IF(K$3>A1taxremlife,A1taxvalue-SUM($F112:J112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":"n/a"},{"$f":"IF(L$3>A1taxremlife,A1taxvalue-SUM($F112:K112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":"n/a"},{"$f":"IF(M$3>A1taxremlife,A1taxvalue-SUM($F112:L112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":"n/a"},{"$f":"IF(N$3>A1taxremlife,A1taxvalue-SUM($F112:M112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":"n/a"},{"$f":"IF(O$3>A1taxremlife,A1taxvalue-SUM($F112:N112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":"n/a"},{"$f":"IF(P$3>A1taxremlife,A1taxvalue-SUM($F112:O112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A1taxremlife,A1taxvalue-SUM($F112:P112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A1taxstdlife+$E114),('RFM input'!$H$61-'RFM input'!$H$115)-SUM($H114:H114),('RFM input'!$H$61-'RFM input'!$H$115)/A1taxstdlife))","v":0.85767380028226514},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A1taxstdlife+$E114),('RFM input'!$H$61-'RFM input'!$H$115)-SUM($H114:I114),('RFM input'!$H$61-'RFM input'!$H$115)/A1taxstdlife))","v":0.85767380028226514},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E114),('RFM input'!$H$61-'RFM input'!$H$115)-SUM($H114:J114),('RFM input'!$H$61-'RFM input'!$H$115)/A1taxstdlife))","v":0.85767380028226514},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E114),('RFM input'!$H$61-'RFM input'!$H$115)-SUM($H114:K114),('RFM input'!$H$61-'RFM input'!$H$115)/A1taxstdlife))","v":0.85767380028226514},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E114),('RFM input'!$H$61-'RFM input'!$H$115)-SUM($H114:L114),('RFM input'!$H$61-'RFM input'!$H$115)/A1taxstdlife))","v":0.85767380028226514},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E114),('RFM input'!$H$61-'RFM input'!$H$115)-SUM($H114:M114),('RFM input'!$H$61-'RFM input'!$H$115)/A1taxstdlife))","v":0.85767380028226514},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E114),('RFM input'!$H$61-'RFM input'!$H$115)-SUM($H114:N114),('RFM input'!$H$61-'RFM input'!$H$115)/A1taxstdlife))","v":0.85767380028226514},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E114),('RFM input'!$H$61-'RFM input'!$H$115)-SUM($H114:O114),('RFM input'!$H$61-'RFM input'!$H$115)/A1taxstdlife))","v":0.85767380028226514},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E114),('RFM input'!$H$61-'RFM input'!$H$115)-SUM($H114:P114),('RFM input'!$H$61-'RFM input'!$H$115)/A1taxstdlife))","v":0.85767380028226514}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A1taxstdlife+$E115),('RFM input'!$I$61-'RFM input'!$I$115)-SUM($I115:I115),('RFM input'!$I$61-'RFM input'!$I$115)/A1taxstdlife))","v":1.208308351466348},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E115),('RFM input'!$I$61-'RFM input'!$I$115)-SUM($I115:J115),('RFM input'!$I$61-'RFM input'!$I$115)/A1taxstdlife))","v":1.208308351466348},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E115),('RFM input'!$I$61-'RFM input'!$I$115)-SUM($I115:K115),('RFM input'!$I$61-'RFM input'!$I$115)/A1taxstdlife))","v":1.208308351466348},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E115),('RFM input'!$I$61-'RFM input'!$I$115)-SUM($I115:L115),('RFM input'!$I$61-'RFM input'!$I$115)/A1taxstdlife))","v":1.208308351466348},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E115),('RFM input'!$I$61-'RFM input'!$I$115)-SUM($I115:M115),('RFM input'!$I$61-'RFM input'!$I$115)/A1taxstdlife))","v":1.208308351466348},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E115),('RFM input'!$I$61-'RFM input'!$I$115)-SUM($I115:N115),('RFM input'!$I$61-'RFM input'!$I$115)/A1taxstdlife))","v":1.208308351466348},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E115),('RFM input'!$I$61-'RFM input'!$I$115)-SUM($I115:O115),('RFM input'!$I$61-'RFM input'!$I$115)/A1taxstdlife))","v":1.208308351466348},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E115),('RFM input'!$I$61-'RFM input'!$I$115)-SUM($I115:P115),('RFM input'!$I$61-'RFM input'!$I$115)/A1taxstdlife))","v":1.208308351466348}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E116),('RFM input'!$J$61-'RFM input'!$J$115)-SUM($J116:J116),('RFM input'!$J$61-'RFM input'!$J$115)/A1taxstdlife))","v":1.9881749638037383},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E116),('RFM input'!$J$61-'RFM input'!$J$115)-SUM($J116:K116),('RFM input'!$J$61-'RFM input'!$J$115)/A1taxstdlife))","v":1.9881749638037383},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E116),('RFM input'!$J$61-'RFM input'!$J$115)-SUM($J116:L116),('RFM input'!$J$61-'RFM input'!$J$115)/A1taxstdlife))","v":1.9881749638037383},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E116),('RFM input'!$J$61-'RFM input'!$J$115)-SUM($J116:M116),('RFM input'!$J$61-'RFM input'!$J$115)/A1taxstdlife))","v":1.9881749638037383},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E116),('RFM input'!$J$61-'RFM input'!$J$115)-SUM($J116:N116),('RFM input'!$J$61-'RFM input'!$J$115)/A1taxstdlife))","v":1.9881749638037383},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E116),('RFM input'!$J$61-'RFM input'!$J$115)-SUM($J116:O116),('RFM input'!$J$61-'RFM input'!$J$115)/A1taxstdlife))","v":1.9881749638037383},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E116),('RFM input'!$J$61-'RFM input'!$J$115)-SUM($J116:P116),('RFM input'!$J$61-'RFM input'!$J$115)/A1taxstdlife))","v":1.9881749638037383}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E117),('RFM input'!$K$61-'RFM input'!$K$115)-SUM($K117:K117),('RFM input'!$K$61-'RFM input'!$K$115)/A1taxstdlife))","v":1.5042869777777776},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E117),('RFM input'!$K$61-'RFM input'!$K$115)-SUM($K117:L117),('RFM input'!$K$61-'RFM input'!$K$115)/A1taxstdlife))","v":1.5042869777777776},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E117),('RFM input'!$K$61-'RFM input'!$K$115)-SUM($K117:M117),('RFM input'!$K$61-'RFM input'!$K$115)/A1taxstdlife))","v":1.5042869777777776},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E117),('RFM input'!$K$61-'RFM input'!$K$115)-SUM($K117:N117),('RFM input'!$K$61-'RFM input'!$K$115)/A1taxstdlife))","v":1.5042869777777776},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E117),('RFM input'!$K$61-'RFM input'!$K$115)-SUM($K117:O117),('RFM input'!$K$61-'RFM input'!$K$115)/A1taxstdlife))","v":1.5042869777777776},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E117),('RFM input'!$K$61-'RFM input'!$K$115)-SUM($K117:P117),('RFM input'!$K$61-'RFM input'!$K$115)/A1taxstdlife))","v":1.5042869777777776}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E118),('RFM input'!$L$61-'RFM input'!$L$115)-SUM($L118:L118),('RFM input'!$L$61-'RFM input'!$L$115)/A1taxstdlife))","v":2.6065452427670297},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E118),('RFM input'!$L$61-'RFM input'!$L$115)-SUM($L118:M118),('RFM input'!$L$61-'RFM input'!$L$115)/A1taxstdlife))","v":2.6065452427670297},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E118),('RFM input'!$L$61-'RFM input'!$L$115)-SUM($L118:N118),('RFM input'!$L$61-'RFM input'!$L$115)/A1taxstdlife))","v":2.6065452427670297},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E118),('RFM input'!$L$61-'RFM input'!$L$115)-SUM($L118:O118),('RFM input'!$L$61-'RFM input'!$L$115)/A1taxstdlife))","v":2.6065452427670297},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E118),('RFM input'!$L$61-'RFM input'!$L$115)-SUM($L118:P118),('RFM input'!$L$61-'RFM input'!$L$115)/A1taxstdlife))","v":2.6065452427670297}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E119),('RFM input'!$M$61-'RFM input'!$M$115)-SUM($M119:M119),('RFM input'!$M$61-'RFM input'!$M$115)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E119),('RFM input'!$M$61-'RFM input'!$M$115)-SUM($M119:N119),('RFM input'!$M$61-'RFM input'!$M$115)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E119),('RFM input'!$M$61-'RFM input'!$M$115)-SUM($M119:O119),('RFM input'!$M$61-'RFM input'!$M$115)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E119),('RFM input'!$M$61-'RFM input'!$M$115)-SUM($M119:P119),('RFM input'!$M$61-'RFM input'!$M$115)/A1taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E120),('RFM input'!$N$61-'RFM input'!$N$115)-SUM($N120:N120),('RFM input'!$N$61-'RFM input'!$N$115)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E120),('RFM input'!$N$61-'RFM input'!$N$115)-SUM($N120:O120),('RFM input'!$N$61-'RFM input'!$N$115)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E120),('RFM input'!$N$61-'RFM input'!$N$115)-SUM($N120:P120),('RFM input'!$N$61-'RFM input'!$N$115)/A1taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E121),('RFM input'!$O$61-'RFM input'!$O$115)-SUM($O121:O121),('RFM input'!$O$61-'RFM input'!$O$115)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E121),('RFM input'!$O$61-'RFM input'!$O$115)-SUM($O121:P121),('RFM input'!$O$61-'RFM input'!$O$115)/A1taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E122),('RFM input'!$P$61-'RFM input'!$P$115)-SUM($P122:P122),('RFM input'!$P$61-'RFM input'!$P$115)/A1taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C124,'RFM input'!$E$358:$E$407,0)),-SUM(H112:H123))","v":-27.592411424475163},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C124,'RFM input'!$E$358:$E$407,0)),-SUM(I112:I123))","v":-31.88490197604569},{"$f":"IF(COUNT($H124:I124)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C124,'RFM input'!$E$358:$E$407,0)),-SUM(J112:J123)))","v":-42.744884361654165},{"$f":"IF(COUNT($H124:J124)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C124,'RFM input'!$E$358:$E$407,0)),-SUM(K112:K123)))","v":-41.503341640867561},{"$f":"IF(COUNT($H124:K124)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C124,'RFM input'!$E$358:$E$407,0)),-SUM(L112:L123)))","v":-49.867688754740747},{"$f":"IF(COUNT($H124:L124)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C124,'RFM input'!$E$358:$E$407,0)),-SUM(M112:M123)))","v":0},{"$f":"IF(COUNT($H124:M124)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C124,'RFM input'!$E$358:$E$407,0)),-SUM(N112:N123)))","v":0},{"$f":"IF(COUNT($H124:N124)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C124,'RFM input'!$E$358:$E$407,0)),-SUM(O112:O123)))","v":0},{"$f":"IF(COUNT($H124:O124)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C124,'RFM input'!$E$358:$E$407,0)),-SUM(P112:P123)))","v":0},{"$f":"IF(COUNT($H124:P124)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C124,'RFM input'!$E$358:$E$407,0)),-SUM(Q112:Q123)))","v":0}]
[null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A2taxremlife,A2taxvalue-SUM($F125:F125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":"n/a"},{"$f":"IF(I$3>A2taxremlife,A2taxvalue-SUM($F125:H125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":"n/a"},{"$f":"IF(J$3>A2taxremlife,A2taxvalue-SUM($F125:I125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":"n/a"},{"$f":"IF(K$3>A2taxremlife,A2taxvalue-SUM($F125:J125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":"n/a"},{"$f":"IF(L$3>A2taxremlife,A2taxvalue-SUM($F125:K125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":"n/a"},{"$f":"IF(M$3>A2taxremlife,A2taxvalue-SUM($F125:L125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":"n/a"},{"$f":"IF(N$3>A2taxremlife,A2taxvalue-SUM($F125:M125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":"n/a"},{"$f":"IF(O$3>A2taxremlife,A2taxvalue-SUM($F125:N125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":"n/a"},{"$f":"IF(P$3>A2taxremlife,A2taxvalue-SUM($F125:O125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A2taxremlife,A2taxvalue-SUM($F125:P125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A2taxstdlife+$E127),('RFM input'!$H$62-'RFM input'!$H$116)-SUM($H127:H127),('RFM input'!$H$62-'RFM input'!$H$116)/A2taxstdlife))","v":8.2497057286751337E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A2taxstdlife+$E127),('RFM input'!$H$62-'RFM input'!$H$116)-SUM($H127:I127),('RFM input'!$H$62-'RFM input'!$H$116)/A2taxstdlife))","v":8.2497057286751337E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E127),('RFM input'!$H$62-'RFM input'!$H$116)-SUM($H127:J127),('RFM input'!$H$62-'RFM input'!$H$116)/A2taxstdlife))","v":8.2497057286751337E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E127),('RFM input'!$H$62-'RFM input'!$H$116)-SUM($H127:K127),('RFM input'!$H$62-'RFM input'!$H$116)/A2taxstdlife))","v":8.2497057286751337E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E127),('RFM input'!$H$62-'RFM input'!$H$116)-SUM($H127:L127),('RFM input'!$H$62-'RFM input'!$H$116)/A2taxstdlife))","v":8.2497057286751337E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E127),('RFM input'!$H$62-'RFM input'!$H$116)-SUM($H127:M127),('RFM input'!$H$62-'RFM input'!$H$116)/A2taxstdlife))","v":8.2497057286751337E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E127),('RFM input'!$H$62-'RFM input'!$H$116)-SUM($H127:N127),('RFM input'!$H$62-'RFM input'!$H$116)/A2taxstdlife))","v":8.2497057286751337E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E127),('RFM input'!$H$62-'RFM input'!$H$116)-SUM($H127:O127),('RFM input'!$H$62-'RFM input'!$H$116)/A2taxstdlife))","v":8.2497057286751337E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E127),('RFM input'!$H$62-'RFM input'!$H$116)-SUM($H127:P127),('RFM input'!$H$62-'RFM input'!$H$116)/A2taxstdlife))","v":8.2497057286751337E-3}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A2taxstdlife+$E128),('RFM input'!$I$62-'RFM input'!$I$116)-SUM($I128:I128),('RFM input'!$I$62-'RFM input'!$I$116)/A2taxstdlife))","v":1.8862029072660619E-2},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E128),('RFM input'!$I$62-'RFM input'!$I$116)-SUM($I128:J128),('RFM input'!$I$62-'RFM input'!$I$116)/A2taxstdlife))","v":1.8862029072660619E-2},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E128),('RFM input'!$I$62-'RFM input'!$I$116)-SUM($I128:K128),('RFM input'!$I$62-'RFM input'!$I$116)/A2taxstdlife))","v":1.8862029072660619E-2},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E128),('RFM input'!$I$62-'RFM input'!$I$116)-SUM($I128:L128),('RFM input'!$I$62-'RFM input'!$I$116)/A2taxstdlife))","v":1.8862029072660619E-2},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E128),('RFM input'!$I$62-'RFM input'!$I$116)-SUM($I128:M128),('RFM input'!$I$62-'RFM input'!$I$116)/A2taxstdlife))","v":1.8862029072660619E-2},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E128),('RFM input'!$I$62-'RFM input'!$I$116)-SUM($I128:N128),('RFM input'!$I$62-'RFM input'!$I$116)/A2taxstdlife))","v":1.8862029072660619E-2},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E128),('RFM input'!$I$62-'RFM input'!$I$116)-SUM($I128:O128),('RFM input'!$I$62-'RFM input'!$I$116)/A2taxstdlife))","v":1.8862029072660619E-2},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E128),('RFM input'!$I$62-'RFM input'!$I$116)-SUM($I128:P128),('RFM input'!$I$62-'RFM input'!$I$116)/A2taxstdlife))","v":1.8862029072660619E-2}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E129),('RFM input'!$J$62-'RFM input'!$J$116)-SUM($J129:J129),('RFM input'!$J$62-'RFM input'!$J$116)/A2taxstdlife))","v":1.3477445889185034E-2},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E129),('RFM input'!$J$62-'RFM input'!$J$116)-SUM($J129:K129),('RFM input'!$J$62-'RFM input'!$J$116)/A2taxstdlife))","v":1.3477445889185034E-2},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E129),('RFM input'!$J$62-'RFM input'!$J$116)-SUM($J129:L129),('RFM input'!$J$62-'RFM input'!$J$116)/A2taxstdlife))","v":1.3477445889185034E-2},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E129),('RFM input'!$J$62-'RFM input'!$J$116)-SUM($J129:M129),('RFM input'!$J$62-'RFM input'!$J$116)/A2taxstdlife))","v":1.3477445889185034E-2},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E129),('RFM input'!$J$62-'RFM input'!$J$116)-SUM($J129:N129),('RFM input'!$J$62-'RFM input'!$J$116)/A2taxstdlife))","v":1.3477445889185034E-2},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E129),('RFM input'!$J$62-'RFM input'!$J$116)-SUM($J129:O129),('RFM input'!$J$62-'RFM input'!$J$116)/A2taxstdlife))","v":1.3477445889185034E-2},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E129),('RFM input'!$J$62-'RFM input'!$J$116)-SUM($J129:P129),('RFM input'!$J$62-'RFM input'!$J$116)/A2taxstdlife))","v":1.3477445889185034E-2}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E130),('RFM input'!$K$62-'RFM input'!$K$116)-SUM($K130:K130),('RFM input'!$K$62-'RFM input'!$K$116)/A2taxstdlife))","v":1.1354319999999999E-2},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E130),('RFM input'!$K$62-'RFM input'!$K$116)-SUM($K130:L130),('RFM input'!$K$62-'RFM input'!$K$116)/A2taxstdlife))","v":1.1354319999999999E-2},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E130),('RFM input'!$K$62-'RFM input'!$K$116)-SUM($K130:M130),('RFM input'!$K$62-'RFM input'!$K$116)/A2taxstdlife))","v":1.1354319999999999E-2},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E130),('RFM input'!$K$62-'RFM input'!$K$116)-SUM($K130:N130),('RFM input'!$K$62-'RFM input'!$K$116)/A2taxstdlife))","v":1.1354319999999999E-2},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E130),('RFM input'!$K$62-'RFM input'!$K$116)-SUM($K130:O130),('RFM input'!$K$62-'RFM input'!$K$116)/A2taxstdlife))","v":1.1354319999999999E-2},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E130),('RFM input'!$K$62-'RFM input'!$K$116)-SUM($K130:P130),('RFM input'!$K$62-'RFM input'!$K$116)/A2taxstdlife))","v":1.1354319999999999E-2}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E131),('RFM input'!$L$62-'RFM input'!$L$116)-SUM($L131:L131),('RFM input'!$L$62-'RFM input'!$L$116)/A2taxstdlife))","v":2.6047730508870839E-2},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E131),('RFM input'!$L$62-'RFM input'!$L$116)-SUM($L131:M131),('RFM input'!$L$62-'RFM input'!$L$116)/A2taxstdlife))","v":2.6047730508870839E-2},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E131),('RFM input'!$L$62-'RFM input'!$L$116)-SUM($L131:N131),('RFM input'!$L$62-'RFM input'!$L$116)/A2taxstdlife))","v":2.6047730508870839E-2},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E131),('RFM input'!$L$62-'RFM input'!$L$116)-SUM($L131:O131),('RFM input'!$L$62-'RFM input'!$L$116)/A2taxstdlife))","v":2.6047730508870839E-2},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E131),('RFM input'!$L$62-'RFM input'!$L$116)-SUM($L131:P131),('RFM input'!$L$62-'RFM input'!$L$116)/A2taxstdlife))","v":2.6047730508870839E-2}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E132),('RFM input'!$M$62-'RFM input'!$M$116)-SUM($M132:M132),('RFM input'!$M$62-'RFM input'!$M$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E132),('RFM input'!$M$62-'RFM input'!$M$116)-SUM($M132:N132),('RFM input'!$M$62-'RFM input'!$M$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E132),('RFM input'!$M$62-'RFM input'!$M$116)-SUM($M132:O132),('RFM input'!$M$62-'RFM input'!$M$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E132),('RFM input'!$M$62-'RFM input'!$M$116)-SUM($M132:P132),('RFM input'!$M$62-'RFM input'!$M$116)/A2taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E133),('RFM input'!$N$62-'RFM input'!$N$116)-SUM($N133:N133),('RFM input'!$N$62-'RFM input'!$N$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E133),('RFM input'!$N$62-'RFM input'!$N$116)-SUM($N133:O133),('RFM input'!$N$62-'RFM input'!$N$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E133),('RFM input'!$N$62-'RFM input'!$N$116)-SUM($N133:P133),('RFM input'!$N$62-'RFM input'!$N$116)/A2taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E134),('RFM input'!$O$62-'RFM input'!$O$116)-SUM($O134:O134),('RFM input'!$O$62-'RFM input'!$O$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E134),('RFM input'!$O$62-'RFM input'!$O$116)-SUM($O134:P134),('RFM input'!$O$62-'RFM input'!$O$116)/A2taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E135),('RFM input'!$P$62-'RFM input'!$P$116)-SUM($P135:P135),('RFM input'!$P$62-'RFM input'!$P$116)/A2taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C137,'RFM input'!$E$358:$E$407,0)),-SUM(H125:H136))","v":-1.7477504836906277},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C137,'RFM input'!$E$358:$E$407,0)),-SUM(I125:I136))","v":-1.894784205032672},{"$f":"IF(COUNT($H137:I137)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C137,'RFM input'!$E$358:$E$407,0)),-SUM(J125:J136)))","v":-1.8806091937065541},{"$f":"IF(COUNT($H137:J137)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C137,'RFM input'!$E$358:$E$407,0)),-SUM(K125:K136)))","v":-1.8393446432223017},{"$f":"IF(COUNT($H137:K137)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C137,'RFM input'!$E$358:$E$407,0)),-SUM(L125:L136)))","v":-1.9719666716804047},{"$f":"IF(COUNT($H137:L137)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C137,'RFM input'!$E$358:$E$407,0)),-SUM(M125:M136)))","v":0},{"$f":"IF(COUNT($H137:M137)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C137,'RFM input'!$E$358:$E$407,0)),-SUM(N125:N136)))","v":0},{"$f":"IF(COUNT($H137:N137)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C137,'RFM input'!$E$358:$E$407,0)),-SUM(O125:O136)))","v":0},{"$f":"IF(COUNT($H137:O137)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C137,'RFM input'!$E$358:$E$407,0)),-SUM(P125:P136)))","v":0},{"$f":"IF(COUNT($H137:P137)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C137,'RFM input'!$E$358:$E$407,0)),-SUM(Q125:Q136)))","v":0}]
[null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A3taxremlife,A3taxvalue-SUM($F138:F138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":"n/a"},{"$f":"IF(I$3>A3taxremlife,A3taxvalue-SUM($F138:H138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":"n/a"},{"$f":"IF(J$3>A3taxremlife,A3taxvalue-SUM($F138:I138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":"n/a"},{"$f":"IF(K$3>A3taxremlife,A3taxvalue-SUM($F138:J138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":"n/a"},{"$f":"IF(L$3>A3taxremlife,A3taxvalue-SUM($F138:K138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":"n/a"},{"$f":"IF(M$3>A3taxremlife,A3taxvalue-SUM($F138:L138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":"n/a"},{"$f":"IF(N$3>A3taxremlife,A3taxvalue-SUM($F138:M138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":"n/a"},{"$f":"IF(O$3>A3taxremlife,A3taxvalue-SUM($F138:N138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":"n/a"},{"$f":"IF(P$3>A3taxremlife,A3taxvalue-SUM($F138:O138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A3taxremlife,A3taxvalue-SUM($F138:P138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A3taxstdlife+$E140),('RFM input'!$H$63-'RFM input'!$H$117)-SUM($H140:H140),('RFM input'!$H$63-'RFM input'!$H$117)/A3taxstdlife))","v":5.4028102295716618},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A3taxstdlife+$E140),('RFM input'!$H$63-'RFM input'!$H$117)-SUM($H140:I140),('RFM input'!$H$63-'RFM input'!$H$117)/A3taxstdlife))","v":5.4028102295716618},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E140),('RFM input'!$H$63-'RFM input'!$H$117)-SUM($H140:J140),('RFM input'!$H$63-'RFM input'!$H$117)/A3taxstdlife))","v":5.4028102295716618},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E140),('RFM input'!$H$63-'RFM input'!$H$117)-SUM($H140:K140),('RFM input'!$H$63-'RFM input'!$H$117)/A3taxstdlife))","v":5.4028102295716618},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E140),('RFM input'!$H$63-'RFM input'!$H$117)-SUM($H140:L140),('RFM input'!$H$63-'RFM input'!$H$117)/A3taxstdlife))","v":5.4028102295716618},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E140),('RFM input'!$H$63-'RFM input'!$H$117)-SUM($H140:M140),('RFM input'!$H$63-'RFM input'!$H$117)/A3taxstdlife))","v":5.4028102295716618},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E140),('RFM input'!$H$63-'RFM input'!$H$117)-SUM($H140:N140),('RFM input'!$H$63-'RFM input'!$H$117)/A3taxstdlife))","v":5.4028102295716618},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E140),('RFM input'!$H$63-'RFM input'!$H$117)-SUM($H140:O140),('RFM input'!$H$63-'RFM input'!$H$117)/A3taxstdlife))","v":5.4028102295716618},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E140),('RFM input'!$H$63-'RFM input'!$H$117)-SUM($H140:P140),('RFM input'!$H$63-'RFM input'!$H$117)/A3taxstdlife))","v":5.4028102295716618}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A3taxstdlife+$E141),('RFM input'!$I$63-'RFM input'!$I$117)-SUM($I141:I141),('RFM input'!$I$63-'RFM input'!$I$117)/A3taxstdlife))","v":5.5846478478607313},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E141),('RFM input'!$I$63-'RFM input'!$I$117)-SUM($I141:J141),('RFM input'!$I$63-'RFM input'!$I$117)/A3taxstdlife))","v":5.5846478478607313},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E141),('RFM input'!$I$63-'RFM input'!$I$117)-SUM($I141:K141),('RFM input'!$I$63-'RFM input'!$I$117)/A3taxstdlife))","v":5.5846478478607313},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E141),('RFM input'!$I$63-'RFM input'!$I$117)-SUM($I141:L141),('RFM input'!$I$63-'RFM input'!$I$117)/A3taxstdlife))","v":5.5846478478607313},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E141),('RFM input'!$I$63-'RFM input'!$I$117)-SUM($I141:M141),('RFM input'!$I$63-'RFM input'!$I$117)/A3taxstdlife))","v":5.5846478478607313},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E141),('RFM input'!$I$63-'RFM input'!$I$117)-SUM($I141:N141),('RFM input'!$I$63-'RFM input'!$I$117)/A3taxstdlife))","v":5.5846478478607313},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E141),('RFM input'!$I$63-'RFM input'!$I$117)-SUM($I141:O141),('RFM input'!$I$63-'RFM input'!$I$117)/A3taxstdlife))","v":5.5846478478607313},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E141),('RFM input'!$I$63-'RFM input'!$I$117)-SUM($I141:P141),('RFM input'!$I$63-'RFM input'!$I$117)/A3taxstdlife))","v":5.5846478478607313}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E142),('RFM input'!$J$63-'RFM input'!$J$117)-SUM($J142:J142),('RFM input'!$J$63-'RFM input'!$J$117)/A3taxstdlife))","v":6.957053417565219},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E142),('RFM input'!$J$63-'RFM input'!$J$117)-SUM($J142:K142),('RFM input'!$J$63-'RFM input'!$J$117)/A3taxstdlife))","v":6.957053417565219},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E142),('RFM input'!$J$63-'RFM input'!$J$117)-SUM($J142:L142),('RFM input'!$J$63-'RFM input'!$J$117)/A3taxstdlife))","v":6.957053417565219},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E142),('RFM input'!$J$63-'RFM input'!$J$117)-SUM($J142:M142),('RFM input'!$J$63-'RFM input'!$J$117)/A3taxstdlife))","v":6.957053417565219},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E142),('RFM input'!$J$63-'RFM input'!$J$117)-SUM($J142:N142),('RFM input'!$J$63-'RFM input'!$J$117)/A3taxstdlife))","v":6.957053417565219},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E142),('RFM input'!$J$63-'RFM input'!$J$117)-SUM($J142:O142),('RFM input'!$J$63-'RFM input'!$J$117)/A3taxstdlife))","v":6.957053417565219},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E142),('RFM input'!$J$63-'RFM input'!$J$117)-SUM($J142:P142),('RFM input'!$J$63-'RFM input'!$J$117)/A3taxstdlife))","v":6.957053417565219}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E143),('RFM input'!$K$63-'RFM input'!$K$117)-SUM($K143:K143),('RFM input'!$K$63-'RFM input'!$K$117)/A3taxstdlife))","v":10.478064155555556},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E143),('RFM input'!$K$63-'RFM input'!$K$117)-SUM($K143:L143),('RFM input'!$K$63-'RFM input'!$K$117)/A3taxstdlife))","v":10.478064155555556},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E143),('RFM input'!$K$63-'RFM input'!$K$117)-SUM($K143:M143),('RFM input'!$K$63-'RFM input'!$K$117)/A3taxstdlife))","v":10.478064155555556},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E143),('RFM input'!$K$63-'RFM input'!$K$117)-SUM($K143:N143),('RFM input'!$K$63-'RFM input'!$K$117)/A3taxstdlife))","v":10.478064155555556},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E143),('RFM input'!$K$63-'RFM input'!$K$117)-SUM($K143:O143),('RFM input'!$K$63-'RFM input'!$K$117)/A3taxstdlife))","v":10.478064155555556},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E143),('RFM input'!$K$63-'RFM input'!$K$117)-SUM($K143:P143),('RFM input'!$K$63-'RFM input'!$K$117)/A3taxstdlife))","v":10.478064155555556}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E144),('RFM input'!$L$63-'RFM input'!$L$117)-SUM($L144:L144),('RFM input'!$L$63-'RFM input'!$L$117)/A3taxstdlife))","v":11.523402674632459},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E144),('RFM input'!$L$63-'RFM input'!$L$117)-SUM($L144:M144),('RFM input'!$L$63-'RFM input'!$L$117)/A3taxstdlife))","v":11.523402674632459},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E144),('RFM input'!$L$63-'RFM input'!$L$117)-SUM($L144:N144),('RFM input'!$L$63-'RFM input'!$L$117)/A3taxstdlife))","v":11.523402674632459},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E144),('RFM input'!$L$63-'RFM input'!$L$117)-SUM($L144:O144),('RFM input'!$L$63-'RFM input'!$L$117)/A3taxstdlife))","v":11.523402674632459},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E144),('RFM input'!$L$63-'RFM input'!$L$117)-SUM($L144:P144),('RFM input'!$L$63-'RFM input'!$L$117)/A3taxstdlife))","v":11.523402674632459}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E145),('RFM input'!$M$63-'RFM input'!$M$117)-SUM($M145:M145),('RFM input'!$M$63-'RFM input'!$M$117)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E145),('RFM input'!$M$63-'RFM input'!$M$117)-SUM($M145:N145),('RFM input'!$M$63-'RFM input'!$M$117)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E145),('RFM input'!$M$63-'RFM input'!$M$117)-SUM($M145:O145),('RFM input'!$M$63-'RFM input'!$M$117)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E145),('RFM input'!$M$63-'RFM input'!$M$117)-SUM($M145:P145),('RFM input'!$M$63-'RFM input'!$M$117)/A3taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E146),('RFM input'!$N$63-'RFM input'!$N$117)-SUM($N146:N146),('RFM input'!$N$63-'RFM input'!$N$117)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E146),('RFM input'!$N$63-'RFM input'!$N$117)-SUM($N146:O146),('RFM input'!$N$63-'RFM input'!$N$117)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E146),('RFM input'!$N$63-'RFM input'!$N$117)-SUM($N146:P146),('RFM input'!$N$63-'RFM input'!$N$117)/A3taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E147),('RFM input'!$O$63-'RFM input'!$O$117)-SUM($O147:O147),('RFM input'!$O$63-'RFM input'!$O$117)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E147),('RFM input'!$O$63-'RFM input'!$O$117)-SUM($O147:P147),('RFM input'!$O$63-'RFM input'!$O$117)/A3taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E148),('RFM input'!$P$63-'RFM input'!$P$117)-SUM($P148:P148),('RFM input'!$P$63-'RFM input'!$P$117)/A3taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C150,'RFM input'!$E$358:$E$407,0)),-SUM(H138:H149))","v":-145.37692144554316},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C150,'RFM input'!$E$358:$E$407,0)),-SUM(I138:I149))","v":-158.38736820386436},{"$f":"IF(COUNT($H150:I150)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C150,'RFM input'!$E$358:$E$407,0)),-SUM(J138:J149)))","v":-191.02659665591773},{"$f":"IF(COUNT($H150:J150)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C150,'RFM input'!$E$358:$E$407,0)),-SUM(K138:K149)))","v":-219.9469816459775},{"$f":"IF(COUNT($H150:K150)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C150,'RFM input'!$E$358:$E$407,0)),-SUM(L138:L149)))","v":-258.55109964915812},{"$f":"IF(COUNT($H150:L150)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C150,'RFM input'!$E$358:$E$407,0)),-SUM(M138:M149)))","v":0},{"$f":"IF(COUNT($H150:M150)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C150,'RFM input'!$E$358:$E$407,0)),-SUM(N138:N149)))","v":0},{"$f":"IF(COUNT($H150:N150)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C150,'RFM input'!$E$358:$E$407,0)),-SUM(O138:O149)))","v":0},{"$f":"IF(COUNT($H150:O150)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C150,'RFM input'!$E$358:$E$407,0)),-SUM(P138:P149)))","v":0},{"$f":"IF(COUNT($H150:P150)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C150,'RFM input'!$E$358:$E$407,0)),-SUM(Q138:Q149)))","v":0}]
[null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A4taxremlife,A4taxvalue-SUM($F151:F151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":"n/a"},{"$f":"IF(I$3>A4taxremlife,A4taxvalue-SUM($F151:H151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":"n/a"},{"$f":"IF(J$3>A4taxremlife,A4taxvalue-SUM($F151:I151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":"n/a"},{"$f":"IF(K$3>A4taxremlife,A4taxvalue-SUM($F151:J151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":"n/a"},{"$f":"IF(L$3>A4taxremlife,A4taxvalue-SUM($F151:K151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":"n/a"},{"$f":"IF(M$3>A4taxremlife,A4taxvalue-SUM($F151:L151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":"n/a"},{"$f":"IF(N$3>A4taxremlife,A4taxvalue-SUM($F151:M151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":"n/a"},{"$f":"IF(O$3>A4taxremlife,A4taxvalue-SUM($F151:N151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":"n/a"},{"$f":"IF(P$3>A4taxremlife,A4taxvalue-SUM($F151:O151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A4taxremlife,A4taxvalue-SUM($F151:P151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A4taxstdlife+$E153),('RFM input'!$H$64-'RFM input'!$H$118)-SUM($H153:H153),('RFM input'!$H$64-'RFM input'!$H$118)/A4taxstdlife))","v":0.33700377080082028},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A4taxstdlife+$E153),('RFM input'!$H$64-'RFM input'!$H$118)-SUM($H153:I153),('RFM input'!$H$64-'RFM input'!$H$118)/A4taxstdlife))","v":0.33700377080082028},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E153),('RFM input'!$H$64-'RFM input'!$H$118)-SUM($H153:J153),('RFM input'!$H$64-'RFM input'!$H$118)/A4taxstdlife))","v":0.33700377080082028},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E153),('RFM input'!$H$64-'RFM input'!$H$118)-SUM($H153:K153),('RFM input'!$H$64-'RFM input'!$H$118)/A4taxstdlife))","v":0.33700377080082028},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E153),('RFM input'!$H$64-'RFM input'!$H$118)-SUM($H153:L153),('RFM input'!$H$64-'RFM input'!$H$118)/A4taxstdlife))","v":0.33700377080082028},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E153),('RFM input'!$H$64-'RFM input'!$H$118)-SUM($H153:M153),('RFM input'!$H$64-'RFM input'!$H$118)/A4taxstdlife))","v":0.33700377080082028},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E153),('RFM input'!$H$64-'RFM input'!$H$118)-SUM($H153:N153),('RFM input'!$H$64-'RFM input'!$H$118)/A4taxstdlife))","v":0.33700377080082028},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E153),('RFM input'!$H$64-'RFM input'!$H$118)-SUM($H153:O153),('RFM input'!$H$64-'RFM input'!$H$118)/A4taxstdlife))","v":0.33700377080082028},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E153),('RFM input'!$H$64-'RFM input'!$H$118)-SUM($H153:P153),('RFM input'!$H$64-'RFM input'!$H$118)/A4taxstdlife))","v":0.33700377080082028}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A4taxstdlife+$E154),('RFM input'!$I$64-'RFM input'!$I$118)-SUM($I154:I154),('RFM input'!$I$64-'RFM input'!$I$118)/A4taxstdlife))","v":0.36239107992207598},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E154),('RFM input'!$I$64-'RFM input'!$I$118)-SUM($I154:J154),('RFM input'!$I$64-'RFM input'!$I$118)/A4taxstdlife))","v":0.36239107992207598},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E154),('RFM input'!$I$64-'RFM input'!$I$118)-SUM($I154:K154),('RFM input'!$I$64-'RFM input'!$I$118)/A4taxstdlife))","v":0.36239107992207598},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E154),('RFM input'!$I$64-'RFM input'!$I$118)-SUM($I154:L154),('RFM input'!$I$64-'RFM input'!$I$118)/A4taxstdlife))","v":0.36239107992207598},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E154),('RFM input'!$I$64-'RFM input'!$I$118)-SUM($I154:M154),('RFM input'!$I$64-'RFM input'!$I$118)/A4taxstdlife))","v":0.36239107992207598},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E154),('RFM input'!$I$64-'RFM input'!$I$118)-SUM($I154:N154),('RFM input'!$I$64-'RFM input'!$I$118)/A4taxstdlife))","v":0.36239107992207598},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E154),('RFM input'!$I$64-'RFM input'!$I$118)-SUM($I154:O154),('RFM input'!$I$64-'RFM input'!$I$118)/A4taxstdlife))","v":0.36239107992207598},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E154),('RFM input'!$I$64-'RFM input'!$I$118)-SUM($I154:P154),('RFM input'!$I$64-'RFM input'!$I$118)/A4taxstdlife))","v":0.36239107992207598}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E155),('RFM input'!$J$64-'RFM input'!$J$118)-SUM($J155:J155),('RFM input'!$J$64-'RFM input'!$J$118)/A4taxstdlife))","v":0.34851124105658515},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E155),('RFM input'!$J$64-'RFM input'!$J$118)-SUM($J155:K155),('RFM input'!$J$64-'RFM input'!$J$118)/A4taxstdlife))","v":0.34851124105658515},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E155),('RFM input'!$J$64-'RFM input'!$J$118)-SUM($J155:L155),('RFM input'!$J$64-'RFM input'!$J$118)/A4taxstdlife))","v":0.34851124105658515},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E155),('RFM input'!$J$64-'RFM input'!$J$118)-SUM($J155:M155),('RFM input'!$J$64-'RFM input'!$J$118)/A4taxstdlife))","v":0.34851124105658515},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E155),('RFM input'!$J$64-'RFM input'!$J$118)-SUM($J155:N155),('RFM input'!$J$64-'RFM input'!$J$118)/A4taxstdlife))","v":0.34851124105658515},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E155),('RFM input'!$J$64-'RFM input'!$J$118)-SUM($J155:O155),('RFM input'!$J$64-'RFM input'!$J$118)/A4taxstdlife))","v":0.34851124105658515},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E155),('RFM input'!$J$64-'RFM input'!$J$118)-SUM($J155:P155),('RFM input'!$J$64-'RFM input'!$J$118)/A4taxstdlife))","v":0.34851124105658515}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E156),('RFM input'!$K$64-'RFM input'!$K$118)-SUM($K156:K156),('RFM input'!$K$64-'RFM input'!$K$118)/A4taxstdlife))","v":0.55826959999999992},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E156),('RFM input'!$K$64-'RFM input'!$K$118)-SUM($K156:L156),('RFM input'!$K$64-'RFM input'!$K$118)/A4taxstdlife))","v":0.55826959999999992},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E156),('RFM input'!$K$64-'RFM input'!$K$118)-SUM($K156:M156),('RFM input'!$K$64-'RFM input'!$K$118)/A4taxstdlife))","v":0.55826959999999992},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E156),('RFM input'!$K$64-'RFM input'!$K$118)-SUM($K156:N156),('RFM input'!$K$64-'RFM input'!$K$118)/A4taxstdlife))","v":0.55826959999999992},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E156),('RFM input'!$K$64-'RFM input'!$K$118)-SUM($K156:O156),('RFM input'!$K$64-'RFM input'!$K$118)/A4taxstdlife))","v":0.55826959999999992},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E156),('RFM input'!$K$64-'RFM input'!$K$118)-SUM($K156:P156),('RFM input'!$K$64-'RFM input'!$K$118)/A4taxstdlife))","v":0.55826959999999992}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E157),('RFM input'!$L$64-'RFM input'!$L$118)-SUM($L157:L157),('RFM input'!$L$64-'RFM input'!$L$118)/A4taxstdlife))","v":0.67479016062235297},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E157),('RFM input'!$L$64-'RFM input'!$L$118)-SUM($L157:M157),('RFM input'!$L$64-'RFM input'!$L$118)/A4taxstdlife))","v":0.67479016062235297},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E157),('RFM input'!$L$64-'RFM input'!$L$118)-SUM($L157:N157),('RFM input'!$L$64-'RFM input'!$L$118)/A4taxstdlife))","v":0.67479016062235297},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E157),('RFM input'!$L$64-'RFM input'!$L$118)-SUM($L157:O157),('RFM input'!$L$64-'RFM input'!$L$118)/A4taxstdlife))","v":0.67479016062235297},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E157),('RFM input'!$L$64-'RFM input'!$L$118)-SUM($L157:P157),('RFM input'!$L$64-'RFM input'!$L$118)/A4taxstdlife))","v":0.67479016062235297}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E158),('RFM input'!$M$64-'RFM input'!$M$118)-SUM($M158:M158),('RFM input'!$M$64-'RFM input'!$M$118)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E158),('RFM input'!$M$64-'RFM input'!$M$118)-SUM($M158:N158),('RFM input'!$M$64-'RFM input'!$M$118)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E158),('RFM input'!$M$64-'RFM input'!$M$118)-SUM($M158:O158),('RFM input'!$M$64-'RFM input'!$M$118)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E158),('RFM input'!$M$64-'RFM input'!$M$118)-SUM($M158:P158),('RFM input'!$M$64-'RFM input'!$M$118)/A4taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E159),('RFM input'!$N$64-'RFM input'!$N$118)-SUM($N159:N159),('RFM input'!$N$64-'RFM input'!$N$118)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E159),('RFM input'!$N$64-'RFM input'!$N$118)-SUM($N159:O159),('RFM input'!$N$64-'RFM input'!$N$118)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E159),('RFM input'!$N$64-'RFM input'!$N$118)-SUM($N159:P159),('RFM input'!$N$64-'RFM input'!$N$118)/A4taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E160),('RFM input'!$O$64-'RFM input'!$O$118)-SUM($O160:O160),('RFM input'!$O$64-'RFM input'!$O$118)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E160),('RFM input'!$O$64-'RFM input'!$O$118)-SUM($O160:P160),('RFM input'!$O$64-'RFM input'!$O$118)/A4taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E161),('RFM input'!$P$64-'RFM input'!$P$118)-SUM($P161:P161),('RFM input'!$P$64-'RFM input'!$P$118)/A4taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C163,'RFM input'!$E$358:$E$407,0)),-SUM(H151:H162))","v":-20.693930630972339},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C163,'RFM input'!$E$358:$E$407,0)),-SUM(I151:I162))","v":-21.390242101218018},{"$f":"IF(COUNT($H163:I163)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C163,'RFM input'!$E$358:$E$407,0)),-SUM(J151:J162)))","v":-22.202861443920504},{"$f":"IF(COUNT($H163:J163)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C163,'RFM input'!$E$358:$E$407,0)),-SUM(K151:K162)))","v":-24.747960462298462},{"$f":"IF(COUNT($H163:K163)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C163,'RFM input'!$E$358:$E$407,0)),-SUM(L151:L162)))","v":-26.370449879014778},{"$f":"IF(COUNT($H163:L163)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C163,'RFM input'!$E$358:$E$407,0)),-SUM(M151:M162)))","v":0},{"$f":"IF(COUNT($H163:M163)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C163,'RFM input'!$E$358:$E$407,0)),-SUM(N151:N162)))","v":0},{"$f":"IF(COUNT($H163:N163)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C163,'RFM input'!$E$358:$E$407,0)),-SUM(O151:O162)))","v":0},{"$f":"IF(COUNT($H163:O163)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C163,'RFM input'!$E$358:$E$407,0)),-SUM(P151:P162)))","v":0},{"$f":"IF(COUNT($H163:P163)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C163,'RFM input'!$E$358:$E$407,0)),-SUM(Q151:Q162)))","v":0}]
[null,{"$f":"Asset5","v":"Distribution Equipment"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A5taxremlife,A5taxvalue-SUM($F164:F164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":"n/a"},{"$f":"IF(I$3>A5taxremlife,A5taxvalue-SUM($F164:H164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":"n/a"},{"$f":"IF(J$3>A5taxremlife,A5taxvalue-SUM($F164:I164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":"n/a"},{"$f":"IF(K$3>A5taxremlife,A5taxvalue-SUM($F164:J164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":"n/a"},{"$f":"IF(L$3>A5taxremlife,A5taxvalue-SUM($F164:K164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":"n/a"},{"$f":"IF(M$3>A5taxremlife,A5taxvalue-SUM($F164:L164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":"n/a"},{"$f":"IF(N$3>A5taxremlife,A5taxvalue-SUM($F164:M164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":"n/a"},{"$f":"IF(O$3>A5taxremlife,A5taxvalue-SUM($F164:N164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":"n/a"},{"$f":"IF(P$3>A5taxremlife,A5taxvalue-SUM($F164:O164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A5taxremlife,A5taxvalue-SUM($F164:P164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A5taxstdlife+$E166),('RFM input'!$H$65-'RFM input'!$H$119)-SUM($H166:H166),('RFM input'!$H$65-'RFM input'!$H$119)/A5taxstdlife))","v":3.2345903399297053E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A5taxstdlife+$E166),('RFM input'!$H$65-'RFM input'!$H$119)-SUM($H166:I166),('RFM input'!$H$65-'RFM input'!$H$119)/A5taxstdlife))","v":3.2345903399297053E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E166),('RFM input'!$H$65-'RFM input'!$H$119)-SUM($H166:J166),('RFM input'!$H$65-'RFM input'!$H$119)/A5taxstdlife))","v":3.2345903399297053E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E166),('RFM input'!$H$65-'RFM input'!$H$119)-SUM($H166:K166),('RFM input'!$H$65-'RFM input'!$H$119)/A5taxstdlife))","v":3.2345903399297053E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E166),('RFM input'!$H$65-'RFM input'!$H$119)-SUM($H166:L166),('RFM input'!$H$65-'RFM input'!$H$119)/A5taxstdlife))","v":3.2345903399297053E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E166),('RFM input'!$H$65-'RFM input'!$H$119)-SUM($H166:M166),('RFM input'!$H$65-'RFM input'!$H$119)/A5taxstdlife))","v":3.2345903399297053E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E166),('RFM input'!$H$65-'RFM input'!$H$119)-SUM($H166:N166),('RFM input'!$H$65-'RFM input'!$H$119)/A5taxstdlife))","v":3.2345903399297053E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E166),('RFM input'!$H$65-'RFM input'!$H$119)-SUM($H166:O166),('RFM input'!$H$65-'RFM input'!$H$119)/A5taxstdlife))","v":3.2345903399297053E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E166),('RFM input'!$H$65-'RFM input'!$H$119)-SUM($H166:P166),('RFM input'!$H$65-'RFM input'!$H$119)/A5taxstdlife))","v":3.2345903399297053E-3}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A5taxstdlife+$E167),('RFM input'!$I$65-'RFM input'!$I$119)-SUM($I167:I167),('RFM input'!$I$65-'RFM input'!$I$119)/A5taxstdlife))","v":3.6667323442638685E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E167),('RFM input'!$I$65-'RFM input'!$I$119)-SUM($I167:J167),('RFM input'!$I$65-'RFM input'!$I$119)/A5taxstdlife))","v":3.6667323442638685E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E167),('RFM input'!$I$65-'RFM input'!$I$119)-SUM($I167:K167),('RFM input'!$I$65-'RFM input'!$I$119)/A5taxstdlife))","v":3.6667323442638685E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E167),('RFM input'!$I$65-'RFM input'!$I$119)-SUM($I167:L167),('RFM input'!$I$65-'RFM input'!$I$119)/A5taxstdlife))","v":3.6667323442638685E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E167),('RFM input'!$I$65-'RFM input'!$I$119)-SUM($I167:M167),('RFM input'!$I$65-'RFM input'!$I$119)/A5taxstdlife))","v":3.6667323442638685E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E167),('RFM input'!$I$65-'RFM input'!$I$119)-SUM($I167:N167),('RFM input'!$I$65-'RFM input'!$I$119)/A5taxstdlife))","v":3.6667323442638685E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E167),('RFM input'!$I$65-'RFM input'!$I$119)-SUM($I167:O167),('RFM input'!$I$65-'RFM input'!$I$119)/A5taxstdlife))","v":3.6667323442638685E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E167),('RFM input'!$I$65-'RFM input'!$I$119)-SUM($I167:P167),('RFM input'!$I$65-'RFM input'!$I$119)/A5taxstdlife))","v":3.6667323442638685E-3}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E168),('RFM input'!$J$65-'RFM input'!$J$119)-SUM($J168:J168),('RFM input'!$J$65-'RFM input'!$J$119)/A5taxstdlife))","v":1.6237636709043705E-5},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E168),('RFM input'!$J$65-'RFM input'!$J$119)-SUM($J168:K168),('RFM input'!$J$65-'RFM input'!$J$119)/A5taxstdlife))","v":1.6237636709043705E-5},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E168),('RFM input'!$J$65-'RFM input'!$J$119)-SUM($J168:L168),('RFM input'!$J$65-'RFM input'!$J$119)/A5taxstdlife))","v":1.6237636709043705E-5},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E168),('RFM input'!$J$65-'RFM input'!$J$119)-SUM($J168:M168),('RFM input'!$J$65-'RFM input'!$J$119)/A5taxstdlife))","v":1.6237636709043705E-5},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E168),('RFM input'!$J$65-'RFM input'!$J$119)-SUM($J168:N168),('RFM input'!$J$65-'RFM input'!$J$119)/A5taxstdlife))","v":1.6237636709043705E-5},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E168),('RFM input'!$J$65-'RFM input'!$J$119)-SUM($J168:O168),('RFM input'!$J$65-'RFM input'!$J$119)/A5taxstdlife))","v":1.6237636709043705E-5},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E168),('RFM input'!$J$65-'RFM input'!$J$119)-SUM($J168:P168),('RFM input'!$J$65-'RFM input'!$J$119)/A5taxstdlife))","v":1.6237636709043705E-5}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E169),('RFM input'!$K$65-'RFM input'!$K$119)-SUM($K169:K169),('RFM input'!$K$65-'RFM input'!$K$119)/A5taxstdlife))","v":1.9479999999999999E-4},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E169),('RFM input'!$K$65-'RFM input'!$K$119)-SUM($K169:L169),('RFM input'!$K$65-'RFM input'!$K$119)/A5taxstdlife))","v":1.9479999999999999E-4},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E169),('RFM input'!$K$65-'RFM input'!$K$119)-SUM($K169:M169),('RFM input'!$K$65-'RFM input'!$K$119)/A5taxstdlife))","v":1.9479999999999999E-4},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E169),('RFM input'!$K$65-'RFM input'!$K$119)-SUM($K169:N169),('RFM input'!$K$65-'RFM input'!$K$119)/A5taxstdlife))","v":1.9479999999999999E-4},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E169),('RFM input'!$K$65-'RFM input'!$K$119)-SUM($K169:O169),('RFM input'!$K$65-'RFM input'!$K$119)/A5taxstdlife))","v":1.9479999999999999E-4},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E169),('RFM input'!$K$65-'RFM input'!$K$119)-SUM($K169:P169),('RFM input'!$K$65-'RFM input'!$K$119)/A5taxstdlife))","v":1.9479999999999999E-4}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E170),('RFM input'!$L$65-'RFM input'!$L$119)-SUM($L170:L170),('RFM input'!$L$65-'RFM input'!$L$119)/A5taxstdlife))","v":4.4392802207956468E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E170),('RFM input'!$L$65-'RFM input'!$L$119)-SUM($L170:M170),('RFM input'!$L$65-'RFM input'!$L$119)/A5taxstdlife))","v":4.4392802207956468E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E170),('RFM input'!$L$65-'RFM input'!$L$119)-SUM($L170:N170),('RFM input'!$L$65-'RFM input'!$L$119)/A5taxstdlife))","v":4.4392802207956468E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E170),('RFM input'!$L$65-'RFM input'!$L$119)-SUM($L170:O170),('RFM input'!$L$65-'RFM input'!$L$119)/A5taxstdlife))","v":4.4392802207956468E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E170),('RFM input'!$L$65-'RFM input'!$L$119)-SUM($L170:P170),('RFM input'!$L$65-'RFM input'!$L$119)/A5taxstdlife))","v":4.4392802207956468E-3}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E171),('RFM input'!$M$65-'RFM input'!$M$119)-SUM($M171:M171),('RFM input'!$M$65-'RFM input'!$M$119)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E171),('RFM input'!$M$65-'RFM input'!$M$119)-SUM($M171:N171),('RFM input'!$M$65-'RFM input'!$M$119)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E171),('RFM input'!$M$65-'RFM input'!$M$119)-SUM($M171:O171),('RFM input'!$M$65-'RFM input'!$M$119)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E171),('RFM input'!$M$65-'RFM input'!$M$119)-SUM($M171:P171),('RFM input'!$M$65-'RFM input'!$M$119)/A5taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E172),('RFM input'!$N$65-'RFM input'!$N$119)-SUM($N172:N172),('RFM input'!$N$65-'RFM input'!$N$119)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E172),('RFM input'!$N$65-'RFM input'!$N$119)-SUM($N172:O172),('RFM input'!$N$65-'RFM input'!$N$119)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E172),('RFM input'!$N$65-'RFM input'!$N$119)-SUM($N172:P172),('RFM input'!$N$65-'RFM input'!$N$119)/A5taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E173),('RFM input'!$O$65-'RFM input'!$O$119)-SUM($O173:O173),('RFM input'!$O$65-'RFM input'!$O$119)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E173),('RFM input'!$O$65-'RFM input'!$O$119)-SUM($O173:P173),('RFM input'!$O$65-'RFM input'!$O$119)/A5taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E174),('RFM input'!$P$65-'RFM input'!$P$119)-SUM($P174:P174),('RFM input'!$P$65-'RFM input'!$P$119)/A5taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C176,'RFM input'!$E$358:$E$407,0)),-SUM(H164:H175))","v":-0.92186279846902297},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C176,'RFM input'!$E$358:$E$407,0)),-SUM(I164:I175))","v":-0.92341378370890326},{"$f":"IF(COUNT($H176:I176)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C176,'RFM input'!$E$358:$E$407,0)),-SUM(J164:J175)))","v":-0.90574523811667063},{"$f":"IF(COUNT($H176:J176)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C176,'RFM input'!$E$358:$E$407,0)),-SUM(K164:K175)))","v":-0.90659075265980149},{"$f":"IF(COUNT($H176:K176)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C176,'RFM input'!$E$358:$E$407,0)),-SUM(L164:L175)))","v":-0.92621697843071871},{"$f":"IF(COUNT($H176:L176)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C176,'RFM input'!$E$358:$E$407,0)),-SUM(M164:M175)))","v":0},{"$f":"IF(COUNT($H176:M176)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C176,'RFM input'!$E$358:$E$407,0)),-SUM(N164:N175)))","v":0},{"$f":"IF(COUNT($H176:N176)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C176,'RFM input'!$E$358:$E$407,0)),-SUM(O164:O175)))","v":0},{"$f":"IF(COUNT($H176:O176)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C176,'RFM input'!$E$358:$E$407,0)),-SUM(P164:P175)))","v":0},{"$f":"IF(COUNT($H176:P176)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C176,'RFM input'!$E$358:$E$407,0)),-SUM(Q164:Q175)))","v":0}]
[null,{"$f":"Asset6","v":"Substation Bays"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A6taxremlife,A6taxvalue-SUM($F177:F177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":"n/a"},{"$f":"IF(I$3>A6taxremlife,A6taxvalue-SUM($F177:H177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":"n/a"},{"$f":"IF(J$3>A6taxremlife,A6taxvalue-SUM($F177:I177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":"n/a"},{"$f":"IF(K$3>A6taxremlife,A6taxvalue-SUM($F177:J177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":"n/a"},{"$f":"IF(L$3>A6taxremlife,A6taxvalue-SUM($F177:K177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":"n/a"},{"$f":"IF(M$3>A6taxremlife,A6taxvalue-SUM($F177:L177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":"n/a"},{"$f":"IF(N$3>A6taxremlife,A6taxvalue-SUM($F177:M177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":"n/a"},{"$f":"IF(O$3>A6taxremlife,A6taxvalue-SUM($F177:N177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":"n/a"},{"$f":"IF(P$3>A6taxremlife,A6taxvalue-SUM($F177:O177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A6taxremlife,A6taxvalue-SUM($F177:P177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A6taxstdlife+$E179),('RFM input'!$H$66-'RFM input'!$H$120)-SUM($H179:H179),('RFM input'!$H$66-'RFM input'!$H$120)/A6taxstdlife))","v":1.1438235801991858},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A6taxstdlife+$E179),('RFM input'!$H$66-'RFM input'!$H$120)-SUM($H179:I179),('RFM input'!$H$66-'RFM input'!$H$120)/A6taxstdlife))","v":1.1438235801991858},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E179),('RFM input'!$H$66-'RFM input'!$H$120)-SUM($H179:J179),('RFM input'!$H$66-'RFM input'!$H$120)/A6taxstdlife))","v":1.1438235801991858},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E179),('RFM input'!$H$66-'RFM input'!$H$120)-SUM($H179:K179),('RFM input'!$H$66-'RFM input'!$H$120)/A6taxstdlife))","v":1.1438235801991858},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E179),('RFM input'!$H$66-'RFM input'!$H$120)-SUM($H179:L179),('RFM input'!$H$66-'RFM input'!$H$120)/A6taxstdlife))","v":1.1438235801991858},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E179),('RFM input'!$H$66-'RFM input'!$H$120)-SUM($H179:M179),('RFM input'!$H$66-'RFM input'!$H$120)/A6taxstdlife))","v":1.1438235801991858},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E179),('RFM input'!$H$66-'RFM input'!$H$120)-SUM($H179:N179),('RFM input'!$H$66-'RFM input'!$H$120)/A6taxstdlife))","v":1.1438235801991858},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E179),('RFM input'!$H$66-'RFM input'!$H$120)-SUM($H179:O179),('RFM input'!$H$66-'RFM input'!$H$120)/A6taxstdlife))","v":1.1438235801991858},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E179),('RFM input'!$H$66-'RFM input'!$H$120)-SUM($H179:P179),('RFM input'!$H$66-'RFM input'!$H$120)/A6taxstdlife))","v":1.1438235801991858}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A6taxstdlife+$E180),('RFM input'!$I$66-'RFM input'!$I$120)-SUM($I180:I180),('RFM input'!$I$66-'RFM input'!$I$120)/A6taxstdlife))","v":1.5397017538767965},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E180),('RFM input'!$I$66-'RFM input'!$I$120)-SUM($I180:J180),('RFM input'!$I$66-'RFM input'!$I$120)/A6taxstdlife))","v":1.5397017538767965},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E180),('RFM input'!$I$66-'RFM input'!$I$120)-SUM($I180:K180),('RFM input'!$I$66-'RFM input'!$I$120)/A6taxstdlife))","v":1.5397017538767965},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E180),('RFM input'!$I$66-'RFM input'!$I$120)-SUM($I180:L180),('RFM input'!$I$66-'RFM input'!$I$120)/A6taxstdlife))","v":1.5397017538767965},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E180),('RFM input'!$I$66-'RFM input'!$I$120)-SUM($I180:M180),('RFM input'!$I$66-'RFM input'!$I$120)/A6taxstdlife))","v":1.5397017538767965},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E180),('RFM input'!$I$66-'RFM input'!$I$120)-SUM($I180:N180),('RFM input'!$I$66-'RFM input'!$I$120)/A6taxstdlife))","v":1.5397017538767965},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E180),('RFM input'!$I$66-'RFM input'!$I$120)-SUM($I180:O180),('RFM input'!$I$66-'RFM input'!$I$120)/A6taxstdlife))","v":1.5397017538767965},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E180),('RFM input'!$I$66-'RFM input'!$I$120)-SUM($I180:P180),('RFM input'!$I$66-'RFM input'!$I$120)/A6taxstdlife))","v":1.5397017538767965}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E181),('RFM input'!$J$66-'RFM input'!$J$120)-SUM($J181:J181),('RFM input'!$J$66-'RFM input'!$J$120)/A6taxstdlife))","v":1.8140422550128665},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E181),('RFM input'!$J$66-'RFM input'!$J$120)-SUM($J181:K181),('RFM input'!$J$66-'RFM input'!$J$120)/A6taxstdlife))","v":1.8140422550128665},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E181),('RFM input'!$J$66-'RFM input'!$J$120)-SUM($J181:L181),('RFM input'!$J$66-'RFM input'!$J$120)/A6taxstdlife))","v":1.8140422550128665},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E181),('RFM input'!$J$66-'RFM input'!$J$120)-SUM($J181:M181),('RFM input'!$J$66-'RFM input'!$J$120)/A6taxstdlife))","v":1.8140422550128665},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E181),('RFM input'!$J$66-'RFM input'!$J$120)-SUM($J181:N181),('RFM input'!$J$66-'RFM input'!$J$120)/A6taxstdlife))","v":1.8140422550128665},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E181),('RFM input'!$J$66-'RFM input'!$J$120)-SUM($J181:O181),('RFM input'!$J$66-'RFM input'!$J$120)/A6taxstdlife))","v":1.8140422550128665},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E181),('RFM input'!$J$66-'RFM input'!$J$120)-SUM($J181:P181),('RFM input'!$J$66-'RFM input'!$J$120)/A6taxstdlife))","v":1.8140422550128665}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E182),('RFM input'!$K$66-'RFM input'!$K$120)-SUM($K182:K182),('RFM input'!$K$66-'RFM input'!$K$120)/A6taxstdlife))","v":2.7666300000000001},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E182),('RFM input'!$K$66-'RFM input'!$K$120)-SUM($K182:L182),('RFM input'!$K$66-'RFM input'!$K$120)/A6taxstdlife))","v":2.7666300000000001},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E182),('RFM input'!$K$66-'RFM input'!$K$120)-SUM($K182:M182),('RFM input'!$K$66-'RFM input'!$K$120)/A6taxstdlife))","v":2.7666300000000001},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E182),('RFM input'!$K$66-'RFM input'!$K$120)-SUM($K182:N182),('RFM input'!$K$66-'RFM input'!$K$120)/A6taxstdlife))","v":2.7666300000000001},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E182),('RFM input'!$K$66-'RFM input'!$K$120)-SUM($K182:O182),('RFM input'!$K$66-'RFM input'!$K$120)/A6taxstdlife))","v":2.7666300000000001},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E182),('RFM input'!$K$66-'RFM input'!$K$120)-SUM($K182:P182),('RFM input'!$K$66-'RFM input'!$K$120)/A6taxstdlife))","v":2.7666300000000001}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E183),('RFM input'!$L$66-'RFM input'!$L$120)-SUM($L183:L183),('RFM input'!$L$66-'RFM input'!$L$120)/A6taxstdlife))","v":2.8996507867941248},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E183),('RFM input'!$L$66-'RFM input'!$L$120)-SUM($L183:M183),('RFM input'!$L$66-'RFM input'!$L$120)/A6taxstdlife))","v":2.8996507867941248},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E183),('RFM input'!$L$66-'RFM input'!$L$120)-SUM($L183:N183),('RFM input'!$L$66-'RFM input'!$L$120)/A6taxstdlife))","v":2.8996507867941248},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E183),('RFM input'!$L$66-'RFM input'!$L$120)-SUM($L183:O183),('RFM input'!$L$66-'RFM input'!$L$120)/A6taxstdlife))","v":2.8996507867941248},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E183),('RFM input'!$L$66-'RFM input'!$L$120)-SUM($L183:P183),('RFM input'!$L$66-'RFM input'!$L$120)/A6taxstdlife))","v":2.8996507867941248}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E184),('RFM input'!$M$66-'RFM input'!$M$120)-SUM($M184:M184),('RFM input'!$M$66-'RFM input'!$M$120)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E184),('RFM input'!$M$66-'RFM input'!$M$120)-SUM($M184:N184),('RFM input'!$M$66-'RFM input'!$M$120)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E184),('RFM input'!$M$66-'RFM input'!$M$120)-SUM($M184:O184),('RFM input'!$M$66-'RFM input'!$M$120)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E184),('RFM input'!$M$66-'RFM input'!$M$120)-SUM($M184:P184),('RFM input'!$M$66-'RFM input'!$M$120)/A6taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E185),('RFM input'!$N$66-'RFM input'!$N$120)-SUM($N185:N185),('RFM input'!$N$66-'RFM input'!$N$120)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E185),('RFM input'!$N$66-'RFM input'!$N$120)-SUM($N185:O185),('RFM input'!$N$66-'RFM input'!$N$120)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E185),('RFM input'!$N$66-'RFM input'!$N$120)-SUM($N185:P185),('RFM input'!$N$66-'RFM input'!$N$120)/A6taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E186),('RFM input'!$O$66-'RFM input'!$O$120)-SUM($O186:O186),('RFM input'!$O$66-'RFM input'!$O$120)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E186),('RFM input'!$O$66-'RFM input'!$O$120)-SUM($O186:P186),('RFM input'!$O$66-'RFM input'!$O$120)/A6taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E187),('RFM input'!$P$66-'RFM input'!$P$120)-SUM($P187:P187),('RFM input'!$P$66-'RFM input'!$P$120)/A6taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C189,'RFM input'!$E$358:$E$407,0)),-SUM(H177:H188))","v":-39.911735191593714},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C189,'RFM input'!$E$358:$E$407,0)),-SUM(I177:I188))","v":-46.563769506058634},{"$f":"IF(COUNT($H189:I189)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C189,'RFM input'!$E$358:$E$407,0)),-SUM(J177:J188)))","v":-50.171948199967574},{"$f":"IF(COUNT($H189:J189)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C189,'RFM input'!$E$358:$E$407,0)),-SUM(K177:K188)))","v":-58.237678210719224},{"$f":"IF(COUNT($H189:K189)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C189,'RFM input'!$E$358:$E$407,0)),-SUM(L177:L188)))","v":-67.736983357630379},{"$f":"IF(COUNT($H189:L189)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C189,'RFM input'!$E$358:$E$407,0)),-SUM(M177:M188)))","v":0},{"$f":"IF(COUNT($H189:M189)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C189,'RFM input'!$E$358:$E$407,0)),-SUM(N177:N188)))","v":0},{"$f":"IF(COUNT($H189:N189)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C189,'RFM input'!$E$358:$E$407,0)),-SUM(O177:O188)))","v":0},{"$f":"IF(COUNT($H189:O189)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C189,'RFM input'!$E$358:$E$407,0)),-SUM(P177:P188)))","v":0},{"$f":"IF(COUNT($H189:P189)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C189,'RFM input'!$E$358:$E$407,0)),-SUM(Q177:Q188)))","v":0}]
[null,{"$f":"Asset7","v":"Substation Establishment"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A7taxremlife,A7taxvalue-SUM($F190:F190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":"n/a"},{"$f":"IF(I$3>A7taxremlife,A7taxvalue-SUM($F190:H190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":"n/a"},{"$f":"IF(J$3>A7taxremlife,A7taxvalue-SUM($F190:I190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":"n/a"},{"$f":"IF(K$3>A7taxremlife,A7taxvalue-SUM($F190:J190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":"n/a"},{"$f":"IF(L$3>A7taxremlife,A7taxvalue-SUM($F190:K190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":"n/a"},{"$f":"IF(M$3>A7taxremlife,A7taxvalue-SUM($F190:L190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":"n/a"},{"$f":"IF(N$3>A7taxremlife,A7taxvalue-SUM($F190:M190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":"n/a"},{"$f":"IF(O$3>A7taxremlife,A7taxvalue-SUM($F190:N190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":"n/a"},{"$f":"IF(P$3>A7taxremlife,A7taxvalue-SUM($F190:O190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A7taxremlife,A7taxvalue-SUM($F190:P190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A7taxstdlife+$E192),('RFM input'!$H$67-'RFM input'!$H$121)-SUM($H192:H192),('RFM input'!$H$67-'RFM input'!$H$121)/A7taxstdlife))","v":0.23790498075795444},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A7taxstdlife+$E192),('RFM input'!$H$67-'RFM input'!$H$121)-SUM($H192:I192),('RFM input'!$H$67-'RFM input'!$H$121)/A7taxstdlife))","v":0.23790498075795444},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E192),('RFM input'!$H$67-'RFM input'!$H$121)-SUM($H192:J192),('RFM input'!$H$67-'RFM input'!$H$121)/A7taxstdlife))","v":0.23790498075795444},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E192),('RFM input'!$H$67-'RFM input'!$H$121)-SUM($H192:K192),('RFM input'!$H$67-'RFM input'!$H$121)/A7taxstdlife))","v":0.23790498075795444},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E192),('RFM input'!$H$67-'RFM input'!$H$121)-SUM($H192:L192),('RFM input'!$H$67-'RFM input'!$H$121)/A7taxstdlife))","v":0.23790498075795444},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E192),('RFM input'!$H$67-'RFM input'!$H$121)-SUM($H192:M192),('RFM input'!$H$67-'RFM input'!$H$121)/A7taxstdlife))","v":0.23790498075795444},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E192),('RFM input'!$H$67-'RFM input'!$H$121)-SUM($H192:N192),('RFM input'!$H$67-'RFM input'!$H$121)/A7taxstdlife))","v":0.23790498075795444},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E192),('RFM input'!$H$67-'RFM input'!$H$121)-SUM($H192:O192),('RFM input'!$H$67-'RFM input'!$H$121)/A7taxstdlife))","v":0.23790498075795444},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E192),('RFM input'!$H$67-'RFM input'!$H$121)-SUM($H192:P192),('RFM input'!$H$67-'RFM input'!$H$121)/A7taxstdlife))","v":0.23790498075795444}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A7taxstdlife+$E193),('RFM input'!$I$67-'RFM input'!$I$121)-SUM($I193:I193),('RFM input'!$I$67-'RFM input'!$I$121)/A7taxstdlife))","v":0.19286109126068313},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E193),('RFM input'!$I$67-'RFM input'!$I$121)-SUM($I193:J193),('RFM input'!$I$67-'RFM input'!$I$121)/A7taxstdlife))","v":0.19286109126068313},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E193),('RFM input'!$I$67-'RFM input'!$I$121)-SUM($I193:K193),('RFM input'!$I$67-'RFM input'!$I$121)/A7taxstdlife))","v":0.19286109126068313},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E193),('RFM input'!$I$67-'RFM input'!$I$121)-SUM($I193:L193),('RFM input'!$I$67-'RFM input'!$I$121)/A7taxstdlife))","v":0.19286109126068313},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E193),('RFM input'!$I$67-'RFM input'!$I$121)-SUM($I193:M193),('RFM input'!$I$67-'RFM input'!$I$121)/A7taxstdlife))","v":0.19286109126068313},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E193),('RFM input'!$I$67-'RFM input'!$I$121)-SUM($I193:N193),('RFM input'!$I$67-'RFM input'!$I$121)/A7taxstdlife))","v":0.19286109126068313},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E193),('RFM input'!$I$67-'RFM input'!$I$121)-SUM($I193:O193),('RFM input'!$I$67-'RFM input'!$I$121)/A7taxstdlife))","v":0.19286109126068313},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E193),('RFM input'!$I$67-'RFM input'!$I$121)-SUM($I193:P193),('RFM input'!$I$67-'RFM input'!$I$121)/A7taxstdlife))","v":0.19286109126068313}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E194),('RFM input'!$J$67-'RFM input'!$J$121)-SUM($J194:J194),('RFM input'!$J$67-'RFM input'!$J$121)/A7taxstdlife))","v":4.6963999895868733E-2},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E194),('RFM input'!$J$67-'RFM input'!$J$121)-SUM($J194:K194),('RFM input'!$J$67-'RFM input'!$J$121)/A7taxstdlife))","v":4.6963999895868733E-2},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E194),('RFM input'!$J$67-'RFM input'!$J$121)-SUM($J194:L194),('RFM input'!$J$67-'RFM input'!$J$121)/A7taxstdlife))","v":4.6963999895868733E-2},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E194),('RFM input'!$J$67-'RFM input'!$J$121)-SUM($J194:M194),('RFM input'!$J$67-'RFM input'!$J$121)/A7taxstdlife))","v":4.6963999895868733E-2},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E194),('RFM input'!$J$67-'RFM input'!$J$121)-SUM($J194:N194),('RFM input'!$J$67-'RFM input'!$J$121)/A7taxstdlife))","v":4.6963999895868733E-2},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E194),('RFM input'!$J$67-'RFM input'!$J$121)-SUM($J194:O194),('RFM input'!$J$67-'RFM input'!$J$121)/A7taxstdlife))","v":4.6963999895868733E-2},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E194),('RFM input'!$J$67-'RFM input'!$J$121)-SUM($J194:P194),('RFM input'!$J$67-'RFM input'!$J$121)/A7taxstdlife))","v":4.6963999895868733E-2}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E195),('RFM input'!$K$67-'RFM input'!$K$121)-SUM($K195:K195),('RFM input'!$K$67-'RFM input'!$K$121)/A7taxstdlife))","v":0.1681899},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E195),('RFM input'!$K$67-'RFM input'!$K$121)-SUM($K195:L195),('RFM input'!$K$67-'RFM input'!$K$121)/A7taxstdlife))","v":0.1681899},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E195),('RFM input'!$K$67-'RFM input'!$K$121)-SUM($K195:M195),('RFM input'!$K$67-'RFM input'!$K$121)/A7taxstdlife))","v":0.1681899},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E195),('RFM input'!$K$67-'RFM input'!$K$121)-SUM($K195:N195),('RFM input'!$K$67-'RFM input'!$K$121)/A7taxstdlife))","v":0.1681899},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E195),('RFM input'!$K$67-'RFM input'!$K$121)-SUM($K195:O195),('RFM input'!$K$67-'RFM input'!$K$121)/A7taxstdlife))","v":0.1681899},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E195),('RFM input'!$K$67-'RFM input'!$K$121)-SUM($K195:P195),('RFM input'!$K$67-'RFM input'!$K$121)/A7taxstdlife))","v":0.1681899}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E196),('RFM input'!$L$67-'RFM input'!$L$121)-SUM($L196:L196),('RFM input'!$L$67-'RFM input'!$L$121)/A7taxstdlife))","v":0.2066930991876183},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E196),('RFM input'!$L$67-'RFM input'!$L$121)-SUM($L196:M196),('RFM input'!$L$67-'RFM input'!$L$121)/A7taxstdlife))","v":0.2066930991876183},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E196),('RFM input'!$L$67-'RFM input'!$L$121)-SUM($L196:N196),('RFM input'!$L$67-'RFM input'!$L$121)/A7taxstdlife))","v":0.2066930991876183},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E196),('RFM input'!$L$67-'RFM input'!$L$121)-SUM($L196:O196),('RFM input'!$L$67-'RFM input'!$L$121)/A7taxstdlife))","v":0.2066930991876183},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E196),('RFM input'!$L$67-'RFM input'!$L$121)-SUM($L196:P196),('RFM input'!$L$67-'RFM input'!$L$121)/A7taxstdlife))","v":0.2066930991876183}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E197),('RFM input'!$M$67-'RFM input'!$M$121)-SUM($M197:M197),('RFM input'!$M$67-'RFM input'!$M$121)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E197),('RFM input'!$M$67-'RFM input'!$M$121)-SUM($M197:N197),('RFM input'!$M$67-'RFM input'!$M$121)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E197),('RFM input'!$M$67-'RFM input'!$M$121)-SUM($M197:O197),('RFM input'!$M$67-'RFM input'!$M$121)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E197),('RFM input'!$M$67-'RFM input'!$M$121)-SUM($M197:P197),('RFM input'!$M$67-'RFM input'!$M$121)/A7taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E198),('RFM input'!$N$67-'RFM input'!$N$121)-SUM($N198:N198),('RFM input'!$N$67-'RFM input'!$N$121)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E198),('RFM input'!$N$67-'RFM input'!$N$121)-SUM($N198:O198),('RFM input'!$N$67-'RFM input'!$N$121)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E198),('RFM input'!$N$67-'RFM input'!$N$121)-SUM($N198:P198),('RFM input'!$N$67-'RFM input'!$N$121)/A7taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E199),('RFM input'!$O$67-'RFM input'!$O$121)-SUM($O199:O199),('RFM input'!$O$67-'RFM input'!$O$121)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E199),('RFM input'!$O$67-'RFM input'!$O$121)-SUM($O199:P199),('RFM input'!$O$67-'RFM input'!$O$121)/A7taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E200),('RFM input'!$P$67-'RFM input'!$P$121)-SUM($P200:P200),('RFM input'!$P$67-'RFM input'!$P$121)/A7taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C202,'RFM input'!$E$358:$E$407,0)),-SUM(H190:H201))","v":-8.2827384789440757},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C202,'RFM input'!$E$358:$E$407,0)),-SUM(I190:I201))","v":-8.1472025547337541},{"$f":"IF(COUNT($H202:I202)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C202,'RFM input'!$E$358:$E$407,0)),-SUM(J190:J201)))","v":-7.262103131592804},{"$f":"IF(COUNT($H202:J202)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C202,'RFM input'!$E$358:$E$407,0)),-SUM(K190:K201)))","v":-8.1546600726509482},{"$f":"IF(COUNT($H202:K202)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C202,'RFM input'!$E$358:$E$407,0)),-SUM(L190:L201)))","v":-9.29731289309834},{"$f":"IF(COUNT($H202:L202)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C202,'RFM input'!$E$358:$E$407,0)),-SUM(M190:M201)))","v":0},{"$f":"IF(COUNT($H202:M202)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C202,'RFM input'!$E$358:$E$407,0)),-SUM(N190:N201)))","v":0},{"$f":"IF(COUNT($H202:N202)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C202,'RFM input'!$E$358:$E$407,0)),-SUM(O190:O201)))","v":0},{"$f":"IF(COUNT($H202:O202)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C202,'RFM input'!$E$358:$E$407,0)),-SUM(P190:P201)))","v":0},{"$f":"IF(COUNT($H202:P202)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C202,'RFM input'!$E$358:$E$407,0)),-SUM(Q190:Q201)))","v":0}]
[null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A8taxremlife,A8taxvalue-SUM($F203:F203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(I$3>A8taxremlife,A8taxvalue-SUM($F203:H203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(J$3>A8taxremlife,A8taxvalue-SUM($F203:I203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(K$3>A8taxremlife,A8taxvalue-SUM($F203:J203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(L$3>A8taxremlife,A8taxvalue-SUM($F203:K203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(M$3>A8taxremlife,A8taxvalue-SUM($F203:L203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(N$3>A8taxremlife,A8taxvalue-SUM($F203:M203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(O$3>A8taxremlife,A8taxvalue-SUM($F203:N203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(P$3>A8taxremlife,A8taxvalue-SUM($F203:O203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A8taxremlife,A8taxvalue-SUM($F203:P203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A8taxstdlife+$E205),('RFM input'!$H$68-'RFM input'!$H$122)-SUM($H205:H205),('RFM input'!$H$68-'RFM input'!$H$122)/A8taxstdlife))","v":0.39537042978468967},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A8taxstdlife+$E205),('RFM input'!$H$68-'RFM input'!$H$122)-SUM($H205:I205),('RFM input'!$H$68-'RFM input'!$H$122)/A8taxstdlife))","v":0.39537042978468967},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E205),('RFM input'!$H$68-'RFM input'!$H$122)-SUM($H205:J205),('RFM input'!$H$68-'RFM input'!$H$122)/A8taxstdlife))","v":0.39537042978468967},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E205),('RFM input'!$H$68-'RFM input'!$H$122)-SUM($H205:K205),('RFM input'!$H$68-'RFM input'!$H$122)/A8taxstdlife))","v":0.39537042978468967},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E205),('RFM input'!$H$68-'RFM input'!$H$122)-SUM($H205:L205),('RFM input'!$H$68-'RFM input'!$H$122)/A8taxstdlife))","v":0.39537042978468967},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E205),('RFM input'!$H$68-'RFM input'!$H$122)-SUM($H205:M205),('RFM input'!$H$68-'RFM input'!$H$122)/A8taxstdlife))","v":0.39537042978468967},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E205),('RFM input'!$H$68-'RFM input'!$H$122)-SUM($H205:N205),('RFM input'!$H$68-'RFM input'!$H$122)/A8taxstdlife))","v":0.39537042978468967},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E205),('RFM input'!$H$68-'RFM input'!$H$122)-SUM($H205:O205),('RFM input'!$H$68-'RFM input'!$H$122)/A8taxstdlife))","v":0.39537042978468967},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E205),('RFM input'!$H$68-'RFM input'!$H$122)-SUM($H205:P205),('RFM input'!$H$68-'RFM input'!$H$122)/A8taxstdlife))","v":0.39537042978468967}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A8taxstdlife+$E206),('RFM input'!$I$68-'RFM input'!$I$122)-SUM($I206:I206),('RFM input'!$I$68-'RFM input'!$I$122)/A8taxstdlife))","v":0.5802217032289565},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E206),('RFM input'!$I$68-'RFM input'!$I$122)-SUM($I206:J206),('RFM input'!$I$68-'RFM input'!$I$122)/A8taxstdlife))","v":0.5802217032289565},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E206),('RFM input'!$I$68-'RFM input'!$I$122)-SUM($I206:K206),('RFM input'!$I$68-'RFM input'!$I$122)/A8taxstdlife))","v":0.5802217032289565},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E206),('RFM input'!$I$68-'RFM input'!$I$122)-SUM($I206:L206),('RFM input'!$I$68-'RFM input'!$I$122)/A8taxstdlife))","v":0.5802217032289565},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E206),('RFM input'!$I$68-'RFM input'!$I$122)-SUM($I206:M206),('RFM input'!$I$68-'RFM input'!$I$122)/A8taxstdlife))","v":0.5802217032289565},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E206),('RFM input'!$I$68-'RFM input'!$I$122)-SUM($I206:N206),('RFM input'!$I$68-'RFM input'!$I$122)/A8taxstdlife))","v":0.5802217032289565},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E206),('RFM input'!$I$68-'RFM input'!$I$122)-SUM($I206:O206),('RFM input'!$I$68-'RFM input'!$I$122)/A8taxstdlife))","v":0.5802217032289565},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E206),('RFM input'!$I$68-'RFM input'!$I$122)-SUM($I206:P206),('RFM input'!$I$68-'RFM input'!$I$122)/A8taxstdlife))","v":0.5802217032289565}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E207),('RFM input'!$J$68-'RFM input'!$J$122)-SUM($J207:J207),('RFM input'!$J$68-'RFM input'!$J$122)/A8taxstdlife))","v":0.60594485798404674},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E207),('RFM input'!$J$68-'RFM input'!$J$122)-SUM($J207:K207),('RFM input'!$J$68-'RFM input'!$J$122)/A8taxstdlife))","v":0.60594485798404674},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E207),('RFM input'!$J$68-'RFM input'!$J$122)-SUM($J207:L207),('RFM input'!$J$68-'RFM input'!$J$122)/A8taxstdlife))","v":0.60594485798404674},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E207),('RFM input'!$J$68-'RFM input'!$J$122)-SUM($J207:M207),('RFM input'!$J$68-'RFM input'!$J$122)/A8taxstdlife))","v":0.60594485798404674},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E207),('RFM input'!$J$68-'RFM input'!$J$122)-SUM($J207:N207),('RFM input'!$J$68-'RFM input'!$J$122)/A8taxstdlife))","v":0.60594485798404674},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E207),('RFM input'!$J$68-'RFM input'!$J$122)-SUM($J207:O207),('RFM input'!$J$68-'RFM input'!$J$122)/A8taxstdlife))","v":0.60594485798404674},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E207),('RFM input'!$J$68-'RFM input'!$J$122)-SUM($J207:P207),('RFM input'!$J$68-'RFM input'!$J$122)/A8taxstdlife))","v":0.60594485798404674}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E208),('RFM input'!$K$68-'RFM input'!$K$122)-SUM($K208:K208),('RFM input'!$K$68-'RFM input'!$K$122)/A8taxstdlife))","v":0.73115269999999999},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E208),('RFM input'!$K$68-'RFM input'!$K$122)-SUM($K208:L208),('RFM input'!$K$68-'RFM input'!$K$122)/A8taxstdlife))","v":0.73115269999999999},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E208),('RFM input'!$K$68-'RFM input'!$K$122)-SUM($K208:M208),('RFM input'!$K$68-'RFM input'!$K$122)/A8taxstdlife))","v":0.73115269999999999},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E208),('RFM input'!$K$68-'RFM input'!$K$122)-SUM($K208:N208),('RFM input'!$K$68-'RFM input'!$K$122)/A8taxstdlife))","v":0.73115269999999999},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E208),('RFM input'!$K$68-'RFM input'!$K$122)-SUM($K208:O208),('RFM input'!$K$68-'RFM input'!$K$122)/A8taxstdlife))","v":0.73115269999999999},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E208),('RFM input'!$K$68-'RFM input'!$K$122)-SUM($K208:P208),('RFM input'!$K$68-'RFM input'!$K$122)/A8taxstdlife))","v":0.73115269999999999}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E209),('RFM input'!$L$68-'RFM input'!$L$122)-SUM($L209:L209),('RFM input'!$L$68-'RFM input'!$L$122)/A8taxstdlife))","v":1.0161448262835031},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E209),('RFM input'!$L$68-'RFM input'!$L$122)-SUM($L209:M209),('RFM input'!$L$68-'RFM input'!$L$122)/A8taxstdlife))","v":1.0161448262835031},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E209),('RFM input'!$L$68-'RFM input'!$L$122)-SUM($L209:N209),('RFM input'!$L$68-'RFM input'!$L$122)/A8taxstdlife))","v":1.0161448262835031},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E209),('RFM input'!$L$68-'RFM input'!$L$122)-SUM($L209:O209),('RFM input'!$L$68-'RFM input'!$L$122)/A8taxstdlife))","v":1.0161448262835031},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E209),('RFM input'!$L$68-'RFM input'!$L$122)-SUM($L209:P209),('RFM input'!$L$68-'RFM input'!$L$122)/A8taxstdlife))","v":1.0161448262835031}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E210),('RFM input'!$M$68-'RFM input'!$M$122)-SUM($M210:M210),('RFM input'!$M$68-'RFM input'!$M$122)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E210),('RFM input'!$M$68-'RFM input'!$M$122)-SUM($M210:N210),('RFM input'!$M$68-'RFM input'!$M$122)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E210),('RFM input'!$M$68-'RFM input'!$M$122)-SUM($M210:O210),('RFM input'!$M$68-'RFM input'!$M$122)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E210),('RFM input'!$M$68-'RFM input'!$M$122)-SUM($M210:P210),('RFM input'!$M$68-'RFM input'!$M$122)/A8taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E211),('RFM input'!$N$68-'RFM input'!$N$122)-SUM($N211:N211),('RFM input'!$N$68-'RFM input'!$N$122)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E211),('RFM input'!$N$68-'RFM input'!$N$122)-SUM($N211:O211),('RFM input'!$N$68-'RFM input'!$N$122)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E211),('RFM input'!$N$68-'RFM input'!$N$122)-SUM($N211:P211),('RFM input'!$N$68-'RFM input'!$N$122)/A8taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E212),('RFM input'!$O$68-'RFM input'!$O$122)-SUM($O212:O212),('RFM input'!$O$68-'RFM input'!$O$122)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E212),('RFM input'!$O$68-'RFM input'!$O$122)-SUM($O212:P212),('RFM input'!$O$68-'RFM input'!$O$122)/A8taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E213),('RFM input'!$P$68-'RFM input'!$P$122)-SUM($P213:P213),('RFM input'!$P$68-'RFM input'!$P$122)/A8taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C215,'RFM input'!$E$358:$E$407,0)),-SUM(H203:H214))","v":-14.750802668264235},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C215,'RFM input'!$E$358:$E$407,0)),-SUM(I203:I214))","v":-17.014948683226848},{"$f":"IF(COUNT($H215:I215)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C215,'RFM input'!$E$358:$E$407,0)),-SUM(J203:J214)))","v":-18.5880639019583},{"$f":"IF(COUNT($H215:J215)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C215,'RFM input'!$E$358:$E$407,0)),-SUM(K203:K214)))","v":-20.635598767254049},{"$f":"IF(COUNT($H215:K215)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C215,'RFM input'!$E$358:$E$407,0)),-SUM(L203:L214)))","v":-23.137890935933466},{"$f":"IF(COUNT($H215:L215)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C215,'RFM input'!$E$358:$E$407,0)),-SUM(M203:M214)))","v":0},{"$f":"IF(COUNT($H215:M215)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C215,'RFM input'!$E$358:$E$407,0)),-SUM(N203:N214)))","v":0},{"$f":"IF(COUNT($H215:N215)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C215,'RFM input'!$E$358:$E$407,0)),-SUM(O203:O214)))","v":0},{"$f":"IF(COUNT($H215:O215)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C215,'RFM input'!$E$358:$E$407,0)),-SUM(P203:P214)))","v":0},{"$f":"IF(COUNT($H215:P215)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C215,'RFM input'!$E$358:$E$407,0)),-SUM(Q203:Q214)))","v":0}]
[null,{"$f":"Asset9","v":"Zone Transformers"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A9taxremlife,A9taxvalue-SUM($F216:F216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(I$3>A9taxremlife,A9taxvalue-SUM($F216:H216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(J$3>A9taxremlife,A9taxvalue-SUM($F216:I216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(K$3>A9taxremlife,A9taxvalue-SUM($F216:J216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(L$3>A9taxremlife,A9taxvalue-SUM($F216:K216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(M$3>A9taxremlife,A9taxvalue-SUM($F216:L216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(N$3>A9taxremlife,A9taxvalue-SUM($F216:M216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(O$3>A9taxremlife,A9taxvalue-SUM($F216:N216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(P$3>A9taxremlife,A9taxvalue-SUM($F216:O216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A9taxremlife,A9taxvalue-SUM($F216:P216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A9taxstdlife+$E218),('RFM input'!$H$69-'RFM input'!$H$123)-SUM($H218:H218),('RFM input'!$H$69-'RFM input'!$H$123)/A9taxstdlife))","v":4.0200996881577626E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A9taxstdlife+$E218),('RFM input'!$H$69-'RFM input'!$H$123)-SUM($H218:I218),('RFM input'!$H$69-'RFM input'!$H$123)/A9taxstdlife))","v":4.0200996881577626E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E218),('RFM input'!$H$69-'RFM input'!$H$123)-SUM($H218:J218),('RFM input'!$H$69-'RFM input'!$H$123)/A9taxstdlife))","v":4.0200996881577626E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E218),('RFM input'!$H$69-'RFM input'!$H$123)-SUM($H218:K218),('RFM input'!$H$69-'RFM input'!$H$123)/A9taxstdlife))","v":4.0200996881577626E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E218),('RFM input'!$H$69-'RFM input'!$H$123)-SUM($H218:L218),('RFM input'!$H$69-'RFM input'!$H$123)/A9taxstdlife))","v":4.0200996881577626E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E218),('RFM input'!$H$69-'RFM input'!$H$123)-SUM($H218:M218),('RFM input'!$H$69-'RFM input'!$H$123)/A9taxstdlife))","v":4.0200996881577626E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E218),('RFM input'!$H$69-'RFM input'!$H$123)-SUM($H218:N218),('RFM input'!$H$69-'RFM input'!$H$123)/A9taxstdlife))","v":4.0200996881577626E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E218),('RFM input'!$H$69-'RFM input'!$H$123)-SUM($H218:O218),('RFM input'!$H$69-'RFM input'!$H$123)/A9taxstdlife))","v":4.0200996881577626E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E218),('RFM input'!$H$69-'RFM input'!$H$123)-SUM($H218:P218),('RFM input'!$H$69-'RFM input'!$H$123)/A9taxstdlife))","v":4.0200996881577626E-2}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A9taxstdlife+$E219),('RFM input'!$I$69-'RFM input'!$I$123)-SUM($I219:I219),('RFM input'!$I$69-'RFM input'!$I$123)/A9taxstdlife))","v":0.17058441659280743},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E219),('RFM input'!$I$69-'RFM input'!$I$123)-SUM($I219:J219),('RFM input'!$I$69-'RFM input'!$I$123)/A9taxstdlife))","v":0.17058441659280743},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E219),('RFM input'!$I$69-'RFM input'!$I$123)-SUM($I219:K219),('RFM input'!$I$69-'RFM input'!$I$123)/A9taxstdlife))","v":0.17058441659280743},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E219),('RFM input'!$I$69-'RFM input'!$I$123)-SUM($I219:L219),('RFM input'!$I$69-'RFM input'!$I$123)/A9taxstdlife))","v":0.17058441659280743},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E219),('RFM input'!$I$69-'RFM input'!$I$123)-SUM($I219:M219),('RFM input'!$I$69-'RFM input'!$I$123)/A9taxstdlife))","v":0.17058441659280743},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E219),('RFM input'!$I$69-'RFM input'!$I$123)-SUM($I219:N219),('RFM input'!$I$69-'RFM input'!$I$123)/A9taxstdlife))","v":0.17058441659280743},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E219),('RFM input'!$I$69-'RFM input'!$I$123)-SUM($I219:O219),('RFM input'!$I$69-'RFM input'!$I$123)/A9taxstdlife))","v":0.17058441659280743},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E219),('RFM input'!$I$69-'RFM input'!$I$123)-SUM($I219:P219),('RFM input'!$I$69-'RFM input'!$I$123)/A9taxstdlife))","v":0.17058441659280743}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E220),('RFM input'!$J$69-'RFM input'!$J$123)-SUM($J220:J220),('RFM input'!$J$69-'RFM input'!$J$123)/A9taxstdlife))","v":5.7018177623736545E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E220),('RFM input'!$J$69-'RFM input'!$J$123)-SUM($J220:K220),('RFM input'!$J$69-'RFM input'!$J$123)/A9taxstdlife))","v":5.7018177623736545E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E220),('RFM input'!$J$69-'RFM input'!$J$123)-SUM($J220:L220),('RFM input'!$J$69-'RFM input'!$J$123)/A9taxstdlife))","v":5.7018177623736545E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E220),('RFM input'!$J$69-'RFM input'!$J$123)-SUM($J220:M220),('RFM input'!$J$69-'RFM input'!$J$123)/A9taxstdlife))","v":5.7018177623736545E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E220),('RFM input'!$J$69-'RFM input'!$J$123)-SUM($J220:N220),('RFM input'!$J$69-'RFM input'!$J$123)/A9taxstdlife))","v":5.7018177623736545E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E220),('RFM input'!$J$69-'RFM input'!$J$123)-SUM($J220:O220),('RFM input'!$J$69-'RFM input'!$J$123)/A9taxstdlife))","v":5.7018177623736545E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E220),('RFM input'!$J$69-'RFM input'!$J$123)-SUM($J220:P220),('RFM input'!$J$69-'RFM input'!$J$123)/A9taxstdlife))","v":5.7018177623736545E-2}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E221),('RFM input'!$K$69-'RFM input'!$K$123)-SUM($K221:K221),('RFM input'!$K$69-'RFM input'!$K$123)/A9taxstdlife))","v":2.0394500000000003E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E221),('RFM input'!$K$69-'RFM input'!$K$123)-SUM($K221:L221),('RFM input'!$K$69-'RFM input'!$K$123)/A9taxstdlife))","v":2.0394500000000003E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E221),('RFM input'!$K$69-'RFM input'!$K$123)-SUM($K221:M221),('RFM input'!$K$69-'RFM input'!$K$123)/A9taxstdlife))","v":2.0394500000000003E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E221),('RFM input'!$K$69-'RFM input'!$K$123)-SUM($K221:N221),('RFM input'!$K$69-'RFM input'!$K$123)/A9taxstdlife))","v":2.0394500000000003E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E221),('RFM input'!$K$69-'RFM input'!$K$123)-SUM($K221:O221),('RFM input'!$K$69-'RFM input'!$K$123)/A9taxstdlife))","v":2.0394500000000003E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E221),('RFM input'!$K$69-'RFM input'!$K$123)-SUM($K221:P221),('RFM input'!$K$69-'RFM input'!$K$123)/A9taxstdlife))","v":2.0394500000000003E-2}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E222),('RFM input'!$L$69-'RFM input'!$L$123)-SUM($L222:L222),('RFM input'!$L$69-'RFM input'!$L$123)/A9taxstdlife))","v":0.2285758700021415},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E222),('RFM input'!$L$69-'RFM input'!$L$123)-SUM($L222:M222),('RFM input'!$L$69-'RFM input'!$L$123)/A9taxstdlife))","v":0.2285758700021415},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E222),('RFM input'!$L$69-'RFM input'!$L$123)-SUM($L222:N222),('RFM input'!$L$69-'RFM input'!$L$123)/A9taxstdlife))","v":0.2285758700021415},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E222),('RFM input'!$L$69-'RFM input'!$L$123)-SUM($L222:O222),('RFM input'!$L$69-'RFM input'!$L$123)/A9taxstdlife))","v":0.2285758700021415},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E222),('RFM input'!$L$69-'RFM input'!$L$123)-SUM($L222:P222),('RFM input'!$L$69-'RFM input'!$L$123)/A9taxstdlife))","v":0.2285758700021415}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E223),('RFM input'!$M$69-'RFM input'!$M$123)-SUM($M223:M223),('RFM input'!$M$69-'RFM input'!$M$123)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E223),('RFM input'!$M$69-'RFM input'!$M$123)-SUM($M223:N223),('RFM input'!$M$69-'RFM input'!$M$123)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E223),('RFM input'!$M$69-'RFM input'!$M$123)-SUM($M223:O223),('RFM input'!$M$69-'RFM input'!$M$123)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E223),('RFM input'!$M$69-'RFM input'!$M$123)-SUM($M223:P223),('RFM input'!$M$69-'RFM input'!$M$123)/A9taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E224),('RFM input'!$N$69-'RFM input'!$N$123)-SUM($N224:N224),('RFM input'!$N$69-'RFM input'!$N$123)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E224),('RFM input'!$N$69-'RFM input'!$N$123)-SUM($N224:O224),('RFM input'!$N$69-'RFM input'!$N$123)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E224),('RFM input'!$N$69-'RFM input'!$N$123)-SUM($N224:P224),('RFM input'!$N$69-'RFM input'!$N$123)/A9taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E225),('RFM input'!$O$69-'RFM input'!$O$123)-SUM($O225:O225),('RFM input'!$O$69-'RFM input'!$O$123)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E225),('RFM input'!$O$69-'RFM input'!$O$123)-SUM($O225:P225),('RFM input'!$O$69-'RFM input'!$O$123)/A9taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E226),('RFM input'!$P$69-'RFM input'!$P$123)-SUM($P226:P226),('RFM input'!$P$69-'RFM input'!$P$123)/A9taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C228,'RFM input'!$E$358:$E$407,0)),-SUM(H216:H227))","v":-11.163637332174318},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C228,'RFM input'!$E$358:$E$407,0)),-SUM(I216:I227))","v":-11.485282550182767},{"$f":"IF(COUNT($H228:I228)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C228,'RFM input'!$E$358:$E$407,0)),-SUM(J216:J227)))","v":-10.672233346420471},{"$f":"IF(COUNT($H228:J228)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C228,'RFM input'!$E$358:$E$407,0)),-SUM(K216:K227)))","v":-10.406578942289073},{"$f":"IF(COUNT($H228:K228)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C228,'RFM input'!$E$358:$E$407,0)),-SUM(L216:L227)))","v":-11.702484677350379},{"$f":"IF(COUNT($H228:L228)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C228,'RFM input'!$E$358:$E$407,0)),-SUM(M216:M227)))","v":0},{"$f":"IF(COUNT($H228:M228)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C228,'RFM input'!$E$358:$E$407,0)),-SUM(N216:N227)))","v":0},{"$f":"IF(COUNT($H228:N228)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C228,'RFM input'!$E$358:$E$407,0)),-SUM(O216:O227)))","v":0},{"$f":"IF(COUNT($H228:O228)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C228,'RFM input'!$E$358:$E$407,0)),-SUM(P216:P227)))","v":0},{"$f":"IF(COUNT($H228:P228)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C228,'RFM input'!$E$358:$E$407,0)),-SUM(Q216:Q227)))","v":0}]
[null,{"$f":"Asset10","v":"Distribution Transformers"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A10taxremlife,A10taxvalue-SUM($F229:F229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":"n/a"},{"$f":"IF(I$3>A10taxremlife,A10taxvalue-SUM($F229:H229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":"n/a"},{"$f":"IF(J$3>A10taxremlife,A10taxvalue-SUM($F229:I229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":"n/a"},{"$f":"IF(K$3>A10taxremlife,A10taxvalue-SUM($F229:J229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":"n/a"},{"$f":"IF(L$3>A10taxremlife,A10taxvalue-SUM($F229:K229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":"n/a"},{"$f":"IF(M$3>A10taxremlife,A10taxvalue-SUM($F229:L229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":"n/a"},{"$f":"IF(N$3>A10taxremlife,A10taxvalue-SUM($F229:M229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":"n/a"},{"$f":"IF(O$3>A10taxremlife,A10taxvalue-SUM($F229:N229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":"n/a"},{"$f":"IF(P$3>A10taxremlife,A10taxvalue-SUM($F229:O229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A10taxremlife,A10taxvalue-SUM($F229:P229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A10taxstdlife+$E231),('RFM input'!$H$70-'RFM input'!$H$124)-SUM($H231:H231),('RFM input'!$H$70-'RFM input'!$H$124)/A10taxstdlife))","v":1.8748202075833997},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A10taxstdlife+$E231),('RFM input'!$H$70-'RFM input'!$H$124)-SUM($H231:I231),('RFM input'!$H$70-'RFM input'!$H$124)/A10taxstdlife))","v":1.8748202075833997},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E231),('RFM input'!$H$70-'RFM input'!$H$124)-SUM($H231:J231),('RFM input'!$H$70-'RFM input'!$H$124)/A10taxstdlife))","v":1.8748202075833997},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E231),('RFM input'!$H$70-'RFM input'!$H$124)-SUM($H231:K231),('RFM input'!$H$70-'RFM input'!$H$124)/A10taxstdlife))","v":1.8748202075833997},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E231),('RFM input'!$H$70-'RFM input'!$H$124)-SUM($H231:L231),('RFM input'!$H$70-'RFM input'!$H$124)/A10taxstdlife))","v":1.8748202075833997},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E231),('RFM input'!$H$70-'RFM input'!$H$124)-SUM($H231:M231),('RFM input'!$H$70-'RFM input'!$H$124)/A10taxstdlife))","v":1.8748202075833997},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E231),('RFM input'!$H$70-'RFM input'!$H$124)-SUM($H231:N231),('RFM input'!$H$70-'RFM input'!$H$124)/A10taxstdlife))","v":1.8748202075833997},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E231),('RFM input'!$H$70-'RFM input'!$H$124)-SUM($H231:O231),('RFM input'!$H$70-'RFM input'!$H$124)/A10taxstdlife))","v":1.8748202075833997},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E231),('RFM input'!$H$70-'RFM input'!$H$124)-SUM($H231:P231),('RFM input'!$H$70-'RFM input'!$H$124)/A10taxstdlife))","v":1.8748202075833997}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A10taxstdlife+$E232),('RFM input'!$I$70-'RFM input'!$I$124)-SUM($I232:I232),('RFM input'!$I$70-'RFM input'!$I$124)/A10taxstdlife))","v":2.1896420036098343},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E232),('RFM input'!$I$70-'RFM input'!$I$124)-SUM($I232:J232),('RFM input'!$I$70-'RFM input'!$I$124)/A10taxstdlife))","v":2.1896420036098343},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E232),('RFM input'!$I$70-'RFM input'!$I$124)-SUM($I232:K232),('RFM input'!$I$70-'RFM input'!$I$124)/A10taxstdlife))","v":2.1896420036098343},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E232),('RFM input'!$I$70-'RFM input'!$I$124)-SUM($I232:L232),('RFM input'!$I$70-'RFM input'!$I$124)/A10taxstdlife))","v":2.1896420036098343},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E232),('RFM input'!$I$70-'RFM input'!$I$124)-SUM($I232:M232),('RFM input'!$I$70-'RFM input'!$I$124)/A10taxstdlife))","v":2.1896420036098343},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E232),('RFM input'!$I$70-'RFM input'!$I$124)-SUM($I232:N232),('RFM input'!$I$70-'RFM input'!$I$124)/A10taxstdlife))","v":2.1896420036098343},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E232),('RFM input'!$I$70-'RFM input'!$I$124)-SUM($I232:O232),('RFM input'!$I$70-'RFM input'!$I$124)/A10taxstdlife))","v":2.1896420036098343},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E232),('RFM input'!$I$70-'RFM input'!$I$124)-SUM($I232:P232),('RFM input'!$I$70-'RFM input'!$I$124)/A10taxstdlife))","v":2.1896420036098343}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E233),('RFM input'!$J$70-'RFM input'!$J$124)-SUM($J233:J233),('RFM input'!$J$70-'RFM input'!$J$124)/A10taxstdlife))","v":2.0423770231075307},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E233),('RFM input'!$J$70-'RFM input'!$J$124)-SUM($J233:K233),('RFM input'!$J$70-'RFM input'!$J$124)/A10taxstdlife))","v":2.0423770231075307},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E233),('RFM input'!$J$70-'RFM input'!$J$124)-SUM($J233:L233),('RFM input'!$J$70-'RFM input'!$J$124)/A10taxstdlife))","v":2.0423770231075307},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E233),('RFM input'!$J$70-'RFM input'!$J$124)-SUM($J233:M233),('RFM input'!$J$70-'RFM input'!$J$124)/A10taxstdlife))","v":2.0423770231075307},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E233),('RFM input'!$J$70-'RFM input'!$J$124)-SUM($J233:N233),('RFM input'!$J$70-'RFM input'!$J$124)/A10taxstdlife))","v":2.0423770231075307},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E233),('RFM input'!$J$70-'RFM input'!$J$124)-SUM($J233:O233),('RFM input'!$J$70-'RFM input'!$J$124)/A10taxstdlife))","v":2.0423770231075307},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E233),('RFM input'!$J$70-'RFM input'!$J$124)-SUM($J233:P233),('RFM input'!$J$70-'RFM input'!$J$124)/A10taxstdlife))","v":2.0423770231075307}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E234),('RFM input'!$K$70-'RFM input'!$K$124)-SUM($K234:K234),('RFM input'!$K$70-'RFM input'!$K$124)/A10taxstdlife))","v":3.4273855500000003},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E234),('RFM input'!$K$70-'RFM input'!$K$124)-SUM($K234:L234),('RFM input'!$K$70-'RFM input'!$K$124)/A10taxstdlife))","v":3.4273855500000003},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E234),('RFM input'!$K$70-'RFM input'!$K$124)-SUM($K234:M234),('RFM input'!$K$70-'RFM input'!$K$124)/A10taxstdlife))","v":3.4273855500000003},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E234),('RFM input'!$K$70-'RFM input'!$K$124)-SUM($K234:N234),('RFM input'!$K$70-'RFM input'!$K$124)/A10taxstdlife))","v":3.4273855500000003},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E234),('RFM input'!$K$70-'RFM input'!$K$124)-SUM($K234:O234),('RFM input'!$K$70-'RFM input'!$K$124)/A10taxstdlife))","v":3.4273855500000003},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E234),('RFM input'!$K$70-'RFM input'!$K$124)-SUM($K234:P234),('RFM input'!$K$70-'RFM input'!$K$124)/A10taxstdlife))","v":3.4273855500000003}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E235),('RFM input'!$L$70-'RFM input'!$L$124)-SUM($L235:L235),('RFM input'!$L$70-'RFM input'!$L$124)/A10taxstdlife))","v":3.9223001026620978},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E235),('RFM input'!$L$70-'RFM input'!$L$124)-SUM($L235:M235),('RFM input'!$L$70-'RFM input'!$L$124)/A10taxstdlife))","v":3.9223001026620978},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E235),('RFM input'!$L$70-'RFM input'!$L$124)-SUM($L235:N235),('RFM input'!$L$70-'RFM input'!$L$124)/A10taxstdlife))","v":3.9223001026620978},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E235),('RFM input'!$L$70-'RFM input'!$L$124)-SUM($L235:O235),('RFM input'!$L$70-'RFM input'!$L$124)/A10taxstdlife))","v":3.9223001026620978},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E235),('RFM input'!$L$70-'RFM input'!$L$124)-SUM($L235:P235),('RFM input'!$L$70-'RFM input'!$L$124)/A10taxstdlife))","v":3.9223001026620978}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E236),('RFM input'!$M$70-'RFM input'!$M$124)-SUM($M236:M236),('RFM input'!$M$70-'RFM input'!$M$124)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E236),('RFM input'!$M$70-'RFM input'!$M$124)-SUM($M236:N236),('RFM input'!$M$70-'RFM input'!$M$124)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E236),('RFM input'!$M$70-'RFM input'!$M$124)-SUM($M236:O236),('RFM input'!$M$70-'RFM input'!$M$124)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E236),('RFM input'!$M$70-'RFM input'!$M$124)-SUM($M236:P236),('RFM input'!$M$70-'RFM input'!$M$124)/A10taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E237),('RFM input'!$N$70-'RFM input'!$N$124)-SUM($N237:N237),('RFM input'!$N$70-'RFM input'!$N$124)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E237),('RFM input'!$N$70-'RFM input'!$N$124)-SUM($N237:O237),('RFM input'!$N$70-'RFM input'!$N$124)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E237),('RFM input'!$N$70-'RFM input'!$N$124)-SUM($N237:P237),('RFM input'!$N$70-'RFM input'!$N$124)/A10taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E238),('RFM input'!$O$70-'RFM input'!$O$124)-SUM($O238:O238),('RFM input'!$O$70-'RFM input'!$O$124)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E238),('RFM input'!$O$70-'RFM input'!$O$124)-SUM($O238:P238),('RFM input'!$O$70-'RFM input'!$O$124)/A10taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E239),('RFM input'!$P$70-'RFM input'!$P$124)-SUM($P239:P239),('RFM input'!$P$70-'RFM input'!$P$124)/A10taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C241,'RFM input'!$E$358:$E$407,0)),-SUM(H229:H240))","v":-57.839961334014944},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C241,'RFM input'!$E$358:$E$407,0)),-SUM(I229:I240))","v":-65.947432724998393},{"$f":"IF(COUNT($H241:I241)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C241,'RFM input'!$E$358:$E$407,0)),-SUM(J229:J240)))","v":-69.88805169574249},{"$f":"IF(COUNT($H241:J241)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C241,'RFM input'!$E$358:$E$407,0)),-SUM(K229:K240)))","v":-75.853509845000914},{"$f":"IF(COUNT($H241:K241)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C241,'RFM input'!$E$358:$E$407,0)),-SUM(L229:L240)))","v":-91.945630360639584},{"$f":"IF(COUNT($H241:L241)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C241,'RFM input'!$E$358:$E$407,0)),-SUM(M229:M240)))","v":0},{"$f":"IF(COUNT($H241:M241)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C241,'RFM input'!$E$358:$E$407,0)),-SUM(N229:N240)))","v":0},{"$f":"IF(COUNT($H241:N241)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C241,'RFM input'!$E$358:$E$407,0)),-SUM(O229:O240)))","v":0},{"$f":"IF(COUNT($H241:O241)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C241,'RFM input'!$E$358:$E$407,0)),-SUM(P229:P240)))","v":0},{"$f":"IF(COUNT($H241:P241)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C241,'RFM input'!$E$358:$E$407,0)),-SUM(Q229:Q240)))","v":0}]
[null,{"$f":"Asset11","v":"Low Voltage Services"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A11taxremlife,A11taxvalue-SUM($F242:F242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":"n/a"},{"$f":"IF(I$3>A11taxremlife,A11taxvalue-SUM($F242:H242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":"n/a"},{"$f":"IF(J$3>A11taxremlife,A11taxvalue-SUM($F242:I242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":"n/a"},{"$f":"IF(K$3>A11taxremlife,A11taxvalue-SUM($F242:J242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":"n/a"},{"$f":"IF(L$3>A11taxremlife,A11taxvalue-SUM($F242:K242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":"n/a"},{"$f":"IF(M$3>A11taxremlife,A11taxvalue-SUM($F242:L242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":"n/a"},{"$f":"IF(N$3>A11taxremlife,A11taxvalue-SUM($F242:M242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":"n/a"},{"$f":"IF(O$3>A11taxremlife,A11taxvalue-SUM($F242:N242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":"n/a"},{"$f":"IF(P$3>A11taxremlife,A11taxvalue-SUM($F242:O242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A11taxremlife,A11taxvalue-SUM($F242:P242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A11taxstdlife+$E244),('RFM input'!$H$71-'RFM input'!$H$125)-SUM($H244:H244),('RFM input'!$H$71-'RFM input'!$H$125)/A11taxstdlife))","v":0.9775607030785981},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A11taxstdlife+$E244),('RFM input'!$H$71-'RFM input'!$H$125)-SUM($H244:I244),('RFM input'!$H$71-'RFM input'!$H$125)/A11taxstdlife))","v":0.9775607030785981},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E244),('RFM input'!$H$71-'RFM input'!$H$125)-SUM($H244:J244),('RFM input'!$H$71-'RFM input'!$H$125)/A11taxstdlife))","v":0.9775607030785981},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E244),('RFM input'!$H$71-'RFM input'!$H$125)-SUM($H244:K244),('RFM input'!$H$71-'RFM input'!$H$125)/A11taxstdlife))","v":0.9775607030785981},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E244),('RFM input'!$H$71-'RFM input'!$H$125)-SUM($H244:L244),('RFM input'!$H$71-'RFM input'!$H$125)/A11taxstdlife))","v":0.9775607030785981},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E244),('RFM input'!$H$71-'RFM input'!$H$125)-SUM($H244:M244),('RFM input'!$H$71-'RFM input'!$H$125)/A11taxstdlife))","v":0.9775607030785981},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E244),('RFM input'!$H$71-'RFM input'!$H$125)-SUM($H244:N244),('RFM input'!$H$71-'RFM input'!$H$125)/A11taxstdlife))","v":0.9775607030785981},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E244),('RFM input'!$H$71-'RFM input'!$H$125)-SUM($H244:O244),('RFM input'!$H$71-'RFM input'!$H$125)/A11taxstdlife))","v":0.9775607030785981},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E244),('RFM input'!$H$71-'RFM input'!$H$125)-SUM($H244:P244),('RFM input'!$H$71-'RFM input'!$H$125)/A11taxstdlife))","v":0.9775607030785981}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A11taxstdlife+$E245),('RFM input'!$I$71-'RFM input'!$I$125)-SUM($I245:I245),('RFM input'!$I$71-'RFM input'!$I$125)/A11taxstdlife))","v":0.75896816156140312},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E245),('RFM input'!$I$71-'RFM input'!$I$125)-SUM($I245:J245),('RFM input'!$I$71-'RFM input'!$I$125)/A11taxstdlife))","v":0.75896816156140312},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E245),('RFM input'!$I$71-'RFM input'!$I$125)-SUM($I245:K245),('RFM input'!$I$71-'RFM input'!$I$125)/A11taxstdlife))","v":0.75896816156140312},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E245),('RFM input'!$I$71-'RFM input'!$I$125)-SUM($I245:L245),('RFM input'!$I$71-'RFM input'!$I$125)/A11taxstdlife))","v":0.75896816156140312},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E245),('RFM input'!$I$71-'RFM input'!$I$125)-SUM($I245:M245),('RFM input'!$I$71-'RFM input'!$I$125)/A11taxstdlife))","v":0.75896816156140312},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E245),('RFM input'!$I$71-'RFM input'!$I$125)-SUM($I245:N245),('RFM input'!$I$71-'RFM input'!$I$125)/A11taxstdlife))","v":0.75896816156140312},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E245),('RFM input'!$I$71-'RFM input'!$I$125)-SUM($I245:O245),('RFM input'!$I$71-'RFM input'!$I$125)/A11taxstdlife))","v":0.75896816156140312},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E245),('RFM input'!$I$71-'RFM input'!$I$125)-SUM($I245:P245),('RFM input'!$I$71-'RFM input'!$I$125)/A11taxstdlife))","v":0.75896816156140312}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E246),('RFM input'!$J$71-'RFM input'!$J$125)-SUM($J246:J246),('RFM input'!$J$71-'RFM input'!$J$125)/A11taxstdlife))","v":1.3675396133369904},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E246),('RFM input'!$J$71-'RFM input'!$J$125)-SUM($J246:K246),('RFM input'!$J$71-'RFM input'!$J$125)/A11taxstdlife))","v":1.3675396133369904},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E246),('RFM input'!$J$71-'RFM input'!$J$125)-SUM($J246:L246),('RFM input'!$J$71-'RFM input'!$J$125)/A11taxstdlife))","v":1.3675396133369904},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E246),('RFM input'!$J$71-'RFM input'!$J$125)-SUM($J246:M246),('RFM input'!$J$71-'RFM input'!$J$125)/A11taxstdlife))","v":1.3675396133369904},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E246),('RFM input'!$J$71-'RFM input'!$J$125)-SUM($J246:N246),('RFM input'!$J$71-'RFM input'!$J$125)/A11taxstdlife))","v":1.3675396133369904},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E246),('RFM input'!$J$71-'RFM input'!$J$125)-SUM($J246:O246),('RFM input'!$J$71-'RFM input'!$J$125)/A11taxstdlife))","v":1.3675396133369904},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E246),('RFM input'!$J$71-'RFM input'!$J$125)-SUM($J246:P246),('RFM input'!$J$71-'RFM input'!$J$125)/A11taxstdlife))","v":1.3675396133369904}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E247),('RFM input'!$K$71-'RFM input'!$K$125)-SUM($K247:K247),('RFM input'!$K$71-'RFM input'!$K$125)/A11taxstdlife))","v":1.556569125},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E247),('RFM input'!$K$71-'RFM input'!$K$125)-SUM($K247:L247),('RFM input'!$K$71-'RFM input'!$K$125)/A11taxstdlife))","v":1.556569125},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E247),('RFM input'!$K$71-'RFM input'!$K$125)-SUM($K247:M247),('RFM input'!$K$71-'RFM input'!$K$125)/A11taxstdlife))","v":1.556569125},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E247),('RFM input'!$K$71-'RFM input'!$K$125)-SUM($K247:N247),('RFM input'!$K$71-'RFM input'!$K$125)/A11taxstdlife))","v":1.556569125},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E247),('RFM input'!$K$71-'RFM input'!$K$125)-SUM($K247:O247),('RFM input'!$K$71-'RFM input'!$K$125)/A11taxstdlife))","v":1.556569125},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E247),('RFM input'!$K$71-'RFM input'!$K$125)-SUM($K247:P247),('RFM input'!$K$71-'RFM input'!$K$125)/A11taxstdlife))","v":1.556569125}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E248),('RFM input'!$L$71-'RFM input'!$L$125)-SUM($L248:L248),('RFM input'!$L$71-'RFM input'!$L$125)/A11taxstdlife))","v":1.9920721247766981},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E248),('RFM input'!$L$71-'RFM input'!$L$125)-SUM($L248:M248),('RFM input'!$L$71-'RFM input'!$L$125)/A11taxstdlife))","v":1.9920721247766981},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E248),('RFM input'!$L$71-'RFM input'!$L$125)-SUM($L248:N248),('RFM input'!$L$71-'RFM input'!$L$125)/A11taxstdlife))","v":1.9920721247766981},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E248),('RFM input'!$L$71-'RFM input'!$L$125)-SUM($L248:O248),('RFM input'!$L$71-'RFM input'!$L$125)/A11taxstdlife))","v":1.9920721247766981},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E248),('RFM input'!$L$71-'RFM input'!$L$125)-SUM($L248:P248),('RFM input'!$L$71-'RFM input'!$L$125)/A11taxstdlife))","v":1.9920721247766981}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E249),('RFM input'!$M$71-'RFM input'!$M$125)-SUM($M249:M249),('RFM input'!$M$71-'RFM input'!$M$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E249),('RFM input'!$M$71-'RFM input'!$M$125)-SUM($M249:N249),('RFM input'!$M$71-'RFM input'!$M$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E249),('RFM input'!$M$71-'RFM input'!$M$125)-SUM($M249:O249),('RFM input'!$M$71-'RFM input'!$M$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E249),('RFM input'!$M$71-'RFM input'!$M$125)-SUM($M249:P249),('RFM input'!$M$71-'RFM input'!$M$125)/A11taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E250),('RFM input'!$N$71-'RFM input'!$N$125)-SUM($N250:N250),('RFM input'!$N$71-'RFM input'!$N$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E250),('RFM input'!$N$71-'RFM input'!$N$125)-SUM($N250:O250),('RFM input'!$N$71-'RFM input'!$N$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E250),('RFM input'!$N$71-'RFM input'!$N$125)-SUM($N250:P250),('RFM input'!$N$71-'RFM input'!$N$125)/A11taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E251),('RFM input'!$O$71-'RFM input'!$O$125)-SUM($O251:O251),('RFM input'!$O$71-'RFM input'!$O$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E251),('RFM input'!$O$71-'RFM input'!$O$125)-SUM($O251:P251),('RFM input'!$O$71-'RFM input'!$O$125)/A11taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E252),('RFM input'!$P$71-'RFM input'!$P$125)-SUM($P252:P252),('RFM input'!$P$71-'RFM input'!$P$125)/A11taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C254,'RFM input'!$E$358:$E$407,0)),-SUM(H242:H253))","v":-17.498937665650637},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C254,'RFM input'!$E$358:$E$407,0)),-SUM(I242:I253))","v":-17.941677215212131},{"$f":"IF(COUNT($H254:I254)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C254,'RFM input'!$E$358:$E$407,0)),-SUM(J242:J253)))","v":-25.230613317078578},{"$f":"IF(COUNT($H254:J254)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C254,'RFM input'!$E$358:$E$407,0)),-SUM(K242:K253)))","v":-28.701676010762078},{"$f":"IF(COUNT($H254:K254)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C254,'RFM input'!$E$358:$E$407,0)),-SUM(L242:L253)))","v":-33.57361200785742},{"$f":"IF(COUNT($H254:L254)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C254,'RFM input'!$E$358:$E$407,0)),-SUM(M242:M253)))","v":0},{"$f":"IF(COUNT($H254:M254)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C254,'RFM input'!$E$358:$E$407,0)),-SUM(N242:N253)))","v":0},{"$f":"IF(COUNT($H254:N254)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C254,'RFM input'!$E$358:$E$407,0)),-SUM(O242:O253)))","v":0},{"$f":"IF(COUNT($H254:O254)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C254,'RFM input'!$E$358:$E$407,0)),-SUM(P242:P253)))","v":0},{"$f":"IF(COUNT($H254:P254)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C254,'RFM input'!$E$358:$E$407,0)),-SUM(Q242:Q253)))","v":0}]
[null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A12taxremlife,A12taxvalue-SUM($F255:F255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":"n/a"},{"$f":"IF(I$3>A12taxremlife,A12taxvalue-SUM($F255:H255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":"n/a"},{"$f":"IF(J$3>A12taxremlife,A12taxvalue-SUM($F255:I255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":"n/a"},{"$f":"IF(K$3>A12taxremlife,A12taxvalue-SUM($F255:J255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":"n/a"},{"$f":"IF(L$3>A12taxremlife,A12taxvalue-SUM($F255:K255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":"n/a"},{"$f":"IF(M$3>A12taxremlife,A12taxvalue-SUM($F255:L255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":"n/a"},{"$f":"IF(N$3>A12taxremlife,A12taxvalue-SUM($F255:M255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":"n/a"},{"$f":"IF(O$3>A12taxremlife,A12taxvalue-SUM($F255:N255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":"n/a"},{"$f":"IF(P$3>A12taxremlife,A12taxvalue-SUM($F255:O255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A12taxremlife,A12taxvalue-SUM($F255:P255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A12taxstdlife+$E257),('RFM input'!$H$72-'RFM input'!$H$126)-SUM($H257:H257),('RFM input'!$H$72-'RFM input'!$H$126)/A12taxstdlife))","v":1.5701972554114296},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A12taxstdlife+$E257),('RFM input'!$H$72-'RFM input'!$H$126)-SUM($H257:I257),('RFM input'!$H$72-'RFM input'!$H$126)/A12taxstdlife))","v":1.5701972554114296},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E257),('RFM input'!$H$72-'RFM input'!$H$126)-SUM($H257:J257),('RFM input'!$H$72-'RFM input'!$H$126)/A12taxstdlife))","v":1.5701972554114296},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E257),('RFM input'!$H$72-'RFM input'!$H$126)-SUM($H257:K257),('RFM input'!$H$72-'RFM input'!$H$126)/A12taxstdlife))","v":1.5701972554114296},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E257),('RFM input'!$H$72-'RFM input'!$H$126)-SUM($H257:L257),('RFM input'!$H$72-'RFM input'!$H$126)/A12taxstdlife))","v":1.5701972554114296},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E257),('RFM input'!$H$72-'RFM input'!$H$126)-SUM($H257:M257),('RFM input'!$H$72-'RFM input'!$H$126)/A12taxstdlife))","v":1.5701972554114296},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E257),('RFM input'!$H$72-'RFM input'!$H$126)-SUM($H257:N257),('RFM input'!$H$72-'RFM input'!$H$126)/A12taxstdlife))","v":1.5701972554114296},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E257),('RFM input'!$H$72-'RFM input'!$H$126)-SUM($H257:O257),('RFM input'!$H$72-'RFM input'!$H$126)/A12taxstdlife))","v":1.5701972554114296},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E257),('RFM input'!$H$72-'RFM input'!$H$126)-SUM($H257:P257),('RFM input'!$H$72-'RFM input'!$H$126)/A12taxstdlife))","v":1.5701972554114296}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A12taxstdlife+$E258),('RFM input'!$I$72-'RFM input'!$I$126)-SUM($I258:I258),('RFM input'!$I$72-'RFM input'!$I$126)/A12taxstdlife))","v":1.7574882571428259},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E258),('RFM input'!$I$72-'RFM input'!$I$126)-SUM($I258:J258),('RFM input'!$I$72-'RFM input'!$I$126)/A12taxstdlife))","v":1.7574882571428259},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E258),('RFM input'!$I$72-'RFM input'!$I$126)-SUM($I258:K258),('RFM input'!$I$72-'RFM input'!$I$126)/A12taxstdlife))","v":1.7574882571428259},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E258),('RFM input'!$I$72-'RFM input'!$I$126)-SUM($I258:L258),('RFM input'!$I$72-'RFM input'!$I$126)/A12taxstdlife))","v":1.7574882571428259},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E258),('RFM input'!$I$72-'RFM input'!$I$126)-SUM($I258:M258),('RFM input'!$I$72-'RFM input'!$I$126)/A12taxstdlife))","v":1.7574882571428259},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E258),('RFM input'!$I$72-'RFM input'!$I$126)-SUM($I258:N258),('RFM input'!$I$72-'RFM input'!$I$126)/A12taxstdlife))","v":1.7574882571428259},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E258),('RFM input'!$I$72-'RFM input'!$I$126)-SUM($I258:O258),('RFM input'!$I$72-'RFM input'!$I$126)/A12taxstdlife))","v":1.7574882571428259},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E258),('RFM input'!$I$72-'RFM input'!$I$126)-SUM($I258:P258),('RFM input'!$I$72-'RFM input'!$I$126)/A12taxstdlife))","v":1.7574882571428259}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E259),('RFM input'!$J$72-'RFM input'!$J$126)-SUM($J259:J259),('RFM input'!$J$72-'RFM input'!$J$126)/A12taxstdlife))","v":0.74648762865294038},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E259),('RFM input'!$J$72-'RFM input'!$J$126)-SUM($J259:K259),('RFM input'!$J$72-'RFM input'!$J$126)/A12taxstdlife))","v":0.74648762865294038},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E259),('RFM input'!$J$72-'RFM input'!$J$126)-SUM($J259:L259),('RFM input'!$J$72-'RFM input'!$J$126)/A12taxstdlife))","v":0.74648762865294038},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E259),('RFM input'!$J$72-'RFM input'!$J$126)-SUM($J259:M259),('RFM input'!$J$72-'RFM input'!$J$126)/A12taxstdlife))","v":0.74648762865294038},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E259),('RFM input'!$J$72-'RFM input'!$J$126)-SUM($J259:N259),('RFM input'!$J$72-'RFM input'!$J$126)/A12taxstdlife))","v":0.74648762865294038},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E259),('RFM input'!$J$72-'RFM input'!$J$126)-SUM($J259:O259),('RFM input'!$J$72-'RFM input'!$J$126)/A12taxstdlife))","v":0.74648762865294038},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E259),('RFM input'!$J$72-'RFM input'!$J$126)-SUM($J259:P259),('RFM input'!$J$72-'RFM input'!$J$126)/A12taxstdlife))","v":0.74648762865294038}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E260),('RFM input'!$K$72-'RFM input'!$K$126)-SUM($K260:K260),('RFM input'!$K$72-'RFM input'!$K$126)/A12taxstdlife))","v":1.0588944},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E260),('RFM input'!$K$72-'RFM input'!$K$126)-SUM($K260:L260),('RFM input'!$K$72-'RFM input'!$K$126)/A12taxstdlife))","v":1.0588944},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E260),('RFM input'!$K$72-'RFM input'!$K$126)-SUM($K260:M260),('RFM input'!$K$72-'RFM input'!$K$126)/A12taxstdlife))","v":1.0588944},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E260),('RFM input'!$K$72-'RFM input'!$K$126)-SUM($K260:N260),('RFM input'!$K$72-'RFM input'!$K$126)/A12taxstdlife))","v":1.0588944},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E260),('RFM input'!$K$72-'RFM input'!$K$126)-SUM($K260:O260),('RFM input'!$K$72-'RFM input'!$K$126)/A12taxstdlife))","v":1.0588944},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E260),('RFM input'!$K$72-'RFM input'!$K$126)-SUM($K260:P260),('RFM input'!$K$72-'RFM input'!$K$126)/A12taxstdlife))","v":1.0588944}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E261),('RFM input'!$L$72-'RFM input'!$L$126)-SUM($L261:L261),('RFM input'!$L$72-'RFM input'!$L$126)/A12taxstdlife))","v":2.6147125720894677},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E261),('RFM input'!$L$72-'RFM input'!$L$126)-SUM($L261:M261),('RFM input'!$L$72-'RFM input'!$L$126)/A12taxstdlife))","v":2.6147125720894677},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E261),('RFM input'!$L$72-'RFM input'!$L$126)-SUM($L261:N261),('RFM input'!$L$72-'RFM input'!$L$126)/A12taxstdlife))","v":2.6147125720894677},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E261),('RFM input'!$L$72-'RFM input'!$L$126)-SUM($L261:O261),('RFM input'!$L$72-'RFM input'!$L$126)/A12taxstdlife))","v":2.6147125720894677},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E261),('RFM input'!$L$72-'RFM input'!$L$126)-SUM($L261:P261),('RFM input'!$L$72-'RFM input'!$L$126)/A12taxstdlife))","v":2.6147125720894677}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E262),('RFM input'!$M$72-'RFM input'!$M$126)-SUM($M262:M262),('RFM input'!$M$72-'RFM input'!$M$126)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E262),('RFM input'!$M$72-'RFM input'!$M$126)-SUM($M262:N262),('RFM input'!$M$72-'RFM input'!$M$126)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E262),('RFM input'!$M$72-'RFM input'!$M$126)-SUM($M262:O262),('RFM input'!$M$72-'RFM input'!$M$126)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E262),('RFM input'!$M$72-'RFM input'!$M$126)-SUM($M262:P262),('RFM input'!$M$72-'RFM input'!$M$126)/A12taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E263),('RFM input'!$N$72-'RFM input'!$N$126)-SUM($N263:N263),('RFM input'!$N$72-'RFM input'!$N$126)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E263),('RFM input'!$N$72-'RFM input'!$N$126)-SUM($N263:O263),('RFM input'!$N$72-'RFM input'!$N$126)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E263),('RFM input'!$N$72-'RFM input'!$N$126)-SUM($N263:P263),('RFM input'!$N$72-'RFM input'!$N$126)/A12taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E264),('RFM input'!$O$72-'RFM input'!$O$126)-SUM($O264:O264),('RFM input'!$O$72-'RFM input'!$O$126)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E264),('RFM input'!$O$72-'RFM input'!$O$126)-SUM($O264:P264),('RFM input'!$O$72-'RFM input'!$O$126)/A12taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E265),('RFM input'!$P$72-'RFM input'!$P$126)-SUM($P265:P265),('RFM input'!$P$72-'RFM input'!$P$126)/A12taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C267,'RFM input'!$E$358:$E$407,0)),-SUM(H255:H266))","v":-9.5071441556594358},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C267,'RFM input'!$E$358:$E$407,0)),-SUM(I255:I266))","v":-13.067323751751715},{"$f":"IF(COUNT($H267:I267)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C267,'RFM input'!$E$358:$E$407,0)),-SUM(J255:J266)))","v":-13.917133789983684},{"$f":"IF(COUNT($H267:J267)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C267,'RFM input'!$E$358:$E$407,0)),-SUM(K255:K266)))","v":-14.601184344615323},{"$f":"IF(COUNT($H267:K267)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C267,'RFM input'!$E$358:$E$407,0)),-SUM(L255:L266)))","v":-16.909358008421158},{"$f":"IF(COUNT($H267:L267)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C267,'RFM input'!$E$358:$E$407,0)),-SUM(M255:M266)))","v":0},{"$f":"IF(COUNT($H267:M267)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C267,'RFM input'!$E$358:$E$407,0)),-SUM(N255:N266)))","v":0},{"$f":"IF(COUNT($H267:N267)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C267,'RFM input'!$E$358:$E$407,0)),-SUM(O255:O266)))","v":0},{"$f":"IF(COUNT($H267:O267)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C267,'RFM input'!$E$358:$E$407,0)),-SUM(P255:P266)))","v":0},{"$f":"IF(COUNT($H267:P267)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C267,'RFM input'!$E$358:$E$407,0)),-SUM(Q255:Q266)))","v":0}]
[null,{"$f":"Asset13","v":"Generation Assets"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A13taxremlife,A13taxvalue-SUM($F268:F268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":"n/a"},{"$f":"IF(I$3>A13taxremlife,A13taxvalue-SUM($F268:H268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":"n/a"},{"$f":"IF(J$3>A13taxremlife,A13taxvalue-SUM($F268:I268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":"n/a"},{"$f":"IF(K$3>A13taxremlife,A13taxvalue-SUM($F268:J268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":"n/a"},{"$f":"IF(L$3>A13taxremlife,A13taxvalue-SUM($F268:K268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":"n/a"},{"$f":"IF(M$3>A13taxremlife,A13taxvalue-SUM($F268:L268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":"n/a"},{"$f":"IF(N$3>A13taxremlife,A13taxvalue-SUM($F268:M268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":"n/a"},{"$f":"IF(O$3>A13taxremlife,A13taxvalue-SUM($F268:N268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":"n/a"},{"$f":"IF(P$3>A13taxremlife,A13taxvalue-SUM($F268:O268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A13taxremlife,A13taxvalue-SUM($F268:P268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A13taxstdlife+$E270),('RFM input'!$H$73-'RFM input'!$H$127)-SUM($H270:H270),('RFM input'!$H$73-'RFM input'!$H$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A13taxstdlife+$E270),('RFM input'!$H$73-'RFM input'!$H$127)-SUM($H270:I270),('RFM input'!$H$73-'RFM input'!$H$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E270),('RFM input'!$H$73-'RFM input'!$H$127)-SUM($H270:J270),('RFM input'!$H$73-'RFM input'!$H$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E270),('RFM input'!$H$73-'RFM input'!$H$127)-SUM($H270:K270),('RFM input'!$H$73-'RFM input'!$H$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E270),('RFM input'!$H$73-'RFM input'!$H$127)-SUM($H270:L270),('RFM input'!$H$73-'RFM input'!$H$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E270),('RFM input'!$H$73-'RFM input'!$H$127)-SUM($H270:M270),('RFM input'!$H$73-'RFM input'!$H$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E270),('RFM input'!$H$73-'RFM input'!$H$127)-SUM($H270:N270),('RFM input'!$H$73-'RFM input'!$H$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E270),('RFM input'!$H$73-'RFM input'!$H$127)-SUM($H270:O270),('RFM input'!$H$73-'RFM input'!$H$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E270),('RFM input'!$H$73-'RFM input'!$H$127)-SUM($H270:P270),('RFM input'!$H$73-'RFM input'!$H$127)/A13taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A13taxstdlife+$E271),('RFM input'!$I$73-'RFM input'!$I$127)-SUM($I271:I271),('RFM input'!$I$73-'RFM input'!$I$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E271),('RFM input'!$I$73-'RFM input'!$I$127)-SUM($I271:J271),('RFM input'!$I$73-'RFM input'!$I$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E271),('RFM input'!$I$73-'RFM input'!$I$127)-SUM($I271:K271),('RFM input'!$I$73-'RFM input'!$I$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E271),('RFM input'!$I$73-'RFM input'!$I$127)-SUM($I271:L271),('RFM input'!$I$73-'RFM input'!$I$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E271),('RFM input'!$I$73-'RFM input'!$I$127)-SUM($I271:M271),('RFM input'!$I$73-'RFM input'!$I$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E271),('RFM input'!$I$73-'RFM input'!$I$127)-SUM($I271:N271),('RFM input'!$I$73-'RFM input'!$I$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E271),('RFM input'!$I$73-'RFM input'!$I$127)-SUM($I271:O271),('RFM input'!$I$73-'RFM input'!$I$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E271),('RFM input'!$I$73-'RFM input'!$I$127)-SUM($I271:P271),('RFM input'!$I$73-'RFM input'!$I$127)/A13taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E272),('RFM input'!$J$73-'RFM input'!$J$127)-SUM($J272:J272),('RFM input'!$J$73-'RFM input'!$J$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E272),('RFM input'!$J$73-'RFM input'!$J$127)-SUM($J272:K272),('RFM input'!$J$73-'RFM input'!$J$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E272),('RFM input'!$J$73-'RFM input'!$J$127)-SUM($J272:L272),('RFM input'!$J$73-'RFM input'!$J$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E272),('RFM input'!$J$73-'RFM input'!$J$127)-SUM($J272:M272),('RFM input'!$J$73-'RFM input'!$J$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E272),('RFM input'!$J$73-'RFM input'!$J$127)-SUM($J272:N272),('RFM input'!$J$73-'RFM input'!$J$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E272),('RFM input'!$J$73-'RFM input'!$J$127)-SUM($J272:O272),('RFM input'!$J$73-'RFM input'!$J$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E272),('RFM input'!$J$73-'RFM input'!$J$127)-SUM($J272:P272),('RFM input'!$J$73-'RFM input'!$J$127)/A13taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E273),('RFM input'!$K$73-'RFM input'!$K$127)-SUM($K273:K273),('RFM input'!$K$73-'RFM input'!$K$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E273),('RFM input'!$K$73-'RFM input'!$K$127)-SUM($K273:L273),('RFM input'!$K$73-'RFM input'!$K$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E273),('RFM input'!$K$73-'RFM input'!$K$127)-SUM($K273:M273),('RFM input'!$K$73-'RFM input'!$K$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E273),('RFM input'!$K$73-'RFM input'!$K$127)-SUM($K273:N273),('RFM input'!$K$73-'RFM input'!$K$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E273),('RFM input'!$K$73-'RFM input'!$K$127)-SUM($K273:O273),('RFM input'!$K$73-'RFM input'!$K$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E273),('RFM input'!$K$73-'RFM input'!$K$127)-SUM($K273:P273),('RFM input'!$K$73-'RFM input'!$K$127)/A13taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E274),('RFM input'!$L$73-'RFM input'!$L$127)-SUM($L274:L274),('RFM input'!$L$73-'RFM input'!$L$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E274),('RFM input'!$L$73-'RFM input'!$L$127)-SUM($L274:M274),('RFM input'!$L$73-'RFM input'!$L$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E274),('RFM input'!$L$73-'RFM input'!$L$127)-SUM($L274:N274),('RFM input'!$L$73-'RFM input'!$L$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E274),('RFM input'!$L$73-'RFM input'!$L$127)-SUM($L274:O274),('RFM input'!$L$73-'RFM input'!$L$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E274),('RFM input'!$L$73-'RFM input'!$L$127)-SUM($L274:P274),('RFM input'!$L$73-'RFM input'!$L$127)/A13taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E275),('RFM input'!$M$73-'RFM input'!$M$127)-SUM($M275:M275),('RFM input'!$M$73-'RFM input'!$M$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E275),('RFM input'!$M$73-'RFM input'!$M$127)-SUM($M275:N275),('RFM input'!$M$73-'RFM input'!$M$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E275),('RFM input'!$M$73-'RFM input'!$M$127)-SUM($M275:O275),('RFM input'!$M$73-'RFM input'!$M$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E275),('RFM input'!$M$73-'RFM input'!$M$127)-SUM($M275:P275),('RFM input'!$M$73-'RFM input'!$M$127)/A13taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E276),('RFM input'!$N$73-'RFM input'!$N$127)-SUM($N276:N276),('RFM input'!$N$73-'RFM input'!$N$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E276),('RFM input'!$N$73-'RFM input'!$N$127)-SUM($N276:O276),('RFM input'!$N$73-'RFM input'!$N$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E276),('RFM input'!$N$73-'RFM input'!$N$127)-SUM($N276:P276),('RFM input'!$N$73-'RFM input'!$N$127)/A13taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E277),('RFM input'!$O$73-'RFM input'!$O$127)-SUM($O277:O277),('RFM input'!$O$73-'RFM input'!$O$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E277),('RFM input'!$O$73-'RFM input'!$O$127)-SUM($O277:P277),('RFM input'!$O$73-'RFM input'!$O$127)/A13taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E278),('RFM input'!$P$73-'RFM input'!$P$127)-SUM($P278:P278),('RFM input'!$P$73-'RFM input'!$P$127)/A13taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset13","v":"Generation Assets"},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C280,'RFM input'!$E$358:$E$407,0)),-SUM(H268:H279))","v":-0.99258547103246997},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C280,'RFM input'!$E$358:$E$407,0)),-SUM(I268:I279))","v":-0.99258547103246997},{"$f":"IF(COUNT($H280:I280)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C280,'RFM input'!$E$358:$E$407,0)),-SUM(J268:J279)))","v":-0.99258547103246997},{"$f":"IF(COUNT($H280:J280)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C280,'RFM input'!$E$358:$E$407,0)),-SUM(K268:K279)))","v":-0.99258547103246997},{"$f":"IF(COUNT($H280:K280)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C280,'RFM input'!$E$358:$E$407,0)),-SUM(L268:L279)))","v":-0.99258547103246997},{"$f":"IF(COUNT($H280:L280)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C280,'RFM input'!$E$358:$E$407,0)),-SUM(M268:M279)))","v":0},{"$f":"IF(COUNT($H280:M280)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C280,'RFM input'!$E$358:$E$407,0)),-SUM(N268:N279)))","v":0},{"$f":"IF(COUNT($H280:N280)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C280,'RFM input'!$E$358:$E$407,0)),-SUM(O268:O279)))","v":0},{"$f":"IF(COUNT($H280:O280)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C280,'RFM input'!$E$358:$E$407,0)),-SUM(P268:P279)))","v":0},{"$f":"IF(COUNT($H280:P280)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C280,'RFM input'!$E$358:$E$407,0)),-SUM(Q268:Q279)))","v":0}]
[null,{"$f":"Asset14","v":"Other Equipment"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A14taxremlife,A14taxvalue-SUM($F281:F281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":"n/a"},{"$f":"IF(I$3>A14taxremlife,A14taxvalue-SUM($F281:H281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":"n/a"},{"$f":"IF(J$3>A14taxremlife,A14taxvalue-SUM($F281:I281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":"n/a"},{"$f":"IF(K$3>A14taxremlife,A14taxvalue-SUM($F281:J281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":"n/a"},{"$f":"IF(L$3>A14taxremlife,A14taxvalue-SUM($F281:K281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":"n/a"},{"$f":"IF(M$3>A14taxremlife,A14taxvalue-SUM($F281:L281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":"n/a"},{"$f":"IF(N$3>A14taxremlife,A14taxvalue-SUM($F281:M281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":"n/a"},{"$f":"IF(O$3>A14taxremlife,A14taxvalue-SUM($F281:N281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":"n/a"},{"$f":"IF(P$3>A14taxremlife,A14taxvalue-SUM($F281:O281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A14taxremlife,A14taxvalue-SUM($F281:P281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A14taxstdlife+$E283),('RFM input'!$H$74-'RFM input'!$H$128)-SUM($H283:H283),('RFM input'!$H$74-'RFM input'!$H$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A14taxstdlife+$E283),('RFM input'!$H$74-'RFM input'!$H$128)-SUM($H283:I283),('RFM input'!$H$74-'RFM input'!$H$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E283),('RFM input'!$H$74-'RFM input'!$H$128)-SUM($H283:J283),('RFM input'!$H$74-'RFM input'!$H$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E283),('RFM input'!$H$74-'RFM input'!$H$128)-SUM($H283:K283),('RFM input'!$H$74-'RFM input'!$H$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E283),('RFM input'!$H$74-'RFM input'!$H$128)-SUM($H283:L283),('RFM input'!$H$74-'RFM input'!$H$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E283),('RFM input'!$H$74-'RFM input'!$H$128)-SUM($H283:M283),('RFM input'!$H$74-'RFM input'!$H$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E283),('RFM input'!$H$74-'RFM input'!$H$128)-SUM($H283:N283),('RFM input'!$H$74-'RFM input'!$H$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E283),('RFM input'!$H$74-'RFM input'!$H$128)-SUM($H283:O283),('RFM input'!$H$74-'RFM input'!$H$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E283),('RFM input'!$H$74-'RFM input'!$H$128)-SUM($H283:P283),('RFM input'!$H$74-'RFM input'!$H$128)/A14taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A14taxstdlife+$E284),('RFM input'!$I$74-'RFM input'!$I$128)-SUM($I284:I284),('RFM input'!$I$74-'RFM input'!$I$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E284),('RFM input'!$I$74-'RFM input'!$I$128)-SUM($I284:J284),('RFM input'!$I$74-'RFM input'!$I$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E284),('RFM input'!$I$74-'RFM input'!$I$128)-SUM($I284:K284),('RFM input'!$I$74-'RFM input'!$I$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E284),('RFM input'!$I$74-'RFM input'!$I$128)-SUM($I284:L284),('RFM input'!$I$74-'RFM input'!$I$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E284),('RFM input'!$I$74-'RFM input'!$I$128)-SUM($I284:M284),('RFM input'!$I$74-'RFM input'!$I$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E284),('RFM input'!$I$74-'RFM input'!$I$128)-SUM($I284:N284),('RFM input'!$I$74-'RFM input'!$I$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E284),('RFM input'!$I$74-'RFM input'!$I$128)-SUM($I284:O284),('RFM input'!$I$74-'RFM input'!$I$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E284),('RFM input'!$I$74-'RFM input'!$I$128)-SUM($I284:P284),('RFM input'!$I$74-'RFM input'!$I$128)/A14taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E285),('RFM input'!$J$74-'RFM input'!$J$128)-SUM($J285:J285),('RFM input'!$J$74-'RFM input'!$J$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E285),('RFM input'!$J$74-'RFM input'!$J$128)-SUM($J285:K285),('RFM input'!$J$74-'RFM input'!$J$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E285),('RFM input'!$J$74-'RFM input'!$J$128)-SUM($J285:L285),('RFM input'!$J$74-'RFM input'!$J$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E285),('RFM input'!$J$74-'RFM input'!$J$128)-SUM($J285:M285),('RFM input'!$J$74-'RFM input'!$J$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E285),('RFM input'!$J$74-'RFM input'!$J$128)-SUM($J285:N285),('RFM input'!$J$74-'RFM input'!$J$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E285),('RFM input'!$J$74-'RFM input'!$J$128)-SUM($J285:O285),('RFM input'!$J$74-'RFM input'!$J$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E285),('RFM input'!$J$74-'RFM input'!$J$128)-SUM($J285:P285),('RFM input'!$J$74-'RFM input'!$J$128)/A14taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E286),('RFM input'!$K$74-'RFM input'!$K$128)-SUM($K286:K286),('RFM input'!$K$74-'RFM input'!$K$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E286),('RFM input'!$K$74-'RFM input'!$K$128)-SUM($K286:L286),('RFM input'!$K$74-'RFM input'!$K$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E286),('RFM input'!$K$74-'RFM input'!$K$128)-SUM($K286:M286),('RFM input'!$K$74-'RFM input'!$K$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E286),('RFM input'!$K$74-'RFM input'!$K$128)-SUM($K286:N286),('RFM input'!$K$74-'RFM input'!$K$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E286),('RFM input'!$K$74-'RFM input'!$K$128)-SUM($K286:O286),('RFM input'!$K$74-'RFM input'!$K$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E286),('RFM input'!$K$74-'RFM input'!$K$128)-SUM($K286:P286),('RFM input'!$K$74-'RFM input'!$K$128)/A14taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E287),('RFM input'!$L$74-'RFM input'!$L$128)-SUM($L287:L287),('RFM input'!$L$74-'RFM input'!$L$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E287),('RFM input'!$L$74-'RFM input'!$L$128)-SUM($L287:M287),('RFM input'!$L$74-'RFM input'!$L$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E287),('RFM input'!$L$74-'RFM input'!$L$128)-SUM($L287:N287),('RFM input'!$L$74-'RFM input'!$L$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E287),('RFM input'!$L$74-'RFM input'!$L$128)-SUM($L287:O287),('RFM input'!$L$74-'RFM input'!$L$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E287),('RFM input'!$L$74-'RFM input'!$L$128)-SUM($L287:P287),('RFM input'!$L$74-'RFM input'!$L$128)/A14taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E288),('RFM input'!$M$74-'RFM input'!$M$128)-SUM($M288:M288),('RFM input'!$M$74-'RFM input'!$M$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E288),('RFM input'!$M$74-'RFM input'!$M$128)-SUM($M288:N288),('RFM input'!$M$74-'RFM input'!$M$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E288),('RFM input'!$M$74-'RFM input'!$M$128)-SUM($M288:O288),('RFM input'!$M$74-'RFM input'!$M$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E288),('RFM input'!$M$74-'RFM input'!$M$128)-SUM($M288:P288),('RFM input'!$M$74-'RFM input'!$M$128)/A14taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E289),('RFM input'!$N$74-'RFM input'!$N$128)-SUM($N289:N289),('RFM input'!$N$74-'RFM input'!$N$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E289),('RFM input'!$N$74-'RFM input'!$N$128)-SUM($N289:O289),('RFM input'!$N$74-'RFM input'!$N$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E289),('RFM input'!$N$74-'RFM input'!$N$128)-SUM($N289:P289),('RFM input'!$N$74-'RFM input'!$N$128)/A14taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E290),('RFM input'!$O$74-'RFM input'!$O$128)-SUM($O290:O290),('RFM input'!$O$74-'RFM input'!$O$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E290),('RFM input'!$O$74-'RFM input'!$O$128)-SUM($O290:P290),('RFM input'!$O$74-'RFM input'!$O$128)/A14taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E291),('RFM input'!$P$74-'RFM input'!$P$128)-SUM($P291:P291),('RFM input'!$P$74-'RFM input'!$P$128)/A14taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset14","v":"Other Equipment"},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C293,'RFM input'!$E$358:$E$407,0)),-SUM(H281:H292))","v":-0.4720572184740276},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C293,'RFM input'!$E$358:$E$407,0)),-SUM(I281:I292))","v":-0.4720572184740276},{"$f":"IF(COUNT($H293:I293)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C293,'RFM input'!$E$358:$E$407,0)),-SUM(J281:J292)))","v":-0.4720572184740276},{"$f":"IF(COUNT($H293:J293)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C293,'RFM input'!$E$358:$E$407,0)),-SUM(K281:K292)))","v":-0.4720572184740276},{"$f":"IF(COUNT($H293:K293)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C293,'RFM input'!$E$358:$E$407,0)),-SUM(L281:L292)))","v":-0.4720572184740276},{"$f":"IF(COUNT($H293:L293)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C293,'RFM input'!$E$358:$E$407,0)),-SUM(M281:M292)))","v":0},{"$f":"IF(COUNT($H293:M293)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C293,'RFM input'!$E$358:$E$407,0)),-SUM(N281:N292)))","v":0},{"$f":"IF(COUNT($H293:N293)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C293,'RFM input'!$E$358:$E$407,0)),-SUM(O281:O292)))","v":0},{"$f":"IF(COUNT($H293:O293)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C293,'RFM input'!$E$358:$E$407,0)),-SUM(P281:P292)))","v":0},{"$f":"IF(COUNT($H293:P293)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C293,'RFM input'!$E$358:$E$407,0)),-SUM(Q281:Q292)))","v":0}]
[null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A15taxremlife,A15taxvalue-SUM($F294:F294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":"n/a"},{"$f":"IF(I$3>A15taxremlife,A15taxvalue-SUM($F294:H294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":"n/a"},{"$f":"IF(J$3>A15taxremlife,A15taxvalue-SUM($F294:I294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":"n/a"},{"$f":"IF(K$3>A15taxremlife,A15taxvalue-SUM($F294:J294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":"n/a"},{"$f":"IF(L$3>A15taxremlife,A15taxvalue-SUM($F294:K294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":"n/a"},{"$f":"IF(M$3>A15taxremlife,A15taxvalue-SUM($F294:L294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":"n/a"},{"$f":"IF(N$3>A15taxremlife,A15taxvalue-SUM($F294:M294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":"n/a"},{"$f":"IF(O$3>A15taxremlife,A15taxvalue-SUM($F294:N294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":"n/a"},{"$f":"IF(P$3>A15taxremlife,A15taxvalue-SUM($F294:O294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A15taxremlife,A15taxvalue-SUM($F294:P294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A15taxstdlife+$E296),('RFM input'!$H$75-'RFM input'!$H$129)-SUM($H296:H296),('RFM input'!$H$75-'RFM input'!$H$129)/A15taxstdlife))","v":0.28290518956946981},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A15taxstdlife+$E296),('RFM input'!$H$75-'RFM input'!$H$129)-SUM($H296:I296),('RFM input'!$H$75-'RFM input'!$H$129)/A15taxstdlife))","v":0.28290518956946981},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E296),('RFM input'!$H$75-'RFM input'!$H$129)-SUM($H296:J296),('RFM input'!$H$75-'RFM input'!$H$129)/A15taxstdlife))","v":0.28290518956946981},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E296),('RFM input'!$H$75-'RFM input'!$H$129)-SUM($H296:K296),('RFM input'!$H$75-'RFM input'!$H$129)/A15taxstdlife))","v":0.28290518956946981},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E296),('RFM input'!$H$75-'RFM input'!$H$129)-SUM($H296:L296),('RFM input'!$H$75-'RFM input'!$H$129)/A15taxstdlife))","v":0.28290518956946981},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E296),('RFM input'!$H$75-'RFM input'!$H$129)-SUM($H296:M296),('RFM input'!$H$75-'RFM input'!$H$129)/A15taxstdlife))","v":0.28290518956946981},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E296),('RFM input'!$H$75-'RFM input'!$H$129)-SUM($H296:N296),('RFM input'!$H$75-'RFM input'!$H$129)/A15taxstdlife))","v":0.28290518956946981},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E296),('RFM input'!$H$75-'RFM input'!$H$129)-SUM($H296:O296),('RFM input'!$H$75-'RFM input'!$H$129)/A15taxstdlife))","v":0.28290518956946981},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E296),('RFM input'!$H$75-'RFM input'!$H$129)-SUM($H296:P296),('RFM input'!$H$75-'RFM input'!$H$129)/A15taxstdlife))","v":0.28290518956946981}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A15taxstdlife+$E297),('RFM input'!$I$75-'RFM input'!$I$129)-SUM($I297:I297),('RFM input'!$I$75-'RFM input'!$I$129)/A15taxstdlife))","v":0.38456159258736189},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E297),('RFM input'!$I$75-'RFM input'!$I$129)-SUM($I297:J297),('RFM input'!$I$75-'RFM input'!$I$129)/A15taxstdlife))","v":0.38456159258736189},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E297),('RFM input'!$I$75-'RFM input'!$I$129)-SUM($I297:K297),('RFM input'!$I$75-'RFM input'!$I$129)/A15taxstdlife))","v":0.38456159258736189},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E297),('RFM input'!$I$75-'RFM input'!$I$129)-SUM($I297:L297),('RFM input'!$I$75-'RFM input'!$I$129)/A15taxstdlife))","v":0.38456159258736189},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E297),('RFM input'!$I$75-'RFM input'!$I$129)-SUM($I297:M297),('RFM input'!$I$75-'RFM input'!$I$129)/A15taxstdlife))","v":0.38456159258736189},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E297),('RFM input'!$I$75-'RFM input'!$I$129)-SUM($I297:N297),('RFM input'!$I$75-'RFM input'!$I$129)/A15taxstdlife))","v":0.38456159258736189},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E297),('RFM input'!$I$75-'RFM input'!$I$129)-SUM($I297:O297),('RFM input'!$I$75-'RFM input'!$I$129)/A15taxstdlife))","v":0.38456159258736189},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E297),('RFM input'!$I$75-'RFM input'!$I$129)-SUM($I297:P297),('RFM input'!$I$75-'RFM input'!$I$129)/A15taxstdlife))","v":0.38456159258736189}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E298),('RFM input'!$J$75-'RFM input'!$J$129)-SUM($J298:J298),('RFM input'!$J$75-'RFM input'!$J$129)/A15taxstdlife))","v":0.64811700644975212},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E298),('RFM input'!$J$75-'RFM input'!$J$129)-SUM($J298:K298),('RFM input'!$J$75-'RFM input'!$J$129)/A15taxstdlife))","v":0.64811700644975212},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E298),('RFM input'!$J$75-'RFM input'!$J$129)-SUM($J298:L298),('RFM input'!$J$75-'RFM input'!$J$129)/A15taxstdlife))","v":0.64811700644975212},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E298),('RFM input'!$J$75-'RFM input'!$J$129)-SUM($J298:M298),('RFM input'!$J$75-'RFM input'!$J$129)/A15taxstdlife))","v":0.64811700644975212},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E298),('RFM input'!$J$75-'RFM input'!$J$129)-SUM($J298:N298),('RFM input'!$J$75-'RFM input'!$J$129)/A15taxstdlife))","v":0.64811700644975212},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E298),('RFM input'!$J$75-'RFM input'!$J$129)-SUM($J298:O298),('RFM input'!$J$75-'RFM input'!$J$129)/A15taxstdlife))","v":0.64811700644975212},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E298),('RFM input'!$J$75-'RFM input'!$J$129)-SUM($J298:P298),('RFM input'!$J$75-'RFM input'!$J$129)/A15taxstdlife))","v":0.64811700644975212}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E299),('RFM input'!$K$75-'RFM input'!$K$129)-SUM($K299:K299),('RFM input'!$K$75-'RFM input'!$K$129)/A15taxstdlife))","v":0.74912780000000001},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E299),('RFM input'!$K$75-'RFM input'!$K$129)-SUM($K299:L299),('RFM input'!$K$75-'RFM input'!$K$129)/A15taxstdlife))","v":0.74912780000000001},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E299),('RFM input'!$K$75-'RFM input'!$K$129)-SUM($K299:M299),('RFM input'!$K$75-'RFM input'!$K$129)/A15taxstdlife))","v":0.74912780000000001},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E299),('RFM input'!$K$75-'RFM input'!$K$129)-SUM($K299:N299),('RFM input'!$K$75-'RFM input'!$K$129)/A15taxstdlife))","v":0.74912780000000001},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E299),('RFM input'!$K$75-'RFM input'!$K$129)-SUM($K299:O299),('RFM input'!$K$75-'RFM input'!$K$129)/A15taxstdlife))","v":0.74912780000000001},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E299),('RFM input'!$K$75-'RFM input'!$K$129)-SUM($K299:P299),('RFM input'!$K$75-'RFM input'!$K$129)/A15taxstdlife))","v":0.74912780000000001}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E300),('RFM input'!$L$75-'RFM input'!$L$129)-SUM($L300:L300),('RFM input'!$L$75-'RFM input'!$L$129)/A15taxstdlife))","v":0.84429250679117551},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E300),('RFM input'!$L$75-'RFM input'!$L$129)-SUM($L300:M300),('RFM input'!$L$75-'RFM input'!$L$129)/A15taxstdlife))","v":0.84429250679117551},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E300),('RFM input'!$L$75-'RFM input'!$L$129)-SUM($L300:N300),('RFM input'!$L$75-'RFM input'!$L$129)/A15taxstdlife))","v":0.84429250679117551},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E300),('RFM input'!$L$75-'RFM input'!$L$129)-SUM($L300:O300),('RFM input'!$L$75-'RFM input'!$L$129)/A15taxstdlife))","v":0.84429250679117551},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E300),('RFM input'!$L$75-'RFM input'!$L$129)-SUM($L300:P300),('RFM input'!$L$75-'RFM input'!$L$129)/A15taxstdlife))","v":0.84429250679117551}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E301),('RFM input'!$M$75-'RFM input'!$M$129)-SUM($M301:M301),('RFM input'!$M$75-'RFM input'!$M$129)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E301),('RFM input'!$M$75-'RFM input'!$M$129)-SUM($M301:N301),('RFM input'!$M$75-'RFM input'!$M$129)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E301),('RFM input'!$M$75-'RFM input'!$M$129)-SUM($M301:O301),('RFM input'!$M$75-'RFM input'!$M$129)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E301),('RFM input'!$M$75-'RFM input'!$M$129)-SUM($M301:P301),('RFM input'!$M$75-'RFM input'!$M$129)/A15taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E302),('RFM input'!$N$75-'RFM input'!$N$129)-SUM($N302:N302),('RFM input'!$N$75-'RFM input'!$N$129)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E302),('RFM input'!$N$75-'RFM input'!$N$129)-SUM($N302:O302),('RFM input'!$N$75-'RFM input'!$N$129)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E302),('RFM input'!$N$75-'RFM input'!$N$129)-SUM($N302:P302),('RFM input'!$N$75-'RFM input'!$N$129)/A15taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E303),('RFM input'!$O$75-'RFM input'!$O$129)-SUM($O303:O303),('RFM input'!$O$75-'RFM input'!$O$129)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E303),('RFM input'!$O$75-'RFM input'!$O$129)-SUM($O303:P303),('RFM input'!$O$75-'RFM input'!$O$129)/A15taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E304),('RFM input'!$P$75-'RFM input'!$P$129)-SUM($P304:P304),('RFM input'!$P$75-'RFM input'!$P$129)/A15taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C306,'RFM input'!$E$358:$E$407,0)),-SUM(H294:H305))","v":-6.4611708069437181},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C306,'RFM input'!$E$358:$E$407,0)),-SUM(I294:I305))","v":-7.5063709163503907},{"$f":"IF(COUNT($H306:I306)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C306,'RFM input'!$E$358:$E$407,0)),-SUM(J294:J305)))","v":-8.8106742431028096},{"$f":"IF(COUNT($H306:J306)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C306,'RFM input'!$E$358:$E$407,0)),-SUM(K294:K305)))","v":-9.768810339226528},{"$f":"IF(COUNT($H306:K306)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C306,'RFM input'!$E$358:$E$407,0)),-SUM(L294:L305)))","v":-10.550461357409132},{"$f":"IF(COUNT($H306:L306)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C306,'RFM input'!$E$358:$E$407,0)),-SUM(M294:M305)))","v":0},{"$f":"IF(COUNT($H306:M306)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C306,'RFM input'!$E$358:$E$407,0)),-SUM(N294:N305)))","v":0},{"$f":"IF(COUNT($H306:N306)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C306,'RFM input'!$E$358:$E$407,0)),-SUM(O294:O305)))","v":0},{"$f":"IF(COUNT($H306:O306)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C306,'RFM input'!$E$358:$E$407,0)),-SUM(P294:P305)))","v":0},{"$f":"IF(COUNT($H306:P306)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C306,'RFM input'!$E$358:$E$407,0)),-SUM(Q294:Q305)))","v":0}]
[null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A16taxremlife,A16taxvalue-SUM($F307:F307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":"n/a"},{"$f":"IF(I$3>A16taxremlife,A16taxvalue-SUM($F307:H307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":"n/a"},{"$f":"IF(J$3>A16taxremlife,A16taxvalue-SUM($F307:I307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":"n/a"},{"$f":"IF(K$3>A16taxremlife,A16taxvalue-SUM($F307:J307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":"n/a"},{"$f":"IF(L$3>A16taxremlife,A16taxvalue-SUM($F307:K307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":"n/a"},{"$f":"IF(M$3>A16taxremlife,A16taxvalue-SUM($F307:L307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":"n/a"},{"$f":"IF(N$3>A16taxremlife,A16taxvalue-SUM($F307:M307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":"n/a"},{"$f":"IF(O$3>A16taxremlife,A16taxvalue-SUM($F307:N307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":"n/a"},{"$f":"IF(P$3>A16taxremlife,A16taxvalue-SUM($F307:O307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A16taxremlife,A16taxvalue-SUM($F307:P307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A16taxstdlife+$E309),('RFM input'!$H$76-'RFM input'!$H$130)-SUM($H309:H309),('RFM input'!$H$76-'RFM input'!$H$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A16taxstdlife+$E309),('RFM input'!$H$76-'RFM input'!$H$130)-SUM($H309:I309),('RFM input'!$H$76-'RFM input'!$H$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E309),('RFM input'!$H$76-'RFM input'!$H$130)-SUM($H309:J309),('RFM input'!$H$76-'RFM input'!$H$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E309),('RFM input'!$H$76-'RFM input'!$H$130)-SUM($H309:K309),('RFM input'!$H$76-'RFM input'!$H$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E309),('RFM input'!$H$76-'RFM input'!$H$130)-SUM($H309:L309),('RFM input'!$H$76-'RFM input'!$H$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E309),('RFM input'!$H$76-'RFM input'!$H$130)-SUM($H309:M309),('RFM input'!$H$76-'RFM input'!$H$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E309),('RFM input'!$H$76-'RFM input'!$H$130)-SUM($H309:N309),('RFM input'!$H$76-'RFM input'!$H$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E309),('RFM input'!$H$76-'RFM input'!$H$130)-SUM($H309:O309),('RFM input'!$H$76-'RFM input'!$H$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E309),('RFM input'!$H$76-'RFM input'!$H$130)-SUM($H309:P309),('RFM input'!$H$76-'RFM input'!$H$130)/A16taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A16taxstdlife+$E310),('RFM input'!$I$76-'RFM input'!$I$130)-SUM($I310:I310),('RFM input'!$I$76-'RFM input'!$I$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E310),('RFM input'!$I$76-'RFM input'!$I$130)-SUM($I310:J310),('RFM input'!$I$76-'RFM input'!$I$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E310),('RFM input'!$I$76-'RFM input'!$I$130)-SUM($I310:K310),('RFM input'!$I$76-'RFM input'!$I$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E310),('RFM input'!$I$76-'RFM input'!$I$130)-SUM($I310:L310),('RFM input'!$I$76-'RFM input'!$I$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E310),('RFM input'!$I$76-'RFM input'!$I$130)-SUM($I310:M310),('RFM input'!$I$76-'RFM input'!$I$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E310),('RFM input'!$I$76-'RFM input'!$I$130)-SUM($I310:N310),('RFM input'!$I$76-'RFM input'!$I$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E310),('RFM input'!$I$76-'RFM input'!$I$130)-SUM($I310:O310),('RFM input'!$I$76-'RFM input'!$I$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E310),('RFM input'!$I$76-'RFM input'!$I$130)-SUM($I310:P310),('RFM input'!$I$76-'RFM input'!$I$130)/A16taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E311),('RFM input'!$J$76-'RFM input'!$J$130)-SUM($J311:J311),('RFM input'!$J$76-'RFM input'!$J$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E311),('RFM input'!$J$76-'RFM input'!$J$130)-SUM($J311:K311),('RFM input'!$J$76-'RFM input'!$J$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E311),('RFM input'!$J$76-'RFM input'!$J$130)-SUM($J311:L311),('RFM input'!$J$76-'RFM input'!$J$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E311),('RFM input'!$J$76-'RFM input'!$J$130)-SUM($J311:M311),('RFM input'!$J$76-'RFM input'!$J$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E311),('RFM input'!$J$76-'RFM input'!$J$130)-SUM($J311:N311),('RFM input'!$J$76-'RFM input'!$J$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E311),('RFM input'!$J$76-'RFM input'!$J$130)-SUM($J311:O311),('RFM input'!$J$76-'RFM input'!$J$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E311),('RFM input'!$J$76-'RFM input'!$J$130)-SUM($J311:P311),('RFM input'!$J$76-'RFM input'!$J$130)/A16taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E312),('RFM input'!$K$76-'RFM input'!$K$130)-SUM($K312:K312),('RFM input'!$K$76-'RFM input'!$K$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E312),('RFM input'!$K$76-'RFM input'!$K$130)-SUM($K312:L312),('RFM input'!$K$76-'RFM input'!$K$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E312),('RFM input'!$K$76-'RFM input'!$K$130)-SUM($K312:M312),('RFM input'!$K$76-'RFM input'!$K$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E312),('RFM input'!$K$76-'RFM input'!$K$130)-SUM($K312:N312),('RFM input'!$K$76-'RFM input'!$K$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E312),('RFM input'!$K$76-'RFM input'!$K$130)-SUM($K312:O312),('RFM input'!$K$76-'RFM input'!$K$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E312),('RFM input'!$K$76-'RFM input'!$K$130)-SUM($K312:P312),('RFM input'!$K$76-'RFM input'!$K$130)/A16taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E313),('RFM input'!$L$76-'RFM input'!$L$130)-SUM($L313:L313),('RFM input'!$L$76-'RFM input'!$L$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E313),('RFM input'!$L$76-'RFM input'!$L$130)-SUM($L313:M313),('RFM input'!$L$76-'RFM input'!$L$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E313),('RFM input'!$L$76-'RFM input'!$L$130)-SUM($L313:N313),('RFM input'!$L$76-'RFM input'!$L$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E313),('RFM input'!$L$76-'RFM input'!$L$130)-SUM($L313:O313),('RFM input'!$L$76-'RFM input'!$L$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E313),('RFM input'!$L$76-'RFM input'!$L$130)-SUM($L313:P313),('RFM input'!$L$76-'RFM input'!$L$130)/A16taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E314),('RFM input'!$M$76-'RFM input'!$M$130)-SUM($M314:M314),('RFM input'!$M$76-'RFM input'!$M$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E314),('RFM input'!$M$76-'RFM input'!$M$130)-SUM($M314:N314),('RFM input'!$M$76-'RFM input'!$M$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E314),('RFM input'!$M$76-'RFM input'!$M$130)-SUM($M314:O314),('RFM input'!$M$76-'RFM input'!$M$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E314),('RFM input'!$M$76-'RFM input'!$M$130)-SUM($M314:P314),('RFM input'!$M$76-'RFM input'!$M$130)/A16taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E315),('RFM input'!$N$76-'RFM input'!$N$130)-SUM($N315:N315),('RFM input'!$N$76-'RFM input'!$N$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E315),('RFM input'!$N$76-'RFM input'!$N$130)-SUM($N315:O315),('RFM input'!$N$76-'RFM input'!$N$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E315),('RFM input'!$N$76-'RFM input'!$N$130)-SUM($N315:P315),('RFM input'!$N$76-'RFM input'!$N$130)/A16taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E316),('RFM input'!$O$76-'RFM input'!$O$130)-SUM($O316:O316),('RFM input'!$O$76-'RFM input'!$O$130)/A16taxstdlife))","v":"n/a"},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E316),('RFM input'!$O$76-'RFM input'!$O$130)-SUM($O316:P316),('RFM input'!$O$76-'RFM input'!$O$130)/A16taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E317),('RFM input'!$P$76-'RFM input'!$P$130)-SUM($P317:P317),('RFM input'!$P$76-'RFM input'!$P$130)/A16taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C319,'RFM input'!$E$358:$E$407,0)),-SUM(H307:H318))","v":-3.1913134337177324E-2},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C319,'RFM input'!$E$358:$E$407,0)),-SUM(I307:I318))","v":-3.4021111298264642E-2},{"$f":"IF(COUNT($H319:I319)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C319,'RFM input'!$E$358:$E$407,0)),-SUM(J307:J318)))","v":-2.3410143438149303E-2},{"$f":"IF(COUNT($H319:J319)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C319,'RFM input'!$E$358:$E$407,0)),-SUM(K307:K318)))","v":-5.9299999999999999E-4},{"$f":"IF(COUNT($H319:K319)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C319,'RFM input'!$E$358:$E$407,0)),-SUM(L307:L318)))","v":-3.6046846726033976E-2},{"$f":"IF(COUNT($H319:L319)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C319,'RFM input'!$E$358:$E$407,0)),-SUM(M307:M318)))","v":0},{"$f":"IF(COUNT($H319:M319)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C319,'RFM input'!$E$358:$E$407,0)),-SUM(N307:N318)))","v":0},{"$f":"IF(COUNT($H319:N319)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C319,'RFM input'!$E$358:$E$407,0)),-SUM(O307:O318)))","v":0},{"$f":"IF(COUNT($H319:O319)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C319,'RFM input'!$E$358:$E$407,0)),-SUM(P307:P318)))","v":0},{"$f":"IF(COUNT($H319:P319)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C319,'RFM input'!$E$358:$E$407,0)),-SUM(Q307:Q318)))","v":0}]
[null,{"$f":"Asset17","v":"IT Systems"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A17taxremlife,A17taxvalue-SUM($F320:F320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":"n/a"},{"$f":"IF(I$3>A17taxremlife,A17taxvalue-SUM($F320:H320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":"n/a"},{"$f":"IF(J$3>A17taxremlife,A17taxvalue-SUM($F320:I320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":"n/a"},{"$f":"IF(K$3>A17taxremlife,A17taxvalue-SUM($F320:J320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":"n/a"},{"$f":"IF(L$3>A17taxremlife,A17taxvalue-SUM($F320:K320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":"n/a"},{"$f":"IF(M$3>A17taxremlife,A17taxvalue-SUM($F320:L320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":"n/a"},{"$f":"IF(N$3>A17taxremlife,A17taxvalue-SUM($F320:M320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":"n/a"},{"$f":"IF(O$3>A17taxremlife,A17taxvalue-SUM($F320:N320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":"n/a"},{"$f":"IF(P$3>A17taxremlife,A17taxvalue-SUM($F320:O320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A17taxremlife,A17taxvalue-SUM($F320:P320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A17taxstdlife+$E322),('RFM input'!$H$77-'RFM input'!$H$131)-SUM($H322:H322),('RFM input'!$H$77-'RFM input'!$H$131)/A17taxstdlife))","v":1.3322805905557116},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A17taxstdlife+$E322),('RFM input'!$H$77-'RFM input'!$H$131)-SUM($H322:I322),('RFM input'!$H$77-'RFM input'!$H$131)/A17taxstdlife))","v":1.3322805905557116},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E322),('RFM input'!$H$77-'RFM input'!$H$131)-SUM($H322:J322),('RFM input'!$H$77-'RFM input'!$H$131)/A17taxstdlife))","v":1.3322805905557116},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E322),('RFM input'!$H$77-'RFM input'!$H$131)-SUM($H322:K322),('RFM input'!$H$77-'RFM input'!$H$131)/A17taxstdlife))","v":1.3322805905557116},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E322),('RFM input'!$H$77-'RFM input'!$H$131)-SUM($H322:L322),('RFM input'!$H$77-'RFM input'!$H$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E322),('RFM input'!$H$77-'RFM input'!$H$131)-SUM($H322:M322),('RFM input'!$H$77-'RFM input'!$H$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E322),('RFM input'!$H$77-'RFM input'!$H$131)-SUM($H322:N322),('RFM input'!$H$77-'RFM input'!$H$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E322),('RFM input'!$H$77-'RFM input'!$H$131)-SUM($H322:O322),('RFM input'!$H$77-'RFM input'!$H$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E322),('RFM input'!$H$77-'RFM input'!$H$131)-SUM($H322:P322),('RFM input'!$H$77-'RFM input'!$H$131)/A17taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A17taxstdlife+$E323),('RFM input'!$I$77-'RFM input'!$I$131)-SUM($I323:I323),('RFM input'!$I$77-'RFM input'!$I$131)/A17taxstdlife))","v":1.502266204817849},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E323),('RFM input'!$I$77-'RFM input'!$I$131)-SUM($I323:J323),('RFM input'!$I$77-'RFM input'!$I$131)/A17taxstdlife))","v":1.502266204817849},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E323),('RFM input'!$I$77-'RFM input'!$I$131)-SUM($I323:K323),('RFM input'!$I$77-'RFM input'!$I$131)/A17taxstdlife))","v":1.502266204817849},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E323),('RFM input'!$I$77-'RFM input'!$I$131)-SUM($I323:L323),('RFM input'!$I$77-'RFM input'!$I$131)/A17taxstdlife))","v":1.502266204817849},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E323),('RFM input'!$I$77-'RFM input'!$I$131)-SUM($I323:M323),('RFM input'!$I$77-'RFM input'!$I$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E323),('RFM input'!$I$77-'RFM input'!$I$131)-SUM($I323:N323),('RFM input'!$I$77-'RFM input'!$I$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E323),('RFM input'!$I$77-'RFM input'!$I$131)-SUM($I323:O323),('RFM input'!$I$77-'RFM input'!$I$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E323),('RFM input'!$I$77-'RFM input'!$I$131)-SUM($I323:P323),('RFM input'!$I$77-'RFM input'!$I$131)/A17taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E324),('RFM input'!$J$77-'RFM input'!$J$131)-SUM($J324:J324),('RFM input'!$J$77-'RFM input'!$J$131)/A17taxstdlife))","v":1.5671633172218369},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E324),('RFM input'!$J$77-'RFM input'!$J$131)-SUM($J324:K324),('RFM input'!$J$77-'RFM input'!$J$131)/A17taxstdlife))","v":1.5671633172218369},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E324),('RFM input'!$J$77-'RFM input'!$J$131)-SUM($J324:L324),('RFM input'!$J$77-'RFM input'!$J$131)/A17taxstdlife))","v":1.5671633172218369},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E324),('RFM input'!$J$77-'RFM input'!$J$131)-SUM($J324:M324),('RFM input'!$J$77-'RFM input'!$J$131)/A17taxstdlife))","v":1.5671633172218369},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E324),('RFM input'!$J$77-'RFM input'!$J$131)-SUM($J324:N324),('RFM input'!$J$77-'RFM input'!$J$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E324),('RFM input'!$J$77-'RFM input'!$J$131)-SUM($J324:O324),('RFM input'!$J$77-'RFM input'!$J$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E324),('RFM input'!$J$77-'RFM input'!$J$131)-SUM($J324:P324),('RFM input'!$J$77-'RFM input'!$J$131)/A17taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E325),('RFM input'!$K$77-'RFM input'!$K$131)-SUM($K325:K325),('RFM input'!$K$77-'RFM input'!$K$131)/A17taxstdlife))","v":1.3277395000000001},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E325),('RFM input'!$K$77-'RFM input'!$K$131)-SUM($K325:L325),('RFM input'!$K$77-'RFM input'!$K$131)/A17taxstdlife))","v":1.3277395000000001},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E325),('RFM input'!$K$77-'RFM input'!$K$131)-SUM($K325:M325),('RFM input'!$K$77-'RFM input'!$K$131)/A17taxstdlife))","v":1.3277395000000001},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E325),('RFM input'!$K$77-'RFM input'!$K$131)-SUM($K325:N325),('RFM input'!$K$77-'RFM input'!$K$131)/A17taxstdlife))","v":1.3277395000000001},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E325),('RFM input'!$K$77-'RFM input'!$K$131)-SUM($K325:O325),('RFM input'!$K$77-'RFM input'!$K$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E325),('RFM input'!$K$77-'RFM input'!$K$131)-SUM($K325:P325),('RFM input'!$K$77-'RFM input'!$K$131)/A17taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E326),('RFM input'!$L$77-'RFM input'!$L$131)-SUM($L326:L326),('RFM input'!$L$77-'RFM input'!$L$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E326),('RFM input'!$L$77-'RFM input'!$L$131)-SUM($L326:M326),('RFM input'!$L$77-'RFM input'!$L$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E326),('RFM input'!$L$77-'RFM input'!$L$131)-SUM($L326:N326),('RFM input'!$L$77-'RFM input'!$L$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E326),('RFM input'!$L$77-'RFM input'!$L$131)-SUM($L326:O326),('RFM input'!$L$77-'RFM input'!$L$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E326),('RFM input'!$L$77-'RFM input'!$L$131)-SUM($L326:P326),('RFM input'!$L$77-'RFM input'!$L$131)/A17taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E327),('RFM input'!$M$77-'RFM input'!$M$131)-SUM($M327:M327),('RFM input'!$M$77-'RFM input'!$M$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E327),('RFM input'!$M$77-'RFM input'!$M$131)-SUM($M327:N327),('RFM input'!$M$77-'RFM input'!$M$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E327),('RFM input'!$M$77-'RFM input'!$M$131)-SUM($M327:O327),('RFM input'!$M$77-'RFM input'!$M$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E327),('RFM input'!$M$77-'RFM input'!$M$131)-SUM($M327:P327),('RFM input'!$M$77-'RFM input'!$M$131)/A17taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E328),('RFM input'!$N$77-'RFM input'!$N$131)-SUM($N328:N328),('RFM input'!$N$77-'RFM input'!$N$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E328),('RFM input'!$N$77-'RFM input'!$N$131)-SUM($N328:O328),('RFM input'!$N$77-'RFM input'!$N$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E328),('RFM input'!$N$77-'RFM input'!$N$131)-SUM($N328:P328),('RFM input'!$N$77-'RFM input'!$N$131)/A17taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E329),('RFM input'!$O$77-'RFM input'!$O$131)-SUM($O329:O329),('RFM input'!$O$77-'RFM input'!$O$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E329),('RFM input'!$O$77-'RFM input'!$O$131)-SUM($O329:P329),('RFM input'!$O$77-'RFM input'!$O$131)/A17taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E330),('RFM input'!$P$77-'RFM input'!$P$131)-SUM($P330:P330),('RFM input'!$P$77-'RFM input'!$P$131)/A17taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset17","v":"IT Systems"},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C332,'RFM input'!$E$358:$E$407,0)),-SUM(H320:H331))","v":-2.3102613279981759},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C332,'RFM input'!$E$358:$E$407,0)),-SUM(I320:I331))","v":-4.9748225091095986},{"$f":"IF(COUNT($H332:I332)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C332,'RFM input'!$E$358:$E$407,0)),-SUM(J320:J331)))","v":-5.5463590191295546},{"$f":"IF(COUNT($H332:J332)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C332,'RFM input'!$E$358:$E$407,0)),-SUM(K320:K331)))","v":-5.3027331345393787},{"$f":"IF(COUNT($H332:K332)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C332,'RFM input'!$E$358:$E$407,0)),-SUM(L320:L331)))","v":-5.3068455672696899},{"$f":"IF(COUNT($H332:L332)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C332,'RFM input'!$E$358:$E$407,0)),-SUM(M320:M331)))","v":0},{"$f":"IF(COUNT($H332:M332)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C332,'RFM input'!$E$358:$E$407,0)),-SUM(N320:N331)))","v":0},{"$f":"IF(COUNT($H332:N332)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C332,'RFM input'!$E$358:$E$407,0)),-SUM(O320:O331)))","v":0},{"$f":"IF(COUNT($H332:O332)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C332,'RFM input'!$E$358:$E$407,0)),-SUM(P320:P331)))","v":0},{"$f":"IF(COUNT($H332:P332)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C332,'RFM input'!$E$358:$E$407,0)),-SUM(Q320:Q331)))","v":0}]
[null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A18taxremlife,A18taxvalue-SUM($F333:F333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":"n/a"},{"$f":"IF(I$3>A18taxremlife,A18taxvalue-SUM($F333:H333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":"n/a"},{"$f":"IF(J$3>A18taxremlife,A18taxvalue-SUM($F333:I333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":"n/a"},{"$f":"IF(K$3>A18taxremlife,A18taxvalue-SUM($F333:J333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":"n/a"},{"$f":"IF(L$3>A18taxremlife,A18taxvalue-SUM($F333:K333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":"n/a"},{"$f":"IF(M$3>A18taxremlife,A18taxvalue-SUM($F333:L333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":"n/a"},{"$f":"IF(N$3>A18taxremlife,A18taxvalue-SUM($F333:M333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":"n/a"},{"$f":"IF(O$3>A18taxremlife,A18taxvalue-SUM($F333:N333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":"n/a"},{"$f":"IF(P$3>A18taxremlife,A18taxvalue-SUM($F333:O333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A18taxremlife,A18taxvalue-SUM($F333:P333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A18taxstdlife+$E335),('RFM input'!$H$78-'RFM input'!$H$132)-SUM($H335:H335),('RFM input'!$H$78-'RFM input'!$H$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A18taxstdlife+$E335),('RFM input'!$H$78-'RFM input'!$H$132)-SUM($H335:I335),('RFM input'!$H$78-'RFM input'!$H$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E335),('RFM input'!$H$78-'RFM input'!$H$132)-SUM($H335:J335),('RFM input'!$H$78-'RFM input'!$H$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E335),('RFM input'!$H$78-'RFM input'!$H$132)-SUM($H335:K335),('RFM input'!$H$78-'RFM input'!$H$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E335),('RFM input'!$H$78-'RFM input'!$H$132)-SUM($H335:L335),('RFM input'!$H$78-'RFM input'!$H$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E335),('RFM input'!$H$78-'RFM input'!$H$132)-SUM($H335:M335),('RFM input'!$H$78-'RFM input'!$H$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E335),('RFM input'!$H$78-'RFM input'!$H$132)-SUM($H335:N335),('RFM input'!$H$78-'RFM input'!$H$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E335),('RFM input'!$H$78-'RFM input'!$H$132)-SUM($H335:O335),('RFM input'!$H$78-'RFM input'!$H$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E335),('RFM input'!$H$78-'RFM input'!$H$132)-SUM($H335:P335),('RFM input'!$H$78-'RFM input'!$H$132)/A18taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A18taxstdlife+$E336),('RFM input'!$I$78-'RFM input'!$I$132)-SUM($I336:I336),('RFM input'!$I$78-'RFM input'!$I$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E336),('RFM input'!$I$78-'RFM input'!$I$132)-SUM($I336:J336),('RFM input'!$I$78-'RFM input'!$I$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E336),('RFM input'!$I$78-'RFM input'!$I$132)-SUM($I336:K336),('RFM input'!$I$78-'RFM input'!$I$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E336),('RFM input'!$I$78-'RFM input'!$I$132)-SUM($I336:L336),('RFM input'!$I$78-'RFM input'!$I$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E336),('RFM input'!$I$78-'RFM input'!$I$132)-SUM($I336:M336),('RFM input'!$I$78-'RFM input'!$I$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E336),('RFM input'!$I$78-'RFM input'!$I$132)-SUM($I336:N336),('RFM input'!$I$78-'RFM input'!$I$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E336),('RFM input'!$I$78-'RFM input'!$I$132)-SUM($I336:O336),('RFM input'!$I$78-'RFM input'!$I$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E336),('RFM input'!$I$78-'RFM input'!$I$132)-SUM($I336:P336),('RFM input'!$I$78-'RFM input'!$I$132)/A18taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E337),('RFM input'!$J$78-'RFM input'!$J$132)-SUM($J337:J337),('RFM input'!$J$78-'RFM input'!$J$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E337),('RFM input'!$J$78-'RFM input'!$J$132)-SUM($J337:K337),('RFM input'!$J$78-'RFM input'!$J$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E337),('RFM input'!$J$78-'RFM input'!$J$132)-SUM($J337:L337),('RFM input'!$J$78-'RFM input'!$J$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E337),('RFM input'!$J$78-'RFM input'!$J$132)-SUM($J337:M337),('RFM input'!$J$78-'RFM input'!$J$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E337),('RFM input'!$J$78-'RFM input'!$J$132)-SUM($J337:N337),('RFM input'!$J$78-'RFM input'!$J$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E337),('RFM input'!$J$78-'RFM input'!$J$132)-SUM($J337:O337),('RFM input'!$J$78-'RFM input'!$J$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E337),('RFM input'!$J$78-'RFM input'!$J$132)-SUM($J337:P337),('RFM input'!$J$78-'RFM input'!$J$132)/A18taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E338),('RFM input'!$K$78-'RFM input'!$K$132)-SUM($K338:K338),('RFM input'!$K$78-'RFM input'!$K$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E338),('RFM input'!$K$78-'RFM input'!$K$132)-SUM($K338:L338),('RFM input'!$K$78-'RFM input'!$K$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E338),('RFM input'!$K$78-'RFM input'!$K$132)-SUM($K338:M338),('RFM input'!$K$78-'RFM input'!$K$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E338),('RFM input'!$K$78-'RFM input'!$K$132)-SUM($K338:N338),('RFM input'!$K$78-'RFM input'!$K$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E338),('RFM input'!$K$78-'RFM input'!$K$132)-SUM($K338:O338),('RFM input'!$K$78-'RFM input'!$K$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E338),('RFM input'!$K$78-'RFM input'!$K$132)-SUM($K338:P338),('RFM input'!$K$78-'RFM input'!$K$132)/A18taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E339),('RFM input'!$L$78-'RFM input'!$L$132)-SUM($L339:L339),('RFM input'!$L$78-'RFM input'!$L$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E339),('RFM input'!$L$78-'RFM input'!$L$132)-SUM($L339:M339),('RFM input'!$L$78-'RFM input'!$L$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E339),('RFM input'!$L$78-'RFM input'!$L$132)-SUM($L339:N339),('RFM input'!$L$78-'RFM input'!$L$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E339),('RFM input'!$L$78-'RFM input'!$L$132)-SUM($L339:O339),('RFM input'!$L$78-'RFM input'!$L$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E339),('RFM input'!$L$78-'RFM input'!$L$132)-SUM($L339:P339),('RFM input'!$L$78-'RFM input'!$L$132)/A18taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E340),('RFM input'!$M$78-'RFM input'!$M$132)-SUM($M340:M340),('RFM input'!$M$78-'RFM input'!$M$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E340),('RFM input'!$M$78-'RFM input'!$M$132)-SUM($M340:N340),('RFM input'!$M$78-'RFM input'!$M$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E340),('RFM input'!$M$78-'RFM input'!$M$132)-SUM($M340:O340),('RFM input'!$M$78-'RFM input'!$M$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E340),('RFM input'!$M$78-'RFM input'!$M$132)-SUM($M340:P340),('RFM input'!$M$78-'RFM input'!$M$132)/A18taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E341),('RFM input'!$N$78-'RFM input'!$N$132)-SUM($N341:N341),('RFM input'!$N$78-'RFM input'!$N$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E341),('RFM input'!$N$78-'RFM input'!$N$132)-SUM($N341:O341),('RFM input'!$N$78-'RFM input'!$N$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E341),('RFM input'!$N$78-'RFM input'!$N$132)-SUM($N341:P341),('RFM input'!$N$78-'RFM input'!$N$132)/A18taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E342),('RFM input'!$O$78-'RFM input'!$O$132)-SUM($O342:O342),('RFM input'!$O$78-'RFM input'!$O$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E342),('RFM input'!$O$78-'RFM input'!$O$132)-SUM($O342:P342),('RFM input'!$O$78-'RFM input'!$O$132)/A18taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E343),('RFM input'!$P$78-'RFM input'!$P$132)-SUM($P343:P343),('RFM input'!$P$78-'RFM input'!$P$132)/A18taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C345,'RFM input'!$E$358:$E$407,0)),-SUM(H333:H344))","v":-2.5200098943902005},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C345,'RFM input'!$E$358:$E$407,0)),-SUM(I333:I344))","v":-2.5200098943902005},{"$f":"IF(COUNT($H345:I345)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C345,'RFM input'!$E$358:$E$407,0)),-SUM(J333:J344)))","v":-2.5200098943902005},{"$f":"IF(COUNT($H345:J345)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C345,'RFM input'!$E$358:$E$407,0)),-SUM(K333:K344)))","v":-2.5200098943902005},{"$f":"IF(COUNT($H345:K345)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C345,'RFM input'!$E$358:$E$407,0)),-SUM(L333:L344)))","v":-0.49150302321641526},{"$f":"IF(COUNT($H345:L345)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C345,'RFM input'!$E$358:$E$407,0)),-SUM(M333:M344)))","v":0},{"$f":"IF(COUNT($H345:M345)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C345,'RFM input'!$E$358:$E$407,0)),-SUM(N333:N344)))","v":0},{"$f":"IF(COUNT($H345:N345)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C345,'RFM input'!$E$358:$E$407,0)),-SUM(O333:O344)))","v":0},{"$f":"IF(COUNT($H345:O345)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C345,'RFM input'!$E$358:$E$407,0)),-SUM(P333:P344)))","v":0},{"$f":"IF(COUNT($H345:P345)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C345,'RFM input'!$E$358:$E$407,0)),-SUM(Q333:Q344)))","v":0}]
[null,{"$f":"Asset19","v":"Motor Vehicles"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A19taxremlife,A19taxvalue-SUM($F346:F346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":"n/a"},{"$f":"IF(I$3>A19taxremlife,A19taxvalue-SUM($F346:H346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":"n/a"},{"$f":"IF(J$3>A19taxremlife,A19taxvalue-SUM($F346:I346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":"n/a"},{"$f":"IF(K$3>A19taxremlife,A19taxvalue-SUM($F346:J346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":"n/a"},{"$f":"IF(L$3>A19taxremlife,A19taxvalue-SUM($F346:K346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":"n/a"},{"$f":"IF(M$3>A19taxremlife,A19taxvalue-SUM($F346:L346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":"n/a"},{"$f":"IF(N$3>A19taxremlife,A19taxvalue-SUM($F346:M346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":"n/a"},{"$f":"IF(O$3>A19taxremlife,A19taxvalue-SUM($F346:N346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":"n/a"},{"$f":"IF(P$3>A19taxremlife,A19taxvalue-SUM($F346:O346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A19taxremlife,A19taxvalue-SUM($F346:P346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A19taxstdlife+$E348),('RFM input'!$H$79-'RFM input'!$H$133)-SUM($H348:H348),('RFM input'!$H$79-'RFM input'!$H$133)/A19taxstdlife))","v":0.8532483331203855},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A19taxstdlife+$E348),('RFM input'!$H$79-'RFM input'!$H$133)-SUM($H348:I348),('RFM input'!$H$79-'RFM input'!$H$133)/A19taxstdlife))","v":0.8532483331203855},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E348),('RFM input'!$H$79-'RFM input'!$H$133)-SUM($H348:J348),('RFM input'!$H$79-'RFM input'!$H$133)/A19taxstdlife))","v":0.8532483331203855},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E348),('RFM input'!$H$79-'RFM input'!$H$133)-SUM($H348:K348),('RFM input'!$H$79-'RFM input'!$H$133)/A19taxstdlife))","v":0.8532483331203855},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E348),('RFM input'!$H$79-'RFM input'!$H$133)-SUM($H348:L348),('RFM input'!$H$79-'RFM input'!$H$133)/A19taxstdlife))","v":0.8532483331203855},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E348),('RFM input'!$H$79-'RFM input'!$H$133)-SUM($H348:M348),('RFM input'!$H$79-'RFM input'!$H$133)/A19taxstdlife))","v":0.8532483331203855},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E348),('RFM input'!$H$79-'RFM input'!$H$133)-SUM($H348:N348),('RFM input'!$H$79-'RFM input'!$H$133)/A19taxstdlife))","v":0.8532483331203855},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E348),('RFM input'!$H$79-'RFM input'!$H$133)-SUM($H348:O348),('RFM input'!$H$79-'RFM input'!$H$133)/A19taxstdlife))","v":0.8532483331203855},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E348),('RFM input'!$H$79-'RFM input'!$H$133)-SUM($H348:P348),('RFM input'!$H$79-'RFM input'!$H$133)/A19taxstdlife))","v":0.8532483331203855}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A19taxstdlife+$E349),('RFM input'!$I$79-'RFM input'!$I$133)-SUM($I349:I349),('RFM input'!$I$79-'RFM input'!$I$133)/A19taxstdlife))","v":1.0606428358323254},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E349),('RFM input'!$I$79-'RFM input'!$I$133)-SUM($I349:J349),('RFM input'!$I$79-'RFM input'!$I$133)/A19taxstdlife))","v":1.0606428358323254},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E349),('RFM input'!$I$79-'RFM input'!$I$133)-SUM($I349:K349),('RFM input'!$I$79-'RFM input'!$I$133)/A19taxstdlife))","v":1.0606428358323254},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E349),('RFM input'!$I$79-'RFM input'!$I$133)-SUM($I349:L349),('RFM input'!$I$79-'RFM input'!$I$133)/A19taxstdlife))","v":1.0606428358323254},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E349),('RFM input'!$I$79-'RFM input'!$I$133)-SUM($I349:M349),('RFM input'!$I$79-'RFM input'!$I$133)/A19taxstdlife))","v":1.0606428358323254},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E349),('RFM input'!$I$79-'RFM input'!$I$133)-SUM($I349:N349),('RFM input'!$I$79-'RFM input'!$I$133)/A19taxstdlife))","v":1.0606428358323254},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E349),('RFM input'!$I$79-'RFM input'!$I$133)-SUM($I349:O349),('RFM input'!$I$79-'RFM input'!$I$133)/A19taxstdlife))","v":1.0606428358323254},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E349),('RFM input'!$I$79-'RFM input'!$I$133)-SUM($I349:P349),('RFM input'!$I$79-'RFM input'!$I$133)/A19taxstdlife))","v":1.0606428358323254}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E350),('RFM input'!$J$79-'RFM input'!$J$133)-SUM($J350:J350),('RFM input'!$J$79-'RFM input'!$J$133)/A19taxstdlife))","v":1.718959354095223},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E350),('RFM input'!$J$79-'RFM input'!$J$133)-SUM($J350:K350),('RFM input'!$J$79-'RFM input'!$J$133)/A19taxstdlife))","v":1.718959354095223},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E350),('RFM input'!$J$79-'RFM input'!$J$133)-SUM($J350:L350),('RFM input'!$J$79-'RFM input'!$J$133)/A19taxstdlife))","v":1.718959354095223},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E350),('RFM input'!$J$79-'RFM input'!$J$133)-SUM($J350:M350),('RFM input'!$J$79-'RFM input'!$J$133)/A19taxstdlife))","v":1.718959354095223},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E350),('RFM input'!$J$79-'RFM input'!$J$133)-SUM($J350:N350),('RFM input'!$J$79-'RFM input'!$J$133)/A19taxstdlife))","v":1.718959354095223},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E350),('RFM input'!$J$79-'RFM input'!$J$133)-SUM($J350:O350),('RFM input'!$J$79-'RFM input'!$J$133)/A19taxstdlife))","v":1.718959354095223},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E350),('RFM input'!$J$79-'RFM input'!$J$133)-SUM($J350:P350),('RFM input'!$J$79-'RFM input'!$J$133)/A19taxstdlife))","v":1.718959354095223}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E351),('RFM input'!$K$79-'RFM input'!$K$133)-SUM($K351:K351),('RFM input'!$K$79-'RFM input'!$K$133)/A19taxstdlife))","v":3.5084906666666664},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E351),('RFM input'!$K$79-'RFM input'!$K$133)-SUM($K351:L351),('RFM input'!$K$79-'RFM input'!$K$133)/A19taxstdlife))","v":3.5084906666666664},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E351),('RFM input'!$K$79-'RFM input'!$K$133)-SUM($K351:M351),('RFM input'!$K$79-'RFM input'!$K$133)/A19taxstdlife))","v":3.5084906666666664},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E351),('RFM input'!$K$79-'RFM input'!$K$133)-SUM($K351:N351),('RFM input'!$K$79-'RFM input'!$K$133)/A19taxstdlife))","v":3.5084906666666664},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E351),('RFM input'!$K$79-'RFM input'!$K$133)-SUM($K351:O351),('RFM input'!$K$79-'RFM input'!$K$133)/A19taxstdlife))","v":3.5084906666666664},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E351),('RFM input'!$K$79-'RFM input'!$K$133)-SUM($K351:P351),('RFM input'!$K$79-'RFM input'!$K$133)/A19taxstdlife))","v":3.5084906666666664}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E352),('RFM input'!$L$79-'RFM input'!$L$133)-SUM($L352:L352),('RFM input'!$L$79-'RFM input'!$L$133)/A19taxstdlife))","v":3.8065365608180741},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E352),('RFM input'!$L$79-'RFM input'!$L$133)-SUM($L352:M352),('RFM input'!$L$79-'RFM input'!$L$133)/A19taxstdlife))","v":3.8065365608180741},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E352),('RFM input'!$L$79-'RFM input'!$L$133)-SUM($L352:N352),('RFM input'!$L$79-'RFM input'!$L$133)/A19taxstdlife))","v":3.8065365608180741},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E352),('RFM input'!$L$79-'RFM input'!$L$133)-SUM($L352:O352),('RFM input'!$L$79-'RFM input'!$L$133)/A19taxstdlife))","v":3.8065365608180741},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E352),('RFM input'!$L$79-'RFM input'!$L$133)-SUM($L352:P352),('RFM input'!$L$79-'RFM input'!$L$133)/A19taxstdlife))","v":3.8065365608180741}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E353),('RFM input'!$M$79-'RFM input'!$M$133)-SUM($M353:M353),('RFM input'!$M$79-'RFM input'!$M$133)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E353),('RFM input'!$M$79-'RFM input'!$M$133)-SUM($M353:N353),('RFM input'!$M$79-'RFM input'!$M$133)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E353),('RFM input'!$M$79-'RFM input'!$M$133)-SUM($M353:O353),('RFM input'!$M$79-'RFM input'!$M$133)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E353),('RFM input'!$M$79-'RFM input'!$M$133)-SUM($M353:P353),('RFM input'!$M$79-'RFM input'!$M$133)/A19taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E354),('RFM input'!$N$79-'RFM input'!$N$133)-SUM($N354:N354),('RFM input'!$N$79-'RFM input'!$N$133)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E354),('RFM input'!$N$79-'RFM input'!$N$133)-SUM($N354:O354),('RFM input'!$N$79-'RFM input'!$N$133)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E354),('RFM input'!$N$79-'RFM input'!$N$133)-SUM($N354:P354),('RFM input'!$N$79-'RFM input'!$N$133)/A19taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E355),('RFM input'!$O$79-'RFM input'!$O$133)-SUM($O355:O355),('RFM input'!$O$79-'RFM input'!$O$133)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E355),('RFM input'!$O$79-'RFM input'!$O$133)-SUM($O355:P355),('RFM input'!$O$79-'RFM input'!$O$133)/A19taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E356),('RFM input'!$P$79-'RFM input'!$P$133)-SUM($P356:P356),('RFM input'!$P$79-'RFM input'!$P$133)/A19taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C358,'RFM input'!$E$358:$E$407,0)),-SUM(H346:H357))","v":-15.872033981310153},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C358,'RFM input'!$E$358:$E$407,0)),-SUM(I346:I357))","v":-17.578530647550924},{"$f":"IF(COUNT($H358:I358)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C358,'RFM input'!$E$358:$E$407,0)),-SUM(J346:J357)))","v":-19.447001998291018},{"$f":"IF(COUNT($H358:J358)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C358,'RFM input'!$E$358:$E$407,0)),-SUM(K346:K357)))","v":-22.355295815076889},{"$f":"IF(COUNT($H358:K358)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C358,'RFM input'!$E$358:$E$407,0)),-SUM(L346:L357)))","v":-28.411793913778112},{"$f":"IF(COUNT($H358:L358)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C358,'RFM input'!$E$358:$E$407,0)),-SUM(M346:M357)))","v":0},{"$f":"IF(COUNT($H358:M358)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C358,'RFM input'!$E$358:$E$407,0)),-SUM(N346:N357)))","v":0},{"$f":"IF(COUNT($H358:N358)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C358,'RFM input'!$E$358:$E$407,0)),-SUM(O346:O357)))","v":0},{"$f":"IF(COUNT($H358:O358)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C358,'RFM input'!$E$358:$E$407,0)),-SUM(P346:P357)))","v":0},{"$f":"IF(COUNT($H358:P358)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C358,'RFM input'!$E$358:$E$407,0)),-SUM(Q346:Q357)))","v":0}]
[null,{"$f":"Asset20","v":"Plant & Equipment"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A20taxremlife,A20taxvalue-SUM($F359:F359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":"n/a"},{"$f":"IF(I$3>A20taxremlife,A20taxvalue-SUM($F359:H359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":"n/a"},{"$f":"IF(J$3>A20taxremlife,A20taxvalue-SUM($F359:I359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":"n/a"},{"$f":"IF(K$3>A20taxremlife,A20taxvalue-SUM($F359:J359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":"n/a"},{"$f":"IF(L$3>A20taxremlife,A20taxvalue-SUM($F359:K359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":"n/a"},{"$f":"IF(M$3>A20taxremlife,A20taxvalue-SUM($F359:L359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":"n/a"},{"$f":"IF(N$3>A20taxremlife,A20taxvalue-SUM($F359:M359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":"n/a"},{"$f":"IF(O$3>A20taxremlife,A20taxvalue-SUM($F359:N359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":"n/a"},{"$f":"IF(P$3>A20taxremlife,A20taxvalue-SUM($F359:O359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A20taxremlife,A20taxvalue-SUM($F359:P359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A20taxstdlife+$E361),('RFM input'!$H$80-'RFM input'!$H$134)-SUM($H361:H361),('RFM input'!$H$80-'RFM input'!$H$134)/A20taxstdlife))","v":0.69798064623200662},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A20taxstdlife+$E361),('RFM input'!$H$80-'RFM input'!$H$134)-SUM($H361:I361),('RFM input'!$H$80-'RFM input'!$H$134)/A20taxstdlife))","v":0.69798064623200662},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E361),('RFM input'!$H$80-'RFM input'!$H$134)-SUM($H361:J361),('RFM input'!$H$80-'RFM input'!$H$134)/A20taxstdlife))","v":0.69798064623200662},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E361),('RFM input'!$H$80-'RFM input'!$H$134)-SUM($H361:K361),('RFM input'!$H$80-'RFM input'!$H$134)/A20taxstdlife))","v":0.69798064623200662},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E361),('RFM input'!$H$80-'RFM input'!$H$134)-SUM($H361:L361),('RFM input'!$H$80-'RFM input'!$H$134)/A20taxstdlife))","v":0.69798064623200662},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E361),('RFM input'!$H$80-'RFM input'!$H$134)-SUM($H361:M361),('RFM input'!$H$80-'RFM input'!$H$134)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E361),('RFM input'!$H$80-'RFM input'!$H$134)-SUM($H361:N361),('RFM input'!$H$80-'RFM input'!$H$134)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E361),('RFM input'!$H$80-'RFM input'!$H$134)-SUM($H361:O361),('RFM input'!$H$80-'RFM input'!$H$134)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E361),('RFM input'!$H$80-'RFM input'!$H$134)-SUM($H361:P361),('RFM input'!$H$80-'RFM input'!$H$134)/A20taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A20taxstdlife+$E362),('RFM input'!$I$80-'RFM input'!$I$134)-SUM($I362:I362),('RFM input'!$I$80-'RFM input'!$I$134)/A20taxstdlife))","v":0.72809792017489772},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E362),('RFM input'!$I$80-'RFM input'!$I$134)-SUM($I362:J362),('RFM input'!$I$80-'RFM input'!$I$134)/A20taxstdlife))","v":0.72809792017489772},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E362),('RFM input'!$I$80-'RFM input'!$I$134)-SUM($I362:K362),('RFM input'!$I$80-'RFM input'!$I$134)/A20taxstdlife))","v":0.72809792017489772},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E362),('RFM input'!$I$80-'RFM input'!$I$134)-SUM($I362:L362),('RFM input'!$I$80-'RFM input'!$I$134)/A20taxstdlife))","v":0.72809792017489772},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E362),('RFM input'!$I$80-'RFM input'!$I$134)-SUM($I362:M362),('RFM input'!$I$80-'RFM input'!$I$134)/A20taxstdlife))","v":0.72809792017489772},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E362),('RFM input'!$I$80-'RFM input'!$I$134)-SUM($I362:N362),('RFM input'!$I$80-'RFM input'!$I$134)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E362),('RFM input'!$I$80-'RFM input'!$I$134)-SUM($I362:O362),('RFM input'!$I$80-'RFM input'!$I$134)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E362),('RFM input'!$I$80-'RFM input'!$I$134)-SUM($I362:P362),('RFM input'!$I$80-'RFM input'!$I$134)/A20taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E363),('RFM input'!$J$80-'RFM input'!$J$134)-SUM($J363:J363),('RFM input'!$J$80-'RFM input'!$J$134)/A20taxstdlife))","v":0.95590506671083042},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E363),('RFM input'!$J$80-'RFM input'!$J$134)-SUM($J363:K363),('RFM input'!$J$80-'RFM input'!$J$134)/A20taxstdlife))","v":0.95590506671083042},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E363),('RFM input'!$J$80-'RFM input'!$J$134)-SUM($J363:L363),('RFM input'!$J$80-'RFM input'!$J$134)/A20taxstdlife))","v":0.95590506671083042},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E363),('RFM input'!$J$80-'RFM input'!$J$134)-SUM($J363:M363),('RFM input'!$J$80-'RFM input'!$J$134)/A20taxstdlife))","v":0.95590506671083042},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E363),('RFM input'!$J$80-'RFM input'!$J$134)-SUM($J363:N363),('RFM input'!$J$80-'RFM input'!$J$134)/A20taxstdlife))","v":0.95590506671083042},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E363),('RFM input'!$J$80-'RFM input'!$J$134)-SUM($J363:O363),('RFM input'!$J$80-'RFM input'!$J$134)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E363),('RFM input'!$J$80-'RFM input'!$J$134)-SUM($J363:P363),('RFM input'!$J$80-'RFM input'!$J$134)/A20taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E364),('RFM input'!$K$80-'RFM input'!$K$134)-SUM($K364:K364),('RFM input'!$K$80-'RFM input'!$K$134)/A20taxstdlife))","v":1.2268333999999999},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E364),('RFM input'!$K$80-'RFM input'!$K$134)-SUM($K364:L364),('RFM input'!$K$80-'RFM input'!$K$134)/A20taxstdlife))","v":1.2268333999999999},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E364),('RFM input'!$K$80-'RFM input'!$K$134)-SUM($K364:M364),('RFM input'!$K$80-'RFM input'!$K$134)/A20taxstdlife))","v":1.2268333999999999},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E364),('RFM input'!$K$80-'RFM input'!$K$134)-SUM($K364:N364),('RFM input'!$K$80-'RFM input'!$K$134)/A20taxstdlife))","v":1.2268333999999999},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E364),('RFM input'!$K$80-'RFM input'!$K$134)-SUM($K364:O364),('RFM input'!$K$80-'RFM input'!$K$134)/A20taxstdlife))","v":1.2268333999999999},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E364),('RFM input'!$K$80-'RFM input'!$K$134)-SUM($K364:P364),('RFM input'!$K$80-'RFM input'!$K$134)/A20taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E365),('RFM input'!$L$80-'RFM input'!$L$134)-SUM($L365:L365),('RFM input'!$L$80-'RFM input'!$L$134)/A20taxstdlife))","v":1.3964219779999998},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E365),('RFM input'!$L$80-'RFM input'!$L$134)-SUM($L365:M365),('RFM input'!$L$80-'RFM input'!$L$134)/A20taxstdlife))","v":1.3964219779999998},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E365),('RFM input'!$L$80-'RFM input'!$L$134)-SUM($L365:N365),('RFM input'!$L$80-'RFM input'!$L$134)/A20taxstdlife))","v":1.3964219779999998},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E365),('RFM input'!$L$80-'RFM input'!$L$134)-SUM($L365:O365),('RFM input'!$L$80-'RFM input'!$L$134)/A20taxstdlife))","v":1.3964219779999998},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E365),('RFM input'!$L$80-'RFM input'!$L$134)-SUM($L365:P365),('RFM input'!$L$80-'RFM input'!$L$134)/A20taxstdlife))","v":1.3964219779999998}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E366),('RFM input'!$M$80-'RFM input'!$M$134)-SUM($M366:M366),('RFM input'!$M$80-'RFM input'!$M$134)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E366),('RFM input'!$M$80-'RFM input'!$M$134)-SUM($M366:N366),('RFM input'!$M$80-'RFM input'!$M$134)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E366),('RFM input'!$M$80-'RFM input'!$M$134)-SUM($M366:O366),('RFM input'!$M$80-'RFM input'!$M$134)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E366),('RFM input'!$M$80-'RFM input'!$M$134)-SUM($M366:P366),('RFM input'!$M$80-'RFM input'!$M$134)/A20taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E367),('RFM input'!$N$80-'RFM input'!$N$134)-SUM($N367:N367),('RFM input'!$N$80-'RFM input'!$N$134)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E367),('RFM input'!$N$80-'RFM input'!$N$134)-SUM($N367:O367),('RFM input'!$N$80-'RFM input'!$N$134)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E367),('RFM input'!$N$80-'RFM input'!$N$134)-SUM($N367:P367),('RFM input'!$N$80-'RFM input'!$N$134)/A20taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E368),('RFM input'!$O$80-'RFM input'!$O$134)-SUM($O368:O368),('RFM input'!$O$80-'RFM input'!$O$134)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E368),('RFM input'!$O$80-'RFM input'!$O$134)-SUM($O368:P368),('RFM input'!$O$80-'RFM input'!$O$134)/A20taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E369),('RFM input'!$P$80-'RFM input'!$P$134)-SUM($P369:P369),('RFM input'!$P$80-'RFM input'!$P$134)/A20taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C371,'RFM input'!$E$358:$E$407,0)),-SUM(H359:H370))","v":-7.0234958999610546},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C371,'RFM input'!$E$358:$E$407,0)),-SUM(I359:I370))","v":-8.4194571924250674},{"$f":"IF(COUNT($H371:I371)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C371,'RFM input'!$E$358:$E$407,0)),-SUM(J359:J370)))","v":-9.3172685157892587},{"$f":"IF(COUNT($H371:J371)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C371,'RFM input'!$E$358:$E$407,0)),-SUM(K359:K370)))","v":-4.9019754234030213},{"$f":"IF(COUNT($H371:K371)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C371,'RFM input'!$E$358:$E$407,0)),-SUM(L359:L370)))","v":-4.4265110217511499},{"$f":"IF(COUNT($H371:L371)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C371,'RFM input'!$E$358:$E$407,0)),-SUM(M359:M370)))","v":0},{"$f":"IF(COUNT($H371:M371)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C371,'RFM input'!$E$358:$E$407,0)),-SUM(N359:N370)))","v":0},{"$f":"IF(COUNT($H371:N371)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C371,'RFM input'!$E$358:$E$407,0)),-SUM(O359:O370)))","v":0},{"$f":"IF(COUNT($H371:O371)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C371,'RFM input'!$E$358:$E$407,0)),-SUM(P359:P370)))","v":0},{"$f":"IF(COUNT($H371:P371)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C371,'RFM input'!$E$358:$E$407,0)),-SUM(Q359:Q370)))","v":0}]
[null,{"$f":"Asset21","v":"Buildings"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A21taxremlife,A21taxvalue-SUM($F372:F372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":"n/a"},{"$f":"IF(I$3>A21taxremlife,A21taxvalue-SUM($F372:H372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":"n/a"},{"$f":"IF(J$3>A21taxremlife,A21taxvalue-SUM($F372:I372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":"n/a"},{"$f":"IF(K$3>A21taxremlife,A21taxvalue-SUM($F372:J372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":"n/a"},{"$f":"IF(L$3>A21taxremlife,A21taxvalue-SUM($F372:K372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":"n/a"},{"$f":"IF(M$3>A21taxremlife,A21taxvalue-SUM($F372:L372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":"n/a"},{"$f":"IF(N$3>A21taxremlife,A21taxvalue-SUM($F372:M372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":"n/a"},{"$f":"IF(O$3>A21taxremlife,A21taxvalue-SUM($F372:N372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":"n/a"},{"$f":"IF(P$3>A21taxremlife,A21taxvalue-SUM($F372:O372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A21taxremlife,A21taxvalue-SUM($F372:P372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A21taxstdlife+$E374),('RFM input'!$H$81-'RFM input'!$H$135)-SUM($H374:H374),('RFM input'!$H$81-'RFM input'!$H$135)/A21taxstdlife))","v":-1.8454310000000002E-3},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A21taxstdlife+$E374),('RFM input'!$H$81-'RFM input'!$H$135)-SUM($H374:I374),('RFM input'!$H$81-'RFM input'!$H$135)/A21taxstdlife))","v":-1.8454310000000002E-3},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E374),('RFM input'!$H$81-'RFM input'!$H$135)-SUM($H374:J374),('RFM input'!$H$81-'RFM input'!$H$135)/A21taxstdlife))","v":-1.8454310000000002E-3},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E374),('RFM input'!$H$81-'RFM input'!$H$135)-SUM($H374:K374),('RFM input'!$H$81-'RFM input'!$H$135)/A21taxstdlife))","v":-1.8454310000000002E-3},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E374),('RFM input'!$H$81-'RFM input'!$H$135)-SUM($H374:L374),('RFM input'!$H$81-'RFM input'!$H$135)/A21taxstdlife))","v":-1.8454310000000002E-3},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E374),('RFM input'!$H$81-'RFM input'!$H$135)-SUM($H374:M374),('RFM input'!$H$81-'RFM input'!$H$135)/A21taxstdlife))","v":-1.8454310000000002E-3},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E374),('RFM input'!$H$81-'RFM input'!$H$135)-SUM($H374:N374),('RFM input'!$H$81-'RFM input'!$H$135)/A21taxstdlife))","v":-1.8454310000000002E-3},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E374),('RFM input'!$H$81-'RFM input'!$H$135)-SUM($H374:O374),('RFM input'!$H$81-'RFM input'!$H$135)/A21taxstdlife))","v":-1.8454310000000002E-3},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E374),('RFM input'!$H$81-'RFM input'!$H$135)-SUM($H374:P374),('RFM input'!$H$81-'RFM input'!$H$135)/A21taxstdlife))","v":-1.8454310000000002E-3}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A21taxstdlife+$E375),('RFM input'!$I$81-'RFM input'!$I$135)-SUM($I375:I375),('RFM input'!$I$81-'RFM input'!$I$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E375),('RFM input'!$I$81-'RFM input'!$I$135)-SUM($I375:J375),('RFM input'!$I$81-'RFM input'!$I$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E375),('RFM input'!$I$81-'RFM input'!$I$135)-SUM($I375:K375),('RFM input'!$I$81-'RFM input'!$I$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E375),('RFM input'!$I$81-'RFM input'!$I$135)-SUM($I375:L375),('RFM input'!$I$81-'RFM input'!$I$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E375),('RFM input'!$I$81-'RFM input'!$I$135)-SUM($I375:M375),('RFM input'!$I$81-'RFM input'!$I$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E375),('RFM input'!$I$81-'RFM input'!$I$135)-SUM($I375:N375),('RFM input'!$I$81-'RFM input'!$I$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E375),('RFM input'!$I$81-'RFM input'!$I$135)-SUM($I375:O375),('RFM input'!$I$81-'RFM input'!$I$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E375),('RFM input'!$I$81-'RFM input'!$I$135)-SUM($I375:P375),('RFM input'!$I$81-'RFM input'!$I$135)/A21taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E376),('RFM input'!$J$81-'RFM input'!$J$135)-SUM($J376:J376),('RFM input'!$J$81-'RFM input'!$J$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E376),('RFM input'!$J$81-'RFM input'!$J$135)-SUM($J376:K376),('RFM input'!$J$81-'RFM input'!$J$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E376),('RFM input'!$J$81-'RFM input'!$J$135)-SUM($J376:L376),('RFM input'!$J$81-'RFM input'!$J$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E376),('RFM input'!$J$81-'RFM input'!$J$135)-SUM($J376:M376),('RFM input'!$J$81-'RFM input'!$J$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E376),('RFM input'!$J$81-'RFM input'!$J$135)-SUM($J376:N376),('RFM input'!$J$81-'RFM input'!$J$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E376),('RFM input'!$J$81-'RFM input'!$J$135)-SUM($J376:O376),('RFM input'!$J$81-'RFM input'!$J$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E376),('RFM input'!$J$81-'RFM input'!$J$135)-SUM($J376:P376),('RFM input'!$J$81-'RFM input'!$J$135)/A21taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E377),('RFM input'!$K$81-'RFM input'!$K$135)-SUM($K377:K377),('RFM input'!$K$81-'RFM input'!$K$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E377),('RFM input'!$K$81-'RFM input'!$K$135)-SUM($K377:L377),('RFM input'!$K$81-'RFM input'!$K$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E377),('RFM input'!$K$81-'RFM input'!$K$135)-SUM($K377:M377),('RFM input'!$K$81-'RFM input'!$K$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E377),('RFM input'!$K$81-'RFM input'!$K$135)-SUM($K377:N377),('RFM input'!$K$81-'RFM input'!$K$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E377),('RFM input'!$K$81-'RFM input'!$K$135)-SUM($K377:O377),('RFM input'!$K$81-'RFM input'!$K$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E377),('RFM input'!$K$81-'RFM input'!$K$135)-SUM($K377:P377),('RFM input'!$K$81-'RFM input'!$K$135)/A21taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E378),('RFM input'!$L$81-'RFM input'!$L$135)-SUM($L378:L378),('RFM input'!$L$81-'RFM input'!$L$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E378),('RFM input'!$L$81-'RFM input'!$L$135)-SUM($L378:M378),('RFM input'!$L$81-'RFM input'!$L$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E378),('RFM input'!$L$81-'RFM input'!$L$135)-SUM($L378:N378),('RFM input'!$L$81-'RFM input'!$L$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E378),('RFM input'!$L$81-'RFM input'!$L$135)-SUM($L378:O378),('RFM input'!$L$81-'RFM input'!$L$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E378),('RFM input'!$L$81-'RFM input'!$L$135)-SUM($L378:P378),('RFM input'!$L$81-'RFM input'!$L$135)/A21taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E379),('RFM input'!$M$81-'RFM input'!$M$135)-SUM($M379:M379),('RFM input'!$M$81-'RFM input'!$M$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E379),('RFM input'!$M$81-'RFM input'!$M$135)-SUM($M379:N379),('RFM input'!$M$81-'RFM input'!$M$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E379),('RFM input'!$M$81-'RFM input'!$M$135)-SUM($M379:O379),('RFM input'!$M$81-'RFM input'!$M$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E379),('RFM input'!$M$81-'RFM input'!$M$135)-SUM($M379:P379),('RFM input'!$M$81-'RFM input'!$M$135)/A21taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E380),('RFM input'!$N$81-'RFM input'!$N$135)-SUM($N380:N380),('RFM input'!$N$81-'RFM input'!$N$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E380),('RFM input'!$N$81-'RFM input'!$N$135)-SUM($N380:O380),('RFM input'!$N$81-'RFM input'!$N$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E380),('RFM input'!$N$81-'RFM input'!$N$135)-SUM($N380:P380),('RFM input'!$N$81-'RFM input'!$N$135)/A21taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E381),('RFM input'!$O$81-'RFM input'!$O$135)-SUM($O381:O381),('RFM input'!$O$81-'RFM input'!$O$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E381),('RFM input'!$O$81-'RFM input'!$O$135)-SUM($O381:P381),('RFM input'!$O$81-'RFM input'!$O$135)/A21taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E382),('RFM input'!$P$81-'RFM input'!$P$135)-SUM($P382:P382),('RFM input'!$P$81-'RFM input'!$P$135)/A21taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset21","v":"Buildings"},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C384,'RFM input'!$E$358:$E$407,0)),-SUM(H372:H383))","v":-13.826775258069269},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C384,'RFM input'!$E$358:$E$407,0)),-SUM(I372:I383))","v":-13.82308439606927},{"$f":"IF(COUNT($H384:I384)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C384,'RFM input'!$E$358:$E$407,0)),-SUM(J372:J383)))","v":-13.823268939169269},{"$f":"IF(COUNT($H384:J384)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C384,'RFM input'!$E$358:$E$407,0)),-SUM(K372:K383)))","v":-13.823444255114268},{"$f":"IF(COUNT($H384:K384)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C384,'RFM input'!$E$358:$E$407,0)),-SUM(L372:L383)))","v":-13.823610805262019},{"$f":"IF(COUNT($H384:L384)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C384,'RFM input'!$E$358:$E$407,0)),-SUM(M372:M383)))","v":0},{"$f":"IF(COUNT($H384:M384)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C384,'RFM input'!$E$358:$E$407,0)),-SUM(N372:N383)))","v":0},{"$f":"IF(COUNT($H384:N384)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C384,'RFM input'!$E$358:$E$407,0)),-SUM(O372:O383)))","v":0},{"$f":"IF(COUNT($H384:O384)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C384,'RFM input'!$E$358:$E$407,0)),-SUM(P372:P383)))","v":0},{"$f":"IF(COUNT($H384:P384)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C384,'RFM input'!$E$358:$E$407,0)),-SUM(Q372:Q383)))","v":0}]
[null,{"$f":"Asset22","v":"Land & Easements - combined"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A22taxremlife,A22taxvalue-SUM($F385:F385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":"n/a"},{"$f":"IF(I$3>A22taxremlife,A22taxvalue-SUM($F385:H385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":"n/a"},{"$f":"IF(J$3>A22taxremlife,A22taxvalue-SUM($F385:I385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":"n/a"},{"$f":"IF(K$3>A22taxremlife,A22taxvalue-SUM($F385:J385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":"n/a"},{"$f":"IF(L$3>A22taxremlife,A22taxvalue-SUM($F385:K385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":"n/a"},{"$f":"IF(M$3>A22taxremlife,A22taxvalue-SUM($F385:L385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":"n/a"},{"$f":"IF(N$3>A22taxremlife,A22taxvalue-SUM($F385:M385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":"n/a"},{"$f":"IF(O$3>A22taxremlife,A22taxvalue-SUM($F385:N385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":"n/a"},{"$f":"IF(P$3>A22taxremlife,A22taxvalue-SUM($F385:O385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A22taxremlife,A22taxvalue-SUM($F385:P385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A22taxstdlife+$E387),('RFM input'!$H$82-'RFM input'!$H$136)-SUM($H387:H387),('RFM input'!$H$82-'RFM input'!$H$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A22taxstdlife+$E387),('RFM input'!$H$82-'RFM input'!$H$136)-SUM($H387:I387),('RFM input'!$H$82-'RFM input'!$H$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E387),('RFM input'!$H$82-'RFM input'!$H$136)-SUM($H387:J387),('RFM input'!$H$82-'RFM input'!$H$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E387),('RFM input'!$H$82-'RFM input'!$H$136)-SUM($H387:K387),('RFM input'!$H$82-'RFM input'!$H$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E387),('RFM input'!$H$82-'RFM input'!$H$136)-SUM($H387:L387),('RFM input'!$H$82-'RFM input'!$H$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E387),('RFM input'!$H$82-'RFM input'!$H$136)-SUM($H387:M387),('RFM input'!$H$82-'RFM input'!$H$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E387),('RFM input'!$H$82-'RFM input'!$H$136)-SUM($H387:N387),('RFM input'!$H$82-'RFM input'!$H$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E387),('RFM input'!$H$82-'RFM input'!$H$136)-SUM($H387:O387),('RFM input'!$H$82-'RFM input'!$H$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E387),('RFM input'!$H$82-'RFM input'!$H$136)-SUM($H387:P387),('RFM input'!$H$82-'RFM input'!$H$136)/A22taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A22taxstdlife+$E388),('RFM input'!$I$82-'RFM input'!$I$136)-SUM($I388:I388),('RFM input'!$I$82-'RFM input'!$I$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E388),('RFM input'!$I$82-'RFM input'!$I$136)-SUM($I388:J388),('RFM input'!$I$82-'RFM input'!$I$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E388),('RFM input'!$I$82-'RFM input'!$I$136)-SUM($I388:K388),('RFM input'!$I$82-'RFM input'!$I$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E388),('RFM input'!$I$82-'RFM input'!$I$136)-SUM($I388:L388),('RFM input'!$I$82-'RFM input'!$I$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E388),('RFM input'!$I$82-'RFM input'!$I$136)-SUM($I388:M388),('RFM input'!$I$82-'RFM input'!$I$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E388),('RFM input'!$I$82-'RFM input'!$I$136)-SUM($I388:N388),('RFM input'!$I$82-'RFM input'!$I$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E388),('RFM input'!$I$82-'RFM input'!$I$136)-SUM($I388:O388),('RFM input'!$I$82-'RFM input'!$I$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E388),('RFM input'!$I$82-'RFM input'!$I$136)-SUM($I388:P388),('RFM input'!$I$82-'RFM input'!$I$136)/A22taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E389),('RFM input'!$J$82-'RFM input'!$J$136)-SUM($J389:J389),('RFM input'!$J$82-'RFM input'!$J$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E389),('RFM input'!$J$82-'RFM input'!$J$136)-SUM($J389:K389),('RFM input'!$J$82-'RFM input'!$J$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E389),('RFM input'!$J$82-'RFM input'!$J$136)-SUM($J389:L389),('RFM input'!$J$82-'RFM input'!$J$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E389),('RFM input'!$J$82-'RFM input'!$J$136)-SUM($J389:M389),('RFM input'!$J$82-'RFM input'!$J$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E389),('RFM input'!$J$82-'RFM input'!$J$136)-SUM($J389:N389),('RFM input'!$J$82-'RFM input'!$J$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E389),('RFM input'!$J$82-'RFM input'!$J$136)-SUM($J389:O389),('RFM input'!$J$82-'RFM input'!$J$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E389),('RFM input'!$J$82-'RFM input'!$J$136)-SUM($J389:P389),('RFM input'!$J$82-'RFM input'!$J$136)/A22taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E390),('RFM input'!$K$82-'RFM input'!$K$136)-SUM($K390:K390),('RFM input'!$K$82-'RFM input'!$K$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E390),('RFM input'!$K$82-'RFM input'!$K$136)-SUM($K390:L390),('RFM input'!$K$82-'RFM input'!$K$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E390),('RFM input'!$K$82-'RFM input'!$K$136)-SUM($K390:M390),('RFM input'!$K$82-'RFM input'!$K$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E390),('RFM input'!$K$82-'RFM input'!$K$136)-SUM($K390:N390),('RFM input'!$K$82-'RFM input'!$K$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E390),('RFM input'!$K$82-'RFM input'!$K$136)-SUM($K390:O390),('RFM input'!$K$82-'RFM input'!$K$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E390),('RFM input'!$K$82-'RFM input'!$K$136)-SUM($K390:P390),('RFM input'!$K$82-'RFM input'!$K$136)/A22taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E391),('RFM input'!$L$82-'RFM input'!$L$136)-SUM($L391:L391),('RFM input'!$L$82-'RFM input'!$L$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E391),('RFM input'!$L$82-'RFM input'!$L$136)-SUM($L391:M391),('RFM input'!$L$82-'RFM input'!$L$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E391),('RFM input'!$L$82-'RFM input'!$L$136)-SUM($L391:N391),('RFM input'!$L$82-'RFM input'!$L$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E391),('RFM input'!$L$82-'RFM input'!$L$136)-SUM($L391:O391),('RFM input'!$L$82-'RFM input'!$L$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E391),('RFM input'!$L$82-'RFM input'!$L$136)-SUM($L391:P391),('RFM input'!$L$82-'RFM input'!$L$136)/A22taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E392),('RFM input'!$M$82-'RFM input'!$M$136)-SUM($M392:M392),('RFM input'!$M$82-'RFM input'!$M$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E392),('RFM input'!$M$82-'RFM input'!$M$136)-SUM($M392:N392),('RFM input'!$M$82-'RFM input'!$M$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E392),('RFM input'!$M$82-'RFM input'!$M$136)-SUM($M392:O392),('RFM input'!$M$82-'RFM input'!$M$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E392),('RFM input'!$M$82-'RFM input'!$M$136)-SUM($M392:P392),('RFM input'!$M$82-'RFM input'!$M$136)/A22taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E393),('RFM input'!$N$82-'RFM input'!$N$136)-SUM($N393:N393),('RFM input'!$N$82-'RFM input'!$N$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E393),('RFM input'!$N$82-'RFM input'!$N$136)-SUM($N393:O393),('RFM input'!$N$82-'RFM input'!$N$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E393),('RFM input'!$N$82-'RFM input'!$N$136)-SUM($N393:P393),('RFM input'!$N$82-'RFM input'!$N$136)/A22taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E394),('RFM input'!$O$82-'RFM input'!$O$136)-SUM($O394:O394),('RFM input'!$O$82-'RFM input'!$O$136)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E394),('RFM input'!$O$82-'RFM input'!$O$136)-SUM($O394:P394),('RFM input'!$O$82-'RFM input'!$O$136)/A22taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E395),('RFM input'!$P$82-'RFM input'!$P$136)-SUM($P395:P395),('RFM input'!$P$82-'RFM input'!$P$136)/A22taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C397,'RFM input'!$E$358:$E$407,0)),-SUM(H385:H396))","v":0},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C397,'RFM input'!$E$358:$E$407,0)),-SUM(I385:I396))","v":0},{"$f":"IF(COUNT($H397:I397)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C397,'RFM input'!$E$358:$E$407,0)),-SUM(J385:J396)))","v":0},{"$f":"IF(COUNT($H397:J397)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C397,'RFM input'!$E$358:$E$407,0)),-SUM(K385:K396)))","v":0},{"$f":"IF(COUNT($H397:K397)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C397,'RFM input'!$E$358:$E$407,0)),-SUM(L385:L396)))","v":0},{"$f":"IF(COUNT($H397:L397)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C397,'RFM input'!$E$358:$E$407,0)),-SUM(M385:M396)))","v":0},{"$f":"IF(COUNT($H397:M397)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C397,'RFM input'!$E$358:$E$407,0)),-SUM(N385:N396)))","v":0},{"$f":"IF(COUNT($H397:N397)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C397,'RFM input'!$E$358:$E$407,0)),-SUM(O385:O396)))","v":0},{"$f":"IF(COUNT($H397:O397)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C397,'RFM input'!$E$358:$E$407,0)),-SUM(P385:P396)))","v":0},{"$f":"IF(COUNT($H397:P397)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C397,'RFM input'!$E$358:$E$407,0)),-SUM(Q385:Q396)))","v":0}]
[null,{"$f":"Asset23","v":"Land Improvements"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A23taxremlife,A23taxvalue-SUM($F398:F398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":"n/a"},{"$f":"IF(I$3>A23taxremlife,A23taxvalue-SUM($F398:H398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":"n/a"},{"$f":"IF(J$3>A23taxremlife,A23taxvalue-SUM($F398:I398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":"n/a"},{"$f":"IF(K$3>A23taxremlife,A23taxvalue-SUM($F398:J398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":"n/a"},{"$f":"IF(L$3>A23taxremlife,A23taxvalue-SUM($F398:K398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":"n/a"},{"$f":"IF(M$3>A23taxremlife,A23taxvalue-SUM($F398:L398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":"n/a"},{"$f":"IF(N$3>A23taxremlife,A23taxvalue-SUM($F398:M398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":"n/a"},{"$f":"IF(O$3>A23taxremlife,A23taxvalue-SUM($F398:N398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":"n/a"},{"$f":"IF(P$3>A23taxremlife,A23taxvalue-SUM($F398:O398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A23taxremlife,A23taxvalue-SUM($F398:P398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A23taxstdlife+$E400),('RFM input'!$H$83-'RFM input'!$H$137)-SUM($H400:H400),('RFM input'!$H$83-'RFM input'!$H$137)/A23taxstdlife))","v":-8.667046749999999E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A23taxstdlife+$E400),('RFM input'!$H$83-'RFM input'!$H$137)-SUM($H400:I400),('RFM input'!$H$83-'RFM input'!$H$137)/A23taxstdlife))","v":-8.667046749999999E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E400),('RFM input'!$H$83-'RFM input'!$H$137)-SUM($H400:J400),('RFM input'!$H$83-'RFM input'!$H$137)/A23taxstdlife))","v":-8.667046749999999E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E400),('RFM input'!$H$83-'RFM input'!$H$137)-SUM($H400:K400),('RFM input'!$H$83-'RFM input'!$H$137)/A23taxstdlife))","v":-8.667046749999999E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E400),('RFM input'!$H$83-'RFM input'!$H$137)-SUM($H400:L400),('RFM input'!$H$83-'RFM input'!$H$137)/A23taxstdlife))","v":-8.667046749999999E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E400),('RFM input'!$H$83-'RFM input'!$H$137)-SUM($H400:M400),('RFM input'!$H$83-'RFM input'!$H$137)/A23taxstdlife))","v":-8.667046749999999E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E400),('RFM input'!$H$83-'RFM input'!$H$137)-SUM($H400:N400),('RFM input'!$H$83-'RFM input'!$H$137)/A23taxstdlife))","v":-8.667046749999999E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E400),('RFM input'!$H$83-'RFM input'!$H$137)-SUM($H400:O400),('RFM input'!$H$83-'RFM input'!$H$137)/A23taxstdlife))","v":-8.667046749999999E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E400),('RFM input'!$H$83-'RFM input'!$H$137)-SUM($H400:P400),('RFM input'!$H$83-'RFM input'!$H$137)/A23taxstdlife))","v":-8.667046749999999E-3}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A23taxstdlife+$E401),('RFM input'!$I$83-'RFM input'!$I$137)-SUM($I401:I401),('RFM input'!$I$83-'RFM input'!$I$137)/A23taxstdlife))","v":-1.2583922499999998E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E401),('RFM input'!$I$83-'RFM input'!$I$137)-SUM($I401:J401),('RFM input'!$I$83-'RFM input'!$I$137)/A23taxstdlife))","v":-1.2583922499999998E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E401),('RFM input'!$I$83-'RFM input'!$I$137)-SUM($I401:K401),('RFM input'!$I$83-'RFM input'!$I$137)/A23taxstdlife))","v":-1.2583922499999998E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E401),('RFM input'!$I$83-'RFM input'!$I$137)-SUM($I401:L401),('RFM input'!$I$83-'RFM input'!$I$137)/A23taxstdlife))","v":-1.2583922499999998E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E401),('RFM input'!$I$83-'RFM input'!$I$137)-SUM($I401:M401),('RFM input'!$I$83-'RFM input'!$I$137)/A23taxstdlife))","v":-1.2583922499999998E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E401),('RFM input'!$I$83-'RFM input'!$I$137)-SUM($I401:N401),('RFM input'!$I$83-'RFM input'!$I$137)/A23taxstdlife))","v":-1.2583922499999998E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E401),('RFM input'!$I$83-'RFM input'!$I$137)-SUM($I401:O401),('RFM input'!$I$83-'RFM input'!$I$137)/A23taxstdlife))","v":-1.2583922499999998E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E401),('RFM input'!$I$83-'RFM input'!$I$137)-SUM($I401:P401),('RFM input'!$I$83-'RFM input'!$I$137)/A23taxstdlife))","v":-1.2583922499999998E-3}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E402),('RFM input'!$J$83-'RFM input'!$J$137)-SUM($J402:J402),('RFM input'!$J$83-'RFM input'!$J$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E402),('RFM input'!$J$83-'RFM input'!$J$137)-SUM($J402:K402),('RFM input'!$J$83-'RFM input'!$J$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E402),('RFM input'!$J$83-'RFM input'!$J$137)-SUM($J402:L402),('RFM input'!$J$83-'RFM input'!$J$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E402),('RFM input'!$J$83-'RFM input'!$J$137)-SUM($J402:M402),('RFM input'!$J$83-'RFM input'!$J$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E402),('RFM input'!$J$83-'RFM input'!$J$137)-SUM($J402:N402),('RFM input'!$J$83-'RFM input'!$J$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E402),('RFM input'!$J$83-'RFM input'!$J$137)-SUM($J402:O402),('RFM input'!$J$83-'RFM input'!$J$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E402),('RFM input'!$J$83-'RFM input'!$J$137)-SUM($J402:P402),('RFM input'!$J$83-'RFM input'!$J$137)/A23taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E403),('RFM input'!$K$83-'RFM input'!$K$137)-SUM($K403:K403),('RFM input'!$K$83-'RFM input'!$K$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E403),('RFM input'!$K$83-'RFM input'!$K$137)-SUM($K403:L403),('RFM input'!$K$83-'RFM input'!$K$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E403),('RFM input'!$K$83-'RFM input'!$K$137)-SUM($K403:M403),('RFM input'!$K$83-'RFM input'!$K$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E403),('RFM input'!$K$83-'RFM input'!$K$137)-SUM($K403:N403),('RFM input'!$K$83-'RFM input'!$K$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E403),('RFM input'!$K$83-'RFM input'!$K$137)-SUM($K403:O403),('RFM input'!$K$83-'RFM input'!$K$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E403),('RFM input'!$K$83-'RFM input'!$K$137)-SUM($K403:P403),('RFM input'!$K$83-'RFM input'!$K$137)/A23taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E404),('RFM input'!$L$83-'RFM input'!$L$137)-SUM($L404:L404),('RFM input'!$L$83-'RFM input'!$L$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E404),('RFM input'!$L$83-'RFM input'!$L$137)-SUM($L404:M404),('RFM input'!$L$83-'RFM input'!$L$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E404),('RFM input'!$L$83-'RFM input'!$L$137)-SUM($L404:N404),('RFM input'!$L$83-'RFM input'!$L$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E404),('RFM input'!$L$83-'RFM input'!$L$137)-SUM($L404:O404),('RFM input'!$L$83-'RFM input'!$L$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E404),('RFM input'!$L$83-'RFM input'!$L$137)-SUM($L404:P404),('RFM input'!$L$83-'RFM input'!$L$137)/A23taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E405),('RFM input'!$M$83-'RFM input'!$M$137)-SUM($M405:M405),('RFM input'!$M$83-'RFM input'!$M$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E405),('RFM input'!$M$83-'RFM input'!$M$137)-SUM($M405:N405),('RFM input'!$M$83-'RFM input'!$M$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E405),('RFM input'!$M$83-'RFM input'!$M$137)-SUM($M405:O405),('RFM input'!$M$83-'RFM input'!$M$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E405),('RFM input'!$M$83-'RFM input'!$M$137)-SUM($M405:P405),('RFM input'!$M$83-'RFM input'!$M$137)/A23taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E406),('RFM input'!$N$83-'RFM input'!$N$137)-SUM($N406:N406),('RFM input'!$N$83-'RFM input'!$N$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E406),('RFM input'!$N$83-'RFM input'!$N$137)-SUM($N406:O406),('RFM input'!$N$83-'RFM input'!$N$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E406),('RFM input'!$N$83-'RFM input'!$N$137)-SUM($N406:P406),('RFM input'!$N$83-'RFM input'!$N$137)/A23taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E407),('RFM input'!$O$83-'RFM input'!$O$137)-SUM($O407:O407),('RFM input'!$O$83-'RFM input'!$O$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E407),('RFM input'!$O$83-'RFM input'!$O$137)-SUM($O407:P407),('RFM input'!$O$83-'RFM input'!$O$137)/A23taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E408),('RFM input'!$P$83-'RFM input'!$P$137)-SUM($P408:P408),('RFM input'!$P$83-'RFM input'!$P$137)/A23taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset23","v":"Land Improvements"},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C410,'RFM input'!$E$358:$E$407,0)),-SUM(H398:H409))","v":-3.081443606847333},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C410,'RFM input'!$E$358:$E$407,0)),-SUM(I398:I409))","v":-3.0641095133473328},{"$f":"IF(COUNT($H410:I410)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C410,'RFM input'!$E$358:$E$407,0)),-SUM(J398:J409)))","v":-3.0624594335223327},{"$f":"IF(COUNT($H410:J410)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C410,'RFM input'!$E$358:$E$407,0)),-SUM(K398:K409)))","v":-3.0634086421885827},{"$f":"IF(COUNT($H410:K410)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C410,'RFM input'!$E$358:$E$407,0)),-SUM(L398:L409)))","v":-3.0643103904215203},{"$f":"IF(COUNT($H410:L410)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C410,'RFM input'!$E$358:$E$407,0)),-SUM(M398:M409)))","v":0},{"$f":"IF(COUNT($H410:M410)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C410,'RFM input'!$E$358:$E$407,0)),-SUM(N398:N409)))","v":0},{"$f":"IF(COUNT($H410:N410)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C410,'RFM input'!$E$358:$E$407,0)),-SUM(O398:O409)))","v":0},{"$f":"IF(COUNT($H410:O410)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C410,'RFM input'!$E$358:$E$407,0)),-SUM(P398:P409)))","v":0},{"$f":"IF(COUNT($H410:P410)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C410,'RFM input'!$E$358:$E$407,0)),-SUM(Q398:Q409)))","v":0}]
[null,{"$f":"Asset24","v":"Metering"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A24taxremlife,A24taxvalue-SUM($F411:F411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":"n/a"},{"$f":"IF(I$3>A24taxremlife,A24taxvalue-SUM($F411:H411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":"n/a"},{"$f":"IF(J$3>A24taxremlife,A24taxvalue-SUM($F411:I411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":"n/a"},{"$f":"IF(K$3>A24taxremlife,A24taxvalue-SUM($F411:J411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":"n/a"},{"$f":"IF(L$3>A24taxremlife,A24taxvalue-SUM($F411:K411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":"n/a"},{"$f":"IF(M$3>A24taxremlife,A24taxvalue-SUM($F411:L411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":"n/a"},{"$f":"IF(N$3>A24taxremlife,A24taxvalue-SUM($F411:M411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":"n/a"},{"$f":"IF(O$3>A24taxremlife,A24taxvalue-SUM($F411:N411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":"n/a"},{"$f":"IF(P$3>A24taxremlife,A24taxvalue-SUM($F411:O411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A24taxremlife,A24taxvalue-SUM($F411:P411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A24taxstdlife+$E413),('RFM input'!$H$84-'RFM input'!$H$138)-SUM($H413:H413),('RFM input'!$H$84-'RFM input'!$H$138)/A24taxstdlife))","v":0.14455656378626258},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A24taxstdlife+$E413),('RFM input'!$H$84-'RFM input'!$H$138)-SUM($H413:I413),('RFM input'!$H$84-'RFM input'!$H$138)/A24taxstdlife))","v":0.14455656378626258},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E413),('RFM input'!$H$84-'RFM input'!$H$138)-SUM($H413:J413),('RFM input'!$H$84-'RFM input'!$H$138)/A24taxstdlife))","v":0.14455656378626258},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E413),('RFM input'!$H$84-'RFM input'!$H$138)-SUM($H413:K413),('RFM input'!$H$84-'RFM input'!$H$138)/A24taxstdlife))","v":0.14455656378626258},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E413),('RFM input'!$H$84-'RFM input'!$H$138)-SUM($H413:L413),('RFM input'!$H$84-'RFM input'!$H$138)/A24taxstdlife))","v":0.14455656378626258},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E413),('RFM input'!$H$84-'RFM input'!$H$138)-SUM($H413:M413),('RFM input'!$H$84-'RFM input'!$H$138)/A24taxstdlife))","v":0.14455656378626258},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E413),('RFM input'!$H$84-'RFM input'!$H$138)-SUM($H413:N413),('RFM input'!$H$84-'RFM input'!$H$138)/A24taxstdlife))","v":0.14455656378626258},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E413),('RFM input'!$H$84-'RFM input'!$H$138)-SUM($H413:O413),('RFM input'!$H$84-'RFM input'!$H$138)/A24taxstdlife))","v":0.14455656378626258},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E413),('RFM input'!$H$84-'RFM input'!$H$138)-SUM($H413:P413),('RFM input'!$H$84-'RFM input'!$H$138)/A24taxstdlife))","v":0.14455656378626258}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A24taxstdlife+$E414),('RFM input'!$I$84-'RFM input'!$I$138)-SUM($I414:I414),('RFM input'!$I$84-'RFM input'!$I$138)/A24taxstdlife))","v":6.058934279487946E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E414),('RFM input'!$I$84-'RFM input'!$I$138)-SUM($I414:J414),('RFM input'!$I$84-'RFM input'!$I$138)/A24taxstdlife))","v":6.058934279487946E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E414),('RFM input'!$I$84-'RFM input'!$I$138)-SUM($I414:K414),('RFM input'!$I$84-'RFM input'!$I$138)/A24taxstdlife))","v":6.058934279487946E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E414),('RFM input'!$I$84-'RFM input'!$I$138)-SUM($I414:L414),('RFM input'!$I$84-'RFM input'!$I$138)/A24taxstdlife))","v":6.058934279487946E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E414),('RFM input'!$I$84-'RFM input'!$I$138)-SUM($I414:M414),('RFM input'!$I$84-'RFM input'!$I$138)/A24taxstdlife))","v":6.058934279487946E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E414),('RFM input'!$I$84-'RFM input'!$I$138)-SUM($I414:N414),('RFM input'!$I$84-'RFM input'!$I$138)/A24taxstdlife))","v":6.058934279487946E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E414),('RFM input'!$I$84-'RFM input'!$I$138)-SUM($I414:O414),('RFM input'!$I$84-'RFM input'!$I$138)/A24taxstdlife))","v":6.058934279487946E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E414),('RFM input'!$I$84-'RFM input'!$I$138)-SUM($I414:P414),('RFM input'!$I$84-'RFM input'!$I$138)/A24taxstdlife))","v":6.058934279487946E-4}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E415),('RFM input'!$J$84-'RFM input'!$J$138)-SUM($J415:J415),('RFM input'!$J$84-'RFM input'!$J$138)/A24taxstdlife))","v":-6.7295170431530297E-3},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E415),('RFM input'!$J$84-'RFM input'!$J$138)-SUM($J415:K415),('RFM input'!$J$84-'RFM input'!$J$138)/A24taxstdlife))","v":-6.7295170431530297E-3},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E415),('RFM input'!$J$84-'RFM input'!$J$138)-SUM($J415:L415),('RFM input'!$J$84-'RFM input'!$J$138)/A24taxstdlife))","v":-6.7295170431530297E-3},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E415),('RFM input'!$J$84-'RFM input'!$J$138)-SUM($J415:M415),('RFM input'!$J$84-'RFM input'!$J$138)/A24taxstdlife))","v":-6.7295170431530297E-3},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E415),('RFM input'!$J$84-'RFM input'!$J$138)-SUM($J415:N415),('RFM input'!$J$84-'RFM input'!$J$138)/A24taxstdlife))","v":-6.7295170431530297E-3},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E415),('RFM input'!$J$84-'RFM input'!$J$138)-SUM($J415:O415),('RFM input'!$J$84-'RFM input'!$J$138)/A24taxstdlife))","v":-6.7295170431530297E-3},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E415),('RFM input'!$J$84-'RFM input'!$J$138)-SUM($J415:P415),('RFM input'!$J$84-'RFM input'!$J$138)/A24taxstdlife))","v":-6.7295170431530297E-3}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E416),('RFM input'!$K$84-'RFM input'!$K$138)-SUM($K416:K416),('RFM input'!$K$84-'RFM input'!$K$138)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E416),('RFM input'!$K$84-'RFM input'!$K$138)-SUM($K416:L416),('RFM input'!$K$84-'RFM input'!$K$138)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E416),('RFM input'!$K$84-'RFM input'!$K$138)-SUM($K416:M416),('RFM input'!$K$84-'RFM input'!$K$138)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E416),('RFM input'!$K$84-'RFM input'!$K$138)-SUM($K416:N416),('RFM input'!$K$84-'RFM input'!$K$138)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E416),('RFM input'!$K$84-'RFM input'!$K$138)-SUM($K416:O416),('RFM input'!$K$84-'RFM input'!$K$138)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E416),('RFM input'!$K$84-'RFM input'!$K$138)-SUM($K416:P416),('RFM input'!$K$84-'RFM input'!$K$138)/A24taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E417),('RFM input'!$L$84-'RFM input'!$L$138)-SUM($L417:L417),('RFM input'!$L$84-'RFM input'!$L$138)/A24taxstdlife))","v":8.883805629435837E-2},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E417),('RFM input'!$L$84-'RFM input'!$L$138)-SUM($L417:M417),('RFM input'!$L$84-'RFM input'!$L$138)/A24taxstdlife))","v":8.883805629435837E-2},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E417),('RFM input'!$L$84-'RFM input'!$L$138)-SUM($L417:N417),('RFM input'!$L$84-'RFM input'!$L$138)/A24taxstdlife))","v":8.883805629435837E-2},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E417),('RFM input'!$L$84-'RFM input'!$L$138)-SUM($L417:O417),('RFM input'!$L$84-'RFM input'!$L$138)/A24taxstdlife))","v":8.883805629435837E-2},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E417),('RFM input'!$L$84-'RFM input'!$L$138)-SUM($L417:P417),('RFM input'!$L$84-'RFM input'!$L$138)/A24taxstdlife))","v":8.883805629435837E-2}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E418),('RFM input'!$M$84-'RFM input'!$M$138)-SUM($M418:M418),('RFM input'!$M$84-'RFM input'!$M$138)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E418),('RFM input'!$M$84-'RFM input'!$M$138)-SUM($M418:N418),('RFM input'!$M$84-'RFM input'!$M$138)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E418),('RFM input'!$M$84-'RFM input'!$M$138)-SUM($M418:O418),('RFM input'!$M$84-'RFM input'!$M$138)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E418),('RFM input'!$M$84-'RFM input'!$M$138)-SUM($M418:P418),('RFM input'!$M$84-'RFM input'!$M$138)/A24taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E419),('RFM input'!$N$84-'RFM input'!$N$138)-SUM($N419:N419),('RFM input'!$N$84-'RFM input'!$N$138)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E419),('RFM input'!$N$84-'RFM input'!$N$138)-SUM($N419:O419),('RFM input'!$N$84-'RFM input'!$N$138)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E419),('RFM input'!$N$84-'RFM input'!$N$138)-SUM($N419:P419),('RFM input'!$N$84-'RFM input'!$N$138)/A24taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E420),('RFM input'!$O$84-'RFM input'!$O$138)-SUM($O420:O420),('RFM input'!$O$84-'RFM input'!$O$138)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E420),('RFM input'!$O$84-'RFM input'!$O$138)-SUM($O420:P420),('RFM input'!$O$84-'RFM input'!$O$138)/A24taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E421),('RFM input'!$P$84-'RFM input'!$P$138)-SUM($P421:P421),('RFM input'!$P$84-'RFM input'!$P$138)/A24taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset24","v":"Metering"},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C423,'RFM input'!$E$358:$E$407,0)),-SUM(H411:H422))","v":-3.9760530940617653},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C423,'RFM input'!$E$358:$E$407,0)),-SUM(I411:I422))","v":-3.5040625377847854},{"$f":"IF(COUNT($H423:I423)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C423,'RFM input'!$E$358:$E$407,0)),-SUM(J411:J422)))","v":-3.4738290635430276},{"$f":"IF(COUNT($H423:J423)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C423,'RFM input'!$E$358:$E$407,0)),-SUM(K411:K422)))","v":-3.4506972373561764},{"$f":"IF(COUNT($H423:K423)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C423,'RFM input'!$E$358:$E$407,0)),-SUM(L411:L422)))","v":-3.7198507502400915},{"$f":"IF(COUNT($H423:L423)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C423,'RFM input'!$E$358:$E$407,0)),-SUM(M411:M422)))","v":0},{"$f":"IF(COUNT($H423:M423)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C423,'RFM input'!$E$358:$E$407,0)),-SUM(N411:N422)))","v":0},{"$f":"IF(COUNT($H423:N423)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C423,'RFM input'!$E$358:$E$407,0)),-SUM(O411:O422)))","v":0},{"$f":"IF(COUNT($H423:O423)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C423,'RFM input'!$E$358:$E$407,0)),-SUM(P411:P422)))","v":0},{"$f":"IF(COUNT($H423:P423)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C423,'RFM input'!$E$358:$E$407,0)),-SUM(Q411:Q422)))","v":0}]
[null,{"$f":"Asset25","v":"Communications"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A25taxremlife,A25taxvalue-SUM($F424:F424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":"n/a"},{"$f":"IF(I$3>A25taxremlife,A25taxvalue-SUM($F424:H424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":"n/a"},{"$f":"IF(J$3>A25taxremlife,A25taxvalue-SUM($F424:I424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":"n/a"},{"$f":"IF(K$3>A25taxremlife,A25taxvalue-SUM($F424:J424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":"n/a"},{"$f":"IF(L$3>A25taxremlife,A25taxvalue-SUM($F424:K424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":"n/a"},{"$f":"IF(M$3>A25taxremlife,A25taxvalue-SUM($F424:L424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":"n/a"},{"$f":"IF(N$3>A25taxremlife,A25taxvalue-SUM($F424:M424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":"n/a"},{"$f":"IF(O$3>A25taxremlife,A25taxvalue-SUM($F424:N424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":"n/a"},{"$f":"IF(P$3>A25taxremlife,A25taxvalue-SUM($F424:O424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A25taxremlife,A25taxvalue-SUM($F424:P424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A25taxstdlife+$E426),('RFM input'!$H$85-'RFM input'!$H$139)-SUM($H426:H426),('RFM input'!$H$85-'RFM input'!$H$139)/A25taxstdlife))","v":0.20709507886202222},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A25taxstdlife+$E426),('RFM input'!$H$85-'RFM input'!$H$139)-SUM($H426:I426),('RFM input'!$H$85-'RFM input'!$H$139)/A25taxstdlife))","v":0.20709507886202222},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E426),('RFM input'!$H$85-'RFM input'!$H$139)-SUM($H426:J426),('RFM input'!$H$85-'RFM input'!$H$139)/A25taxstdlife))","v":0.20709507886202222},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E426),('RFM input'!$H$85-'RFM input'!$H$139)-SUM($H426:K426),('RFM input'!$H$85-'RFM input'!$H$139)/A25taxstdlife))","v":0.20709507886202222},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E426),('RFM input'!$H$85-'RFM input'!$H$139)-SUM($H426:L426),('RFM input'!$H$85-'RFM input'!$H$139)/A25taxstdlife))","v":0.20709507886202222},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E426),('RFM input'!$H$85-'RFM input'!$H$139)-SUM($H426:M426),('RFM input'!$H$85-'RFM input'!$H$139)/A25taxstdlife))","v":0.20709507886202222},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E426),('RFM input'!$H$85-'RFM input'!$H$139)-SUM($H426:N426),('RFM input'!$H$85-'RFM input'!$H$139)/A25taxstdlife))","v":0.20709507886202222},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E426),('RFM input'!$H$85-'RFM input'!$H$139)-SUM($H426:O426),('RFM input'!$H$85-'RFM input'!$H$139)/A25taxstdlife))","v":0.20709507886202222},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E426),('RFM input'!$H$85-'RFM input'!$H$139)-SUM($H426:P426),('RFM input'!$H$85-'RFM input'!$H$139)/A25taxstdlife))","v":0.20709507886202222}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A25taxstdlife+$E427),('RFM input'!$I$85-'RFM input'!$I$139)-SUM($I427:I427),('RFM input'!$I$85-'RFM input'!$I$139)/A25taxstdlife))","v":8.0733643439755642E-2},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E427),('RFM input'!$I$85-'RFM input'!$I$139)-SUM($I427:J427),('RFM input'!$I$85-'RFM input'!$I$139)/A25taxstdlife))","v":8.0733643439755642E-2},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E427),('RFM input'!$I$85-'RFM input'!$I$139)-SUM($I427:K427),('RFM input'!$I$85-'RFM input'!$I$139)/A25taxstdlife))","v":8.0733643439755642E-2},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E427),('RFM input'!$I$85-'RFM input'!$I$139)-SUM($I427:L427),('RFM input'!$I$85-'RFM input'!$I$139)/A25taxstdlife))","v":8.0733643439755642E-2},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E427),('RFM input'!$I$85-'RFM input'!$I$139)-SUM($I427:M427),('RFM input'!$I$85-'RFM input'!$I$139)/A25taxstdlife))","v":8.0733643439755642E-2},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E427),('RFM input'!$I$85-'RFM input'!$I$139)-SUM($I427:N427),('RFM input'!$I$85-'RFM input'!$I$139)/A25taxstdlife))","v":8.0733643439755642E-2},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E427),('RFM input'!$I$85-'RFM input'!$I$139)-SUM($I427:O427),('RFM input'!$I$85-'RFM input'!$I$139)/A25taxstdlife))","v":8.0733643439755642E-2},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E427),('RFM input'!$I$85-'RFM input'!$I$139)-SUM($I427:P427),('RFM input'!$I$85-'RFM input'!$I$139)/A25taxstdlife))","v":8.0733643439755642E-2}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E428),('RFM input'!$J$85-'RFM input'!$J$139)-SUM($J428:J428),('RFM input'!$J$85-'RFM input'!$J$139)/A25taxstdlife))","v":1.3970739030738935E-2},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E428),('RFM input'!$J$85-'RFM input'!$J$139)-SUM($J428:K428),('RFM input'!$J$85-'RFM input'!$J$139)/A25taxstdlife))","v":1.3970739030738935E-2},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E428),('RFM input'!$J$85-'RFM input'!$J$139)-SUM($J428:L428),('RFM input'!$J$85-'RFM input'!$J$139)/A25taxstdlife))","v":1.3970739030738935E-2},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E428),('RFM input'!$J$85-'RFM input'!$J$139)-SUM($J428:M428),('RFM input'!$J$85-'RFM input'!$J$139)/A25taxstdlife))","v":1.3970739030738935E-2},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E428),('RFM input'!$J$85-'RFM input'!$J$139)-SUM($J428:N428),('RFM input'!$J$85-'RFM input'!$J$139)/A25taxstdlife))","v":1.3970739030738935E-2},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E428),('RFM input'!$J$85-'RFM input'!$J$139)-SUM($J428:O428),('RFM input'!$J$85-'RFM input'!$J$139)/A25taxstdlife))","v":1.3970739030738935E-2},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E428),('RFM input'!$J$85-'RFM input'!$J$139)-SUM($J428:P428),('RFM input'!$J$85-'RFM input'!$J$139)/A25taxstdlife))","v":1.3970739030738935E-2}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E429),('RFM input'!$K$85-'RFM input'!$K$139)-SUM($K429:K429),('RFM input'!$K$85-'RFM input'!$K$139)/A25taxstdlife))","v":2.9382200000000004E-2},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E429),('RFM input'!$K$85-'RFM input'!$K$139)-SUM($K429:L429),('RFM input'!$K$85-'RFM input'!$K$139)/A25taxstdlife))","v":2.9382200000000004E-2},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E429),('RFM input'!$K$85-'RFM input'!$K$139)-SUM($K429:M429),('RFM input'!$K$85-'RFM input'!$K$139)/A25taxstdlife))","v":2.9382200000000004E-2},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E429),('RFM input'!$K$85-'RFM input'!$K$139)-SUM($K429:N429),('RFM input'!$K$85-'RFM input'!$K$139)/A25taxstdlife))","v":2.9382200000000004E-2},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E429),('RFM input'!$K$85-'RFM input'!$K$139)-SUM($K429:O429),('RFM input'!$K$85-'RFM input'!$K$139)/A25taxstdlife))","v":2.9382200000000004E-2},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E429),('RFM input'!$K$85-'RFM input'!$K$139)-SUM($K429:P429),('RFM input'!$K$85-'RFM input'!$K$139)/A25taxstdlife))","v":2.9382200000000004E-2}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E430),('RFM input'!$L$85-'RFM input'!$L$139)-SUM($L430:L430),('RFM input'!$L$85-'RFM input'!$L$139)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E430),('RFM input'!$L$85-'RFM input'!$L$139)-SUM($L430:M430),('RFM input'!$L$85-'RFM input'!$L$139)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E430),('RFM input'!$L$85-'RFM input'!$L$139)-SUM($L430:N430),('RFM input'!$L$85-'RFM input'!$L$139)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E430),('RFM input'!$L$85-'RFM input'!$L$139)-SUM($L430:O430),('RFM input'!$L$85-'RFM input'!$L$139)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E430),('RFM input'!$L$85-'RFM input'!$L$139)-SUM($L430:P430),('RFM input'!$L$85-'RFM input'!$L$139)/A25taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E431),('RFM input'!$M$85-'RFM input'!$M$139)-SUM($M431:M431),('RFM input'!$M$85-'RFM input'!$M$139)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E431),('RFM input'!$M$85-'RFM input'!$M$139)-SUM($M431:N431),('RFM input'!$M$85-'RFM input'!$M$139)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E431),('RFM input'!$M$85-'RFM input'!$M$139)-SUM($M431:O431),('RFM input'!$M$85-'RFM input'!$M$139)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E431),('RFM input'!$M$85-'RFM input'!$M$139)-SUM($M431:P431),('RFM input'!$M$85-'RFM input'!$M$139)/A25taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E432),('RFM input'!$N$85-'RFM input'!$N$139)-SUM($N432:N432),('RFM input'!$N$85-'RFM input'!$N$139)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E432),('RFM input'!$N$85-'RFM input'!$N$139)-SUM($N432:O432),('RFM input'!$N$85-'RFM input'!$N$139)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E432),('RFM input'!$N$85-'RFM input'!$N$139)-SUM($N432:P432),('RFM input'!$N$85-'RFM input'!$N$139)/A25taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E433),('RFM input'!$O$85-'RFM input'!$O$139)-SUM($O433:O433),('RFM input'!$O$85-'RFM input'!$O$139)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E433),('RFM input'!$O$85-'RFM input'!$O$139)-SUM($O433:P433),('RFM input'!$O$85-'RFM input'!$O$139)/A25taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E434),('RFM input'!$P$85-'RFM input'!$P$139)-SUM($P434:P434),('RFM input'!$P$85-'RFM input'!$P$139)/A25taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset25","v":"Communications"},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C436,'RFM input'!$E$358:$E$407,0)),-SUM(H424:H435))","v":-21.975683783413846},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C436,'RFM input'!$E$358:$E$407,0)),-SUM(I424:I435))","v":-22.01241477471789},{"$f":"IF(COUNT($H436:I436)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C436,'RFM input'!$E$358:$E$407,0)),-SUM(J424:J435)))","v":-19.123070819455069},{"$f":"IF(COUNT($H436:J436)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C436,'RFM input'!$E$358:$E$407,0)),-SUM(K424:K435)))","v":-0.37462517030367548},{"$f":"IF(COUNT($H436:K436)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C436,'RFM input'!$E$358:$E$407,0)),-SUM(L424:L435)))","v":-0.60310817969507269},{"$f":"IF(COUNT($H436:L436)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C436,'RFM input'!$E$358:$E$407,0)),-SUM(M424:M435)))","v":0},{"$f":"IF(COUNT($H436:M436)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C436,'RFM input'!$E$358:$E$407,0)),-SUM(N424:N435)))","v":0},{"$f":"IF(COUNT($H436:N436)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C436,'RFM input'!$E$358:$E$407,0)),-SUM(O424:O435)))","v":0},{"$f":"IF(COUNT($H436:O436)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C436,'RFM input'!$E$358:$E$407,0)),-SUM(P424:P435)))","v":0},{"$f":"IF(COUNT($H436:P436)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C436,'RFM input'!$E$358:$E$407,0)),-SUM(Q424:Q435)))","v":0}]
[null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A26taxremlife,A26taxvalue-SUM($F437:F437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":"n/a"},{"$f":"IF(I$3>A26taxremlife,A26taxvalue-SUM($F437:H437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":"n/a"},{"$f":"IF(J$3>A26taxremlife,A26taxvalue-SUM($F437:I437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":"n/a"},{"$f":"IF(K$3>A26taxremlife,A26taxvalue-SUM($F437:J437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":"n/a"},{"$f":"IF(L$3>A26taxremlife,A26taxvalue-SUM($F437:K437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":"n/a"},{"$f":"IF(M$3>A26taxremlife,A26taxvalue-SUM($F437:L437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":"n/a"},{"$f":"IF(N$3>A26taxremlife,A26taxvalue-SUM($F437:M437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":"n/a"},{"$f":"IF(O$3>A26taxremlife,A26taxvalue-SUM($F437:N437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":"n/a"},{"$f":"IF(P$3>A26taxremlife,A26taxvalue-SUM($F437:O437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A26taxremlife,A26taxvalue-SUM($F437:P437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A26taxstdlife+$E439),('RFM input'!$H$86-'RFM input'!$H$140)-SUM($H439:H439),('RFM input'!$H$86-'RFM input'!$H$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A26taxstdlife+$E439),('RFM input'!$H$86-'RFM input'!$H$140)-SUM($H439:I439),('RFM input'!$H$86-'RFM input'!$H$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E439),('RFM input'!$H$86-'RFM input'!$H$140)-SUM($H439:J439),('RFM input'!$H$86-'RFM input'!$H$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E439),('RFM input'!$H$86-'RFM input'!$H$140)-SUM($H439:K439),('RFM input'!$H$86-'RFM input'!$H$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E439),('RFM input'!$H$86-'RFM input'!$H$140)-SUM($H439:L439),('RFM input'!$H$86-'RFM input'!$H$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E439),('RFM input'!$H$86-'RFM input'!$H$140)-SUM($H439:M439),('RFM input'!$H$86-'RFM input'!$H$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E439),('RFM input'!$H$86-'RFM input'!$H$140)-SUM($H439:N439),('RFM input'!$H$86-'RFM input'!$H$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E439),('RFM input'!$H$86-'RFM input'!$H$140)-SUM($H439:O439),('RFM input'!$H$86-'RFM input'!$H$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E439),('RFM input'!$H$86-'RFM input'!$H$140)-SUM($H439:P439),('RFM input'!$H$86-'RFM input'!$H$140)/A26taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A26taxstdlife+$E440),('RFM input'!$I$86-'RFM input'!$I$140)-SUM($I440:I440),('RFM input'!$I$86-'RFM input'!$I$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E440),('RFM input'!$I$86-'RFM input'!$I$140)-SUM($I440:J440),('RFM input'!$I$86-'RFM input'!$I$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E440),('RFM input'!$I$86-'RFM input'!$I$140)-SUM($I440:K440),('RFM input'!$I$86-'RFM input'!$I$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E440),('RFM input'!$I$86-'RFM input'!$I$140)-SUM($I440:L440),('RFM input'!$I$86-'RFM input'!$I$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E440),('RFM input'!$I$86-'RFM input'!$I$140)-SUM($I440:M440),('RFM input'!$I$86-'RFM input'!$I$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E440),('RFM input'!$I$86-'RFM input'!$I$140)-SUM($I440:N440),('RFM input'!$I$86-'RFM input'!$I$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E440),('RFM input'!$I$86-'RFM input'!$I$140)-SUM($I440:O440),('RFM input'!$I$86-'RFM input'!$I$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E440),('RFM input'!$I$86-'RFM input'!$I$140)-SUM($I440:P440),('RFM input'!$I$86-'RFM input'!$I$140)/A26taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E441),('RFM input'!$J$86-'RFM input'!$J$140)-SUM($J441:J441),('RFM input'!$J$86-'RFM input'!$J$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E441),('RFM input'!$J$86-'RFM input'!$J$140)-SUM($J441:K441),('RFM input'!$J$86-'RFM input'!$J$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E441),('RFM input'!$J$86-'RFM input'!$J$140)-SUM($J441:L441),('RFM input'!$J$86-'RFM input'!$J$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E441),('RFM input'!$J$86-'RFM input'!$J$140)-SUM($J441:M441),('RFM input'!$J$86-'RFM input'!$J$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E441),('RFM input'!$J$86-'RFM input'!$J$140)-SUM($J441:N441),('RFM input'!$J$86-'RFM input'!$J$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E441),('RFM input'!$J$86-'RFM input'!$J$140)-SUM($J441:O441),('RFM input'!$J$86-'RFM input'!$J$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E441),('RFM input'!$J$86-'RFM input'!$J$140)-SUM($J441:P441),('RFM input'!$J$86-'RFM input'!$J$140)/A26taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E442),('RFM input'!$K$86-'RFM input'!$K$140)-SUM($K442:K442),('RFM input'!$K$86-'RFM input'!$K$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E442),('RFM input'!$K$86-'RFM input'!$K$140)-SUM($K442:L442),('RFM input'!$K$86-'RFM input'!$K$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E442),('RFM input'!$K$86-'RFM input'!$K$140)-SUM($K442:M442),('RFM input'!$K$86-'RFM input'!$K$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E442),('RFM input'!$K$86-'RFM input'!$K$140)-SUM($K442:N442),('RFM input'!$K$86-'RFM input'!$K$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E442),('RFM input'!$K$86-'RFM input'!$K$140)-SUM($K442:O442),('RFM input'!$K$86-'RFM input'!$K$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E442),('RFM input'!$K$86-'RFM input'!$K$140)-SUM($K442:P442),('RFM input'!$K$86-'RFM input'!$K$140)/A26taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E443),('RFM input'!$L$86-'RFM input'!$L$140)-SUM($L443:L443),('RFM input'!$L$86-'RFM input'!$L$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E443),('RFM input'!$L$86-'RFM input'!$L$140)-SUM($L443:M443),('RFM input'!$L$86-'RFM input'!$L$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E443),('RFM input'!$L$86-'RFM input'!$L$140)-SUM($L443:N443),('RFM input'!$L$86-'RFM input'!$L$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E443),('RFM input'!$L$86-'RFM input'!$L$140)-SUM($L443:O443),('RFM input'!$L$86-'RFM input'!$L$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E443),('RFM input'!$L$86-'RFM input'!$L$140)-SUM($L443:P443),('RFM input'!$L$86-'RFM input'!$L$140)/A26taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E444),('RFM input'!$M$86-'RFM input'!$M$140)-SUM($M444:M444),('RFM input'!$M$86-'RFM input'!$M$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E444),('RFM input'!$M$86-'RFM input'!$M$140)-SUM($M444:N444),('RFM input'!$M$86-'RFM input'!$M$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E444),('RFM input'!$M$86-'RFM input'!$M$140)-SUM($M444:O444),('RFM input'!$M$86-'RFM input'!$M$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E444),('RFM input'!$M$86-'RFM input'!$M$140)-SUM($M444:P444),('RFM input'!$M$86-'RFM input'!$M$140)/A26taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E445),('RFM input'!$N$86-'RFM input'!$N$140)-SUM($N445:N445),('RFM input'!$N$86-'RFM input'!$N$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E445),('RFM input'!$N$86-'RFM input'!$N$140)-SUM($N445:O445),('RFM input'!$N$86-'RFM input'!$N$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E445),('RFM input'!$N$86-'RFM input'!$N$140)-SUM($N445:P445),('RFM input'!$N$86-'RFM input'!$N$140)/A26taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E446),('RFM input'!$O$86-'RFM input'!$O$140)-SUM($O446:O446),('RFM input'!$O$86-'RFM input'!$O$140)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E446),('RFM input'!$O$86-'RFM input'!$O$140)-SUM($O446:P446),('RFM input'!$O$86-'RFM input'!$O$140)/A26taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E447),('RFM input'!$P$86-'RFM input'!$P$140)-SUM($P447:P447),('RFM input'!$P$86-'RFM input'!$P$140)/A26taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C449,'RFM input'!$E$358:$E$407,0)),-SUM(H437:H448))","v":-32.540243887493695},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C449,'RFM input'!$E$358:$E$407,0)),-SUM(I437:I448))","v":-32.540243887493695},{"$f":"IF(COUNT($H449:I449)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C449,'RFM input'!$E$358:$E$407,0)),-SUM(J437:J448)))","v":-32.540243887493695},{"$f":"IF(COUNT($H449:J449)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C449,'RFM input'!$E$358:$E$407,0)),-SUM(K437:K448)))","v":-32.540243887493688},{"$f":"IF(COUNT($H449:K449)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C449,'RFM input'!$E$358:$E$407,0)),-SUM(L437:L448)))","v":0},{"$f":"IF(COUNT($H449:L449)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C449,'RFM input'!$E$358:$E$407,0)),-SUM(M437:M448)))","v":0},{"$f":"IF(COUNT($H449:M449)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C449,'RFM input'!$E$358:$E$407,0)),-SUM(N437:N448)))","v":0},{"$f":"IF(COUNT($H449:N449)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C449,'RFM input'!$E$358:$E$407,0)),-SUM(O437:O448)))","v":0},{"$f":"IF(COUNT($H449:O449)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C449,'RFM input'!$E$358:$E$407,0)),-SUM(P437:P448)))","v":0},{"$f":"IF(COUNT($H449:P449)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C449,'RFM input'!$E$358:$E$407,0)),-SUM(Q437:Q448)))","v":0}]
[null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A27taxremlife,A27taxvalue-SUM($F450:F450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":"n/a"},{"$f":"IF(I$3>A27taxremlife,A27taxvalue-SUM($F450:H450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":"n/a"},{"$f":"IF(J$3>A27taxremlife,A27taxvalue-SUM($F450:I450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":"n/a"},{"$f":"IF(K$3>A27taxremlife,A27taxvalue-SUM($F450:J450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":"n/a"},{"$f":"IF(L$3>A27taxremlife,A27taxvalue-SUM($F450:K450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":"n/a"},{"$f":"IF(M$3>A27taxremlife,A27taxvalue-SUM($F450:L450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":"n/a"},{"$f":"IF(N$3>A27taxremlife,A27taxvalue-SUM($F450:M450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":"n/a"},{"$f":"IF(O$3>A27taxremlife,A27taxvalue-SUM($F450:N450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":"n/a"},{"$f":"IF(P$3>A27taxremlife,A27taxvalue-SUM($F450:O450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A27taxremlife,A27taxvalue-SUM($F450:P450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A27taxstdlife+$E452),('RFM input'!$H$87-'RFM input'!$H$141)-SUM($H452:H452),('RFM input'!$H$87-'RFM input'!$H$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A27taxstdlife+$E452),('RFM input'!$H$87-'RFM input'!$H$141)-SUM($H452:I452),('RFM input'!$H$87-'RFM input'!$H$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E452),('RFM input'!$H$87-'RFM input'!$H$141)-SUM($H452:J452),('RFM input'!$H$87-'RFM input'!$H$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E452),('RFM input'!$H$87-'RFM input'!$H$141)-SUM($H452:K452),('RFM input'!$H$87-'RFM input'!$H$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E452),('RFM input'!$H$87-'RFM input'!$H$141)-SUM($H452:L452),('RFM input'!$H$87-'RFM input'!$H$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E452),('RFM input'!$H$87-'RFM input'!$H$141)-SUM($H452:M452),('RFM input'!$H$87-'RFM input'!$H$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E452),('RFM input'!$H$87-'RFM input'!$H$141)-SUM($H452:N452),('RFM input'!$H$87-'RFM input'!$H$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E452),('RFM input'!$H$87-'RFM input'!$H$141)-SUM($H452:O452),('RFM input'!$H$87-'RFM input'!$H$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E452),('RFM input'!$H$87-'RFM input'!$H$141)-SUM($H452:P452),('RFM input'!$H$87-'RFM input'!$H$141)/A27taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A27taxstdlife+$E453),('RFM input'!$I$87-'RFM input'!$I$141)-SUM($I453:I453),('RFM input'!$I$87-'RFM input'!$I$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E453),('RFM input'!$I$87-'RFM input'!$I$141)-SUM($I453:J453),('RFM input'!$I$87-'RFM input'!$I$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E453),('RFM input'!$I$87-'RFM input'!$I$141)-SUM($I453:K453),('RFM input'!$I$87-'RFM input'!$I$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E453),('RFM input'!$I$87-'RFM input'!$I$141)-SUM($I453:L453),('RFM input'!$I$87-'RFM input'!$I$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E453),('RFM input'!$I$87-'RFM input'!$I$141)-SUM($I453:M453),('RFM input'!$I$87-'RFM input'!$I$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E453),('RFM input'!$I$87-'RFM input'!$I$141)-SUM($I453:N453),('RFM input'!$I$87-'RFM input'!$I$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E453),('RFM input'!$I$87-'RFM input'!$I$141)-SUM($I453:O453),('RFM input'!$I$87-'RFM input'!$I$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E453),('RFM input'!$I$87-'RFM input'!$I$141)-SUM($I453:P453),('RFM input'!$I$87-'RFM input'!$I$141)/A27taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E454),('RFM input'!$J$87-'RFM input'!$J$141)-SUM($J454:J454),('RFM input'!$J$87-'RFM input'!$J$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E454),('RFM input'!$J$87-'RFM input'!$J$141)-SUM($J454:K454),('RFM input'!$J$87-'RFM input'!$J$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E454),('RFM input'!$J$87-'RFM input'!$J$141)-SUM($J454:L454),('RFM input'!$J$87-'RFM input'!$J$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E454),('RFM input'!$J$87-'RFM input'!$J$141)-SUM($J454:M454),('RFM input'!$J$87-'RFM input'!$J$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E454),('RFM input'!$J$87-'RFM input'!$J$141)-SUM($J454:N454),('RFM input'!$J$87-'RFM input'!$J$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E454),('RFM input'!$J$87-'RFM input'!$J$141)-SUM($J454:O454),('RFM input'!$J$87-'RFM input'!$J$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E454),('RFM input'!$J$87-'RFM input'!$J$141)-SUM($J454:P454),('RFM input'!$J$87-'RFM input'!$J$141)/A27taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E455),('RFM input'!$K$87-'RFM input'!$K$141)-SUM($K455:K455),('RFM input'!$K$87-'RFM input'!$K$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E455),('RFM input'!$K$87-'RFM input'!$K$141)-SUM($K455:L455),('RFM input'!$K$87-'RFM input'!$K$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E455),('RFM input'!$K$87-'RFM input'!$K$141)-SUM($K455:M455),('RFM input'!$K$87-'RFM input'!$K$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E455),('RFM input'!$K$87-'RFM input'!$K$141)-SUM($K455:N455),('RFM input'!$K$87-'RFM input'!$K$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E455),('RFM input'!$K$87-'RFM input'!$K$141)-SUM($K455:O455),('RFM input'!$K$87-'RFM input'!$K$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E455),('RFM input'!$K$87-'RFM input'!$K$141)-SUM($K455:P455),('RFM input'!$K$87-'RFM input'!$K$141)/A27taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E456),('RFM input'!$L$87-'RFM input'!$L$141)-SUM($L456:L456),('RFM input'!$L$87-'RFM input'!$L$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E456),('RFM input'!$L$87-'RFM input'!$L$141)-SUM($L456:M456),('RFM input'!$L$87-'RFM input'!$L$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E456),('RFM input'!$L$87-'RFM input'!$L$141)-SUM($L456:N456),('RFM input'!$L$87-'RFM input'!$L$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E456),('RFM input'!$L$87-'RFM input'!$L$141)-SUM($L456:O456),('RFM input'!$L$87-'RFM input'!$L$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E456),('RFM input'!$L$87-'RFM input'!$L$141)-SUM($L456:P456),('RFM input'!$L$87-'RFM input'!$L$141)/A27taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E457),('RFM input'!$M$87-'RFM input'!$M$141)-SUM($M457:M457),('RFM input'!$M$87-'RFM input'!$M$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E457),('RFM input'!$M$87-'RFM input'!$M$141)-SUM($M457:N457),('RFM input'!$M$87-'RFM input'!$M$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E457),('RFM input'!$M$87-'RFM input'!$M$141)-SUM($M457:O457),('RFM input'!$M$87-'RFM input'!$M$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E457),('RFM input'!$M$87-'RFM input'!$M$141)-SUM($M457:P457),('RFM input'!$M$87-'RFM input'!$M$141)/A27taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E458),('RFM input'!$N$87-'RFM input'!$N$141)-SUM($N458:N458),('RFM input'!$N$87-'RFM input'!$N$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E458),('RFM input'!$N$87-'RFM input'!$N$141)-SUM($N458:O458),('RFM input'!$N$87-'RFM input'!$N$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E458),('RFM input'!$N$87-'RFM input'!$N$141)-SUM($N458:P458),('RFM input'!$N$87-'RFM input'!$N$141)/A27taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E459),('RFM input'!$O$87-'RFM input'!$O$141)-SUM($O459:O459),('RFM input'!$O$87-'RFM input'!$O$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E459),('RFM input'!$O$87-'RFM input'!$O$141)-SUM($O459:P459),('RFM input'!$O$87-'RFM input'!$O$141)/A27taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E460),('RFM input'!$P$87-'RFM input'!$P$141)-SUM($P460:P460),('RFM input'!$P$87-'RFM input'!$P$141)/A27taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C462,'RFM input'!$E$358:$E$407,0)),-SUM(H450:H461))","v":0},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C462,'RFM input'!$E$358:$E$407,0)),-SUM(I450:I461))","v":0},{"$f":"IF(COUNT($H462:I462)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C462,'RFM input'!$E$358:$E$407,0)),-SUM(J450:J461)))","v":0},{"$f":"IF(COUNT($H462:J462)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C462,'RFM input'!$E$358:$E$407,0)),-SUM(K450:K461)))","v":0},{"$f":"IF(COUNT($H462:K462)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C462,'RFM input'!$E$358:$E$407,0)),-SUM(L450:L461)))","v":0},{"$f":"IF(COUNT($H462:L462)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C462,'RFM input'!$E$358:$E$407,0)),-SUM(M450:M461)))","v":0},{"$f":"IF(COUNT($H462:M462)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C462,'RFM input'!$E$358:$E$407,0)),-SUM(N450:N461)))","v":0},{"$f":"IF(COUNT($H462:N462)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C462,'RFM input'!$E$358:$E$407,0)),-SUM(O450:O461)))","v":0},{"$f":"IF(COUNT($H462:O462)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C462,'RFM input'!$E$358:$E$407,0)),-SUM(P450:P461)))","v":0},{"$f":"IF(COUNT($H462:P462)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C462,'RFM input'!$E$358:$E$407,0)),-SUM(Q450:Q461)))","v":0}]
[null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A28taxremlife,A28taxvalue-SUM($F463:F463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":"n/a"},{"$f":"IF(I$3>A28taxremlife,A28taxvalue-SUM($F463:H463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":"n/a"},{"$f":"IF(J$3>A28taxremlife,A28taxvalue-SUM($F463:I463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":"n/a"},{"$f":"IF(K$3>A28taxremlife,A28taxvalue-SUM($F463:J463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":"n/a"},{"$f":"IF(L$3>A28taxremlife,A28taxvalue-SUM($F463:K463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":"n/a"},{"$f":"IF(M$3>A28taxremlife,A28taxvalue-SUM($F463:L463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":"n/a"},{"$f":"IF(N$3>A28taxremlife,A28taxvalue-SUM($F463:M463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":"n/a"},{"$f":"IF(O$3>A28taxremlife,A28taxvalue-SUM($F463:N463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":"n/a"},{"$f":"IF(P$3>A28taxremlife,A28taxvalue-SUM($F463:O463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A28taxremlife,A28taxvalue-SUM($F463:P463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A28taxstdlife+$E465),('RFM input'!$H$88-'RFM input'!$H$142)-SUM($H465:H465),('RFM input'!$H$88-'RFM input'!$H$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A28taxstdlife+$E465),('RFM input'!$H$88-'RFM input'!$H$142)-SUM($H465:I465),('RFM input'!$H$88-'RFM input'!$H$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E465),('RFM input'!$H$88-'RFM input'!$H$142)-SUM($H465:J465),('RFM input'!$H$88-'RFM input'!$H$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E465),('RFM input'!$H$88-'RFM input'!$H$142)-SUM($H465:K465),('RFM input'!$H$88-'RFM input'!$H$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E465),('RFM input'!$H$88-'RFM input'!$H$142)-SUM($H465:L465),('RFM input'!$H$88-'RFM input'!$H$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E465),('RFM input'!$H$88-'RFM input'!$H$142)-SUM($H465:M465),('RFM input'!$H$88-'RFM input'!$H$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E465),('RFM input'!$H$88-'RFM input'!$H$142)-SUM($H465:N465),('RFM input'!$H$88-'RFM input'!$H$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E465),('RFM input'!$H$88-'RFM input'!$H$142)-SUM($H465:O465),('RFM input'!$H$88-'RFM input'!$H$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E465),('RFM input'!$H$88-'RFM input'!$H$142)-SUM($H465:P465),('RFM input'!$H$88-'RFM input'!$H$142)/A28taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A28taxstdlife+$E466),('RFM input'!$I$88-'RFM input'!$I$142)-SUM($I466:I466),('RFM input'!$I$88-'RFM input'!$I$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E466),('RFM input'!$I$88-'RFM input'!$I$142)-SUM($I466:J466),('RFM input'!$I$88-'RFM input'!$I$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E466),('RFM input'!$I$88-'RFM input'!$I$142)-SUM($I466:K466),('RFM input'!$I$88-'RFM input'!$I$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E466),('RFM input'!$I$88-'RFM input'!$I$142)-SUM($I466:L466),('RFM input'!$I$88-'RFM input'!$I$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E466),('RFM input'!$I$88-'RFM input'!$I$142)-SUM($I466:M466),('RFM input'!$I$88-'RFM input'!$I$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E466),('RFM input'!$I$88-'RFM input'!$I$142)-SUM($I466:N466),('RFM input'!$I$88-'RFM input'!$I$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E466),('RFM input'!$I$88-'RFM input'!$I$142)-SUM($I466:O466),('RFM input'!$I$88-'RFM input'!$I$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E466),('RFM input'!$I$88-'RFM input'!$I$142)-SUM($I466:P466),('RFM input'!$I$88-'RFM input'!$I$142)/A28taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E467),('RFM input'!$J$88-'RFM input'!$J$142)-SUM($J467:J467),('RFM input'!$J$88-'RFM input'!$J$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E467),('RFM input'!$J$88-'RFM input'!$J$142)-SUM($J467:K467),('RFM input'!$J$88-'RFM input'!$J$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E467),('RFM input'!$J$88-'RFM input'!$J$142)-SUM($J467:L467),('RFM input'!$J$88-'RFM input'!$J$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E467),('RFM input'!$J$88-'RFM input'!$J$142)-SUM($J467:M467),('RFM input'!$J$88-'RFM input'!$J$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E467),('RFM input'!$J$88-'RFM input'!$J$142)-SUM($J467:N467),('RFM input'!$J$88-'RFM input'!$J$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E467),('RFM input'!$J$88-'RFM input'!$J$142)-SUM($J467:O467),('RFM input'!$J$88-'RFM input'!$J$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E467),('RFM input'!$J$88-'RFM input'!$J$142)-SUM($J467:P467),('RFM input'!$J$88-'RFM input'!$J$142)/A28taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E468),('RFM input'!$K$88-'RFM input'!$K$142)-SUM($K468:K468),('RFM input'!$K$88-'RFM input'!$K$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E468),('RFM input'!$K$88-'RFM input'!$K$142)-SUM($K468:L468),('RFM input'!$K$88-'RFM input'!$K$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E468),('RFM input'!$K$88-'RFM input'!$K$142)-SUM($K468:M468),('RFM input'!$K$88-'RFM input'!$K$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E468),('RFM input'!$K$88-'RFM input'!$K$142)-SUM($K468:N468),('RFM input'!$K$88-'RFM input'!$K$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E468),('RFM input'!$K$88-'RFM input'!$K$142)-SUM($K468:O468),('RFM input'!$K$88-'RFM input'!$K$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E468),('RFM input'!$K$88-'RFM input'!$K$142)-SUM($K468:P468),('RFM input'!$K$88-'RFM input'!$K$142)/A28taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E469),('RFM input'!$L$88-'RFM input'!$L$142)-SUM($L469:L469),('RFM input'!$L$88-'RFM input'!$L$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E469),('RFM input'!$L$88-'RFM input'!$L$142)-SUM($L469:M469),('RFM input'!$L$88-'RFM input'!$L$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E469),('RFM input'!$L$88-'RFM input'!$L$142)-SUM($L469:N469),('RFM input'!$L$88-'RFM input'!$L$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E469),('RFM input'!$L$88-'RFM input'!$L$142)-SUM($L469:O469),('RFM input'!$L$88-'RFM input'!$L$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E469),('RFM input'!$L$88-'RFM input'!$L$142)-SUM($L469:P469),('RFM input'!$L$88-'RFM input'!$L$142)/A28taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E470),('RFM input'!$M$88-'RFM input'!$M$142)-SUM($M470:M470),('RFM input'!$M$88-'RFM input'!$M$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E470),('RFM input'!$M$88-'RFM input'!$M$142)-SUM($M470:N470),('RFM input'!$M$88-'RFM input'!$M$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E470),('RFM input'!$M$88-'RFM input'!$M$142)-SUM($M470:O470),('RFM input'!$M$88-'RFM input'!$M$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E470),('RFM input'!$M$88-'RFM input'!$M$142)-SUM($M470:P470),('RFM input'!$M$88-'RFM input'!$M$142)/A28taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E471),('RFM input'!$N$88-'RFM input'!$N$142)-SUM($N471:N471),('RFM input'!$N$88-'RFM input'!$N$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E471),('RFM input'!$N$88-'RFM input'!$N$142)-SUM($N471:O471),('RFM input'!$N$88-'RFM input'!$N$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E471),('RFM input'!$N$88-'RFM input'!$N$142)-SUM($N471:P471),('RFM input'!$N$88-'RFM input'!$N$142)/A28taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E472),('RFM input'!$O$88-'RFM input'!$O$142)-SUM($O472:O472),('RFM input'!$O$88-'RFM input'!$O$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E472),('RFM input'!$O$88-'RFM input'!$O$142)-SUM($O472:P472),('RFM input'!$O$88-'RFM input'!$O$142)/A28taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E473),('RFM input'!$P$88-'RFM input'!$P$142)-SUM($P473:P473),('RFM input'!$P$88-'RFM input'!$P$142)/A28taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C475,'RFM input'!$E$358:$E$407,0)),-SUM(H463:H474))","v":0},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C475,'RFM input'!$E$358:$E$407,0)),-SUM(I463:I474))","v":0},{"$f":"IF(COUNT($H475:I475)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C475,'RFM input'!$E$358:$E$407,0)),-SUM(J463:J474)))","v":0},{"$f":"IF(COUNT($H475:J475)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C475,'RFM input'!$E$358:$E$407,0)),-SUM(K463:K474)))","v":0},{"$f":"IF(COUNT($H475:K475)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C475,'RFM input'!$E$358:$E$407,0)),-SUM(L463:L474)))","v":0},{"$f":"IF(COUNT($H475:L475)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C475,'RFM input'!$E$358:$E$407,0)),-SUM(M463:M474)))","v":0},{"$f":"IF(COUNT($H475:M475)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C475,'RFM input'!$E$358:$E$407,0)),-SUM(N463:N474)))","v":0},{"$f":"IF(COUNT($H475:N475)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C475,'RFM input'!$E$358:$E$407,0)),-SUM(O463:O474)))","v":0},{"$f":"IF(COUNT($H475:O475)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C475,'RFM input'!$E$358:$E$407,0)),-SUM(P463:P474)))","v":0},{"$f":"IF(COUNT($H475:P475)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C475,'RFM input'!$E$358:$E$407,0)),-SUM(Q463:Q474)))","v":0}]
[null,{"$f":"Asset29","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A29taxremlife,A29taxvalue-SUM($F476:F476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(I$3>A29taxremlife,A29taxvalue-SUM($F476:H476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(J$3>A29taxremlife,A29taxvalue-SUM($F476:I476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(K$3>A29taxremlife,A29taxvalue-SUM($F476:J476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(L$3>A29taxremlife,A29taxvalue-SUM($F476:K476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(M$3>A29taxremlife,A29taxvalue-SUM($F476:L476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(N$3>A29taxremlife,A29taxvalue-SUM($F476:M476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(O$3>A29taxremlife,A29taxvalue-SUM($F476:N476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(P$3>A29taxremlife,A29taxvalue-SUM($F476:O476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(Q$3>A29taxremlife,A29taxvalue-SUM($F476:P476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A29taxstdlife+$E478),('RFM input'!$H$89-'RFM input'!$H$143)-SUM($H478:H478),('RFM input'!$H$89-'RFM input'!$H$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A29taxstdlife+$E478),('RFM input'!$H$89-'RFM input'!$H$143)-SUM($H478:I478),('RFM input'!$H$89-'RFM input'!$H$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E478),('RFM input'!$H$89-'RFM input'!$H$143)-SUM($H478:J478),('RFM input'!$H$89-'RFM input'!$H$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E478),('RFM input'!$H$89-'RFM input'!$H$143)-SUM($H478:K478),('RFM input'!$H$89-'RFM input'!$H$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E478),('RFM input'!$H$89-'RFM input'!$H$143)-SUM($H478:L478),('RFM input'!$H$89-'RFM input'!$H$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E478),('RFM input'!$H$89-'RFM input'!$H$143)-SUM($H478:M478),('RFM input'!$H$89-'RFM input'!$H$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E478),('RFM input'!$H$89-'RFM input'!$H$143)-SUM($H478:N478),('RFM input'!$H$89-'RFM input'!$H$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E478),('RFM input'!$H$89-'RFM input'!$H$143)-SUM($H478:O478),('RFM input'!$H$89-'RFM input'!$H$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E478),('RFM input'!$H$89-'RFM input'!$H$143)-SUM($H478:P478),('RFM input'!$H$89-'RFM input'!$H$143)/A29taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A29taxstdlife+$E479),('RFM input'!$I$89-'RFM input'!$I$143)-SUM($I479:I479),('RFM input'!$I$89-'RFM input'!$I$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E479),('RFM input'!$I$89-'RFM input'!$I$143)-SUM($I479:J479),('RFM input'!$I$89-'RFM input'!$I$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E479),('RFM input'!$I$89-'RFM input'!$I$143)-SUM($I479:K479),('RFM input'!$I$89-'RFM input'!$I$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E479),('RFM input'!$I$89-'RFM input'!$I$143)-SUM($I479:L479),('RFM input'!$I$89-'RFM input'!$I$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E479),('RFM input'!$I$89-'RFM input'!$I$143)-SUM($I479:M479),('RFM input'!$I$89-'RFM input'!$I$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E479),('RFM input'!$I$89-'RFM input'!$I$143)-SUM($I479:N479),('RFM input'!$I$89-'RFM input'!$I$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E479),('RFM input'!$I$89-'RFM input'!$I$143)-SUM($I479:O479),('RFM input'!$I$89-'RFM input'!$I$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E479),('RFM input'!$I$89-'RFM input'!$I$143)-SUM($I479:P479),('RFM input'!$I$89-'RFM input'!$I$143)/A29taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E480),('RFM input'!$J$89-'RFM input'!$J$143)-SUM($J480:J480),('RFM input'!$J$89-'RFM input'!$J$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E480),('RFM input'!$J$89-'RFM input'!$J$143)-SUM($J480:K480),('RFM input'!$J$89-'RFM input'!$J$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E480),('RFM input'!$J$89-'RFM input'!$J$143)-SUM($J480:L480),('RFM input'!$J$89-'RFM input'!$J$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E480),('RFM input'!$J$89-'RFM input'!$J$143)-SUM($J480:M480),('RFM input'!$J$89-'RFM input'!$J$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E480),('RFM input'!$J$89-'RFM input'!$J$143)-SUM($J480:N480),('RFM input'!$J$89-'RFM input'!$J$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E480),('RFM input'!$J$89-'RFM input'!$J$143)-SUM($J480:O480),('RFM input'!$J$89-'RFM input'!$J$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E480),('RFM input'!$J$89-'RFM input'!$J$143)-SUM($J480:P480),('RFM input'!$J$89-'RFM input'!$J$143)/A29taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E481),('RFM input'!$K$89-'RFM input'!$K$143)-SUM($K481:K481),('RFM input'!$K$89-'RFM input'!$K$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E481),('RFM input'!$K$89-'RFM input'!$K$143)-SUM($K481:L481),('RFM input'!$K$89-'RFM input'!$K$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E481),('RFM input'!$K$89-'RFM input'!$K$143)-SUM($K481:M481),('RFM input'!$K$89-'RFM input'!$K$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E481),('RFM input'!$K$89-'RFM input'!$K$143)-SUM($K481:N481),('RFM input'!$K$89-'RFM input'!$K$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E481),('RFM input'!$K$89-'RFM input'!$K$143)-SUM($K481:O481),('RFM input'!$K$89-'RFM input'!$K$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E481),('RFM input'!$K$89-'RFM input'!$K$143)-SUM($K481:P481),('RFM input'!$K$89-'RFM input'!$K$143)/A29taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E482),('RFM input'!$L$89-'RFM input'!$L$143)-SUM($L482:L482),('RFM input'!$L$89-'RFM input'!$L$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E482),('RFM input'!$L$89-'RFM input'!$L$143)-SUM($L482:M482),('RFM input'!$L$89-'RFM input'!$L$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E482),('RFM input'!$L$89-'RFM input'!$L$143)-SUM($L482:N482),('RFM input'!$L$89-'RFM input'!$L$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E482),('RFM input'!$L$89-'RFM input'!$L$143)-SUM($L482:O482),('RFM input'!$L$89-'RFM input'!$L$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E482),('RFM input'!$L$89-'RFM input'!$L$143)-SUM($L482:P482),('RFM input'!$L$89-'RFM input'!$L$143)/A29taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E483),('RFM input'!$M$89-'RFM input'!$M$143)-SUM($M483:M483),('RFM input'!$M$89-'RFM input'!$M$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E483),('RFM input'!$M$89-'RFM input'!$M$143)-SUM($M483:N483),('RFM input'!$M$89-'RFM input'!$M$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E483),('RFM input'!$M$89-'RFM input'!$M$143)-SUM($M483:O483),('RFM input'!$M$89-'RFM input'!$M$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E483),('RFM input'!$M$89-'RFM input'!$M$143)-SUM($M483:P483),('RFM input'!$M$89-'RFM input'!$M$143)/A29taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E484),('RFM input'!$N$89-'RFM input'!$N$143)-SUM($N484:N484),('RFM input'!$N$89-'RFM input'!$N$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E484),('RFM input'!$N$89-'RFM input'!$N$143)-SUM($N484:O484),('RFM input'!$N$89-'RFM input'!$N$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E484),('RFM input'!$N$89-'RFM input'!$N$143)-SUM($N484:P484),('RFM input'!$N$89-'RFM input'!$N$143)/A29taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E485),('RFM input'!$O$89-'RFM input'!$O$143)-SUM($O485:O485),('RFM input'!$O$89-'RFM input'!$O$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E485),('RFM input'!$O$89-'RFM input'!$O$143)-SUM($O485:P485),('RFM input'!$O$89-'RFM input'!$O$143)/A29taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E486),('RFM input'!$P$89-'RFM input'!$P$143)-SUM($P486:P486),('RFM input'!$P$89-'RFM input'!$P$143)/A29taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C488,'RFM input'!$E$358:$E$407,0)),-SUM(H476:H487))","v":0},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C488,'RFM input'!$E$358:$E$407,0)),-SUM(I476:I487))","v":0},{"$f":"IF(COUNT($H488:I488)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C488,'RFM input'!$E$358:$E$407,0)),-SUM(J476:J487)))","v":0},{"$f":"IF(COUNT($H488:J488)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C488,'RFM input'!$E$358:$E$407,0)),-SUM(K476:K487)))","v":0},{"$f":"IF(COUNT($H488:K488)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C488,'RFM input'!$E$358:$E$407,0)),-SUM(L476:L487)))","v":0},{"$f":"IF(COUNT($H488:L488)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C488,'RFM input'!$E$358:$E$407,0)),-SUM(M476:M487)))","v":0},{"$f":"IF(COUNT($H488:M488)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C488,'RFM input'!$E$358:$E$407,0)),-SUM(N476:N487)))","v":0},{"$f":"IF(COUNT($H488:N488)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C488,'RFM input'!$E$358:$E$407,0)),-SUM(O476:O487)))","v":0},{"$f":"IF(COUNT($H488:O488)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C488,'RFM input'!$E$358:$E$407,0)),-SUM(P476:P487)))","v":0},{"$f":"IF(COUNT($H488:P488)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C488,'RFM input'!$E$358:$E$407,0)),-SUM(Q476:Q487)))","v":0}]
[null,{"$f":"Asset30","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A30taxremlife,A30taxvalue-SUM($F489:F489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(I$3>A30taxremlife,A30taxvalue-SUM($F489:H489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(J$3>A30taxremlife,A30taxvalue-SUM($F489:I489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(K$3>A30taxremlife,A30taxvalue-SUM($F489:J489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(L$3>A30taxremlife,A30taxvalue-SUM($F489:K489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(M$3>A30taxremlife,A30taxvalue-SUM($F489:L489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(N$3>A30taxremlife,A30taxvalue-SUM($F489:M489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(O$3>A30taxremlife,A30taxvalue-SUM($F489:N489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(P$3>A30taxremlife,A30taxvalue-SUM($F489:O489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(Q$3>A30taxremlife,A30taxvalue-SUM($F489:P489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A30taxstdlife+$E491),('RFM input'!$H$90-'RFM input'!$H$144)-SUM($H491:H491),('RFM input'!$H$90-'RFM input'!$H$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A30taxstdlife+$E491),('RFM input'!$H$90-'RFM input'!$H$144)-SUM($H491:I491),('RFM input'!$H$90-'RFM input'!$H$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E491),('RFM input'!$H$90-'RFM input'!$H$144)-SUM($H491:J491),('RFM input'!$H$90-'RFM input'!$H$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E491),('RFM input'!$H$90-'RFM input'!$H$144)-SUM($H491:K491),('RFM input'!$H$90-'RFM input'!$H$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E491),('RFM input'!$H$90-'RFM input'!$H$144)-SUM($H491:L491),('RFM input'!$H$90-'RFM input'!$H$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E491),('RFM input'!$H$90-'RFM input'!$H$144)-SUM($H491:M491),('RFM input'!$H$90-'RFM input'!$H$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E491),('RFM input'!$H$90-'RFM input'!$H$144)-SUM($H491:N491),('RFM input'!$H$90-'RFM input'!$H$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E491),('RFM input'!$H$90-'RFM input'!$H$144)-SUM($H491:O491),('RFM input'!$H$90-'RFM input'!$H$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E491),('RFM input'!$H$90-'RFM input'!$H$144)-SUM($H491:P491),('RFM input'!$H$90-'RFM input'!$H$144)/A30taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A30taxstdlife+$E492),('RFM input'!$I$90-'RFM input'!$I$144)-SUM($I492:I492),('RFM input'!$I$90-'RFM input'!$I$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E492),('RFM input'!$I$90-'RFM input'!$I$144)-SUM($I492:J492),('RFM input'!$I$90-'RFM input'!$I$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E492),('RFM input'!$I$90-'RFM input'!$I$144)-SUM($I492:K492),('RFM input'!$I$90-'RFM input'!$I$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E492),('RFM input'!$I$90-'RFM input'!$I$144)-SUM($I492:L492),('RFM input'!$I$90-'RFM input'!$I$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E492),('RFM input'!$I$90-'RFM input'!$I$144)-SUM($I492:M492),('RFM input'!$I$90-'RFM input'!$I$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E492),('RFM input'!$I$90-'RFM input'!$I$144)-SUM($I492:N492),('RFM input'!$I$90-'RFM input'!$I$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E492),('RFM input'!$I$90-'RFM input'!$I$144)-SUM($I492:O492),('RFM input'!$I$90-'RFM input'!$I$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E492),('RFM input'!$I$90-'RFM input'!$I$144)-SUM($I492:P492),('RFM input'!$I$90-'RFM input'!$I$144)/A30taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E493),('RFM input'!$J$90-'RFM input'!$J$144)-SUM($J493:J493),('RFM input'!$J$90-'RFM input'!$J$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E493),('RFM input'!$J$90-'RFM input'!$J$144)-SUM($J493:K493),('RFM input'!$J$90-'RFM input'!$J$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E493),('RFM input'!$J$90-'RFM input'!$J$144)-SUM($J493:L493),('RFM input'!$J$90-'RFM input'!$J$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E493),('RFM input'!$J$90-'RFM input'!$J$144)-SUM($J493:M493),('RFM input'!$J$90-'RFM input'!$J$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E493),('RFM input'!$J$90-'RFM input'!$J$144)-SUM($J493:N493),('RFM input'!$J$90-'RFM input'!$J$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E493),('RFM input'!$J$90-'RFM input'!$J$144)-SUM($J493:O493),('RFM input'!$J$90-'RFM input'!$J$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E493),('RFM input'!$J$90-'RFM input'!$J$144)-SUM($J493:P493),('RFM input'!$J$90-'RFM input'!$J$144)/A30taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E494),('RFM input'!$K$90-'RFM input'!$K$144)-SUM($K494:K494),('RFM input'!$K$90-'RFM input'!$K$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E494),('RFM input'!$K$90-'RFM input'!$K$144)-SUM($K494:L494),('RFM input'!$K$90-'RFM input'!$K$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E494),('RFM input'!$K$90-'RFM input'!$K$144)-SUM($K494:M494),('RFM input'!$K$90-'RFM input'!$K$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E494),('RFM input'!$K$90-'RFM input'!$K$144)-SUM($K494:N494),('RFM input'!$K$90-'RFM input'!$K$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E494),('RFM input'!$K$90-'RFM input'!$K$144)-SUM($K494:O494),('RFM input'!$K$90-'RFM input'!$K$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E494),('RFM input'!$K$90-'RFM input'!$K$144)-SUM($K494:P494),('RFM input'!$K$90-'RFM input'!$K$144)/A30taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E495),('RFM input'!$L$90-'RFM input'!$L$144)-SUM($L495:L495),('RFM input'!$L$90-'RFM input'!$L$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E495),('RFM input'!$L$90-'RFM input'!$L$144)-SUM($L495:M495),('RFM input'!$L$90-'RFM input'!$L$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E495),('RFM input'!$L$90-'RFM input'!$L$144)-SUM($L495:N495),('RFM input'!$L$90-'RFM input'!$L$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E495),('RFM input'!$L$90-'RFM input'!$L$144)-SUM($L495:O495),('RFM input'!$L$90-'RFM input'!$L$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E495),('RFM input'!$L$90-'RFM input'!$L$144)-SUM($L495:P495),('RFM input'!$L$90-'RFM input'!$L$144)/A30taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E496),('RFM input'!$M$90-'RFM input'!$M$144)-SUM($M496:M496),('RFM input'!$M$90-'RFM input'!$M$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E496),('RFM input'!$M$90-'RFM input'!$M$144)-SUM($M496:N496),('RFM input'!$M$90-'RFM input'!$M$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E496),('RFM input'!$M$90-'RFM input'!$M$144)-SUM($M496:O496),('RFM input'!$M$90-'RFM input'!$M$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E496),('RFM input'!$M$90-'RFM input'!$M$144)-SUM($M496:P496),('RFM input'!$M$90-'RFM input'!$M$144)/A30taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E497),('RFM input'!$N$90-'RFM input'!$N$144)-SUM($N497:N497),('RFM input'!$N$90-'RFM input'!$N$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E497),('RFM input'!$N$90-'RFM input'!$N$144)-SUM($N497:O497),('RFM input'!$N$90-'RFM input'!$N$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E497),('RFM input'!$N$90-'RFM input'!$N$144)-SUM($N497:P497),('RFM input'!$N$90-'RFM input'!$N$144)/A30taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E498),('RFM input'!$O$90-'RFM input'!$O$144)-SUM($O498:O498),('RFM input'!$O$90-'RFM input'!$O$144)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E498),('RFM input'!$O$90-'RFM input'!$O$144)-SUM($O498:P498),('RFM input'!$O$90-'RFM input'!$O$144)/A30taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E499),('RFM input'!$P$90-'RFM input'!$P$144)-SUM($P499:P499),('RFM input'!$P$90-'RFM input'!$P$144)/A30taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C501,'RFM input'!$E$358:$E$407,0)),-SUM(H489:H500))","v":0},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C501,'RFM input'!$E$358:$E$407,0)),-SUM(I489:I500))","v":0},{"$f":"IF(COUNT($H501:I501)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C501,'RFM input'!$E$358:$E$407,0)),-SUM(J489:J500)))","v":0},{"$f":"IF(COUNT($H501:J501)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C501,'RFM input'!$E$358:$E$407,0)),-SUM(K489:K500)))","v":0},{"$f":"IF(COUNT($H501:K501)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C501,'RFM input'!$E$358:$E$407,0)),-SUM(L489:L500)))","v":0},{"$f":"IF(COUNT($H501:L501)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C501,'RFM input'!$E$358:$E$407,0)),-SUM(M489:M500)))","v":0},{"$f":"IF(COUNT($H501:M501)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C501,'RFM input'!$E$358:$E$407,0)),-SUM(N489:N500)))","v":0},{"$f":"IF(COUNT($H501:N501)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C501,'RFM input'!$E$358:$E$407,0)),-SUM(O489:O500)))","v":0},{"$f":"IF(COUNT($H501:O501)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C501,'RFM input'!$E$358:$E$407,0)),-SUM(P489:P500)))","v":0},{"$f":"IF(COUNT($H501:P501)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C501,'RFM input'!$E$358:$E$407,0)),-SUM(Q489:Q500)))","v":0}]
[null,{"$f":"Asset31","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A31taxremlife,A31taxvalue-SUM($F502:F502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(I$3>A31taxremlife,A31taxvalue-SUM($F502:H502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(J$3>A31taxremlife,A31taxvalue-SUM($F502:I502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(K$3>A31taxremlife,A31taxvalue-SUM($F502:J502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(L$3>A31taxremlife,A31taxvalue-SUM($F502:K502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(M$3>A31taxremlife,A31taxvalue-SUM($F502:L502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(N$3>A31taxremlife,A31taxvalue-SUM($F502:M502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(O$3>A31taxremlife,A31taxvalue-SUM($F502:N502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(P$3>A31taxremlife,A31taxvalue-SUM($F502:O502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(Q$3>A31taxremlife,A31taxvalue-SUM($F502:P502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A31taxstdlife+$E504),('RFM input'!$H$91-'RFM input'!$H$145)-SUM($H504:H504),('RFM input'!$H$91-'RFM input'!$H$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A31taxstdlife+$E504),('RFM input'!$H$91-'RFM input'!$H$145)-SUM($H504:I504),('RFM input'!$H$91-'RFM input'!$H$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A31taxstdlife+$E504),('RFM input'!$H$91-'RFM input'!$H$145)-SUM($H504:J504),('RFM input'!$H$91-'RFM input'!$H$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A31taxstdlife+$E504),('RFM input'!$H$91-'RFM input'!$H$145)-SUM($H504:K504),('RFM input'!$H$91-'RFM input'!$H$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E504),('RFM input'!$H$91-'RFM input'!$H$145)-SUM($H504:L504),('RFM input'!$H$91-'RFM input'!$H$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E504),('RFM input'!$H$91-'RFM input'!$H$145)-SUM($H504:M504),('RFM input'!$H$91-'RFM input'!$H$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E504),('RFM input'!$H$91-'RFM input'!$H$145)-SUM($H504:N504),('RFM input'!$H$91-'RFM input'!$H$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E504),('RFM input'!$H$91-'RFM input'!$H$145)-SUM($H504:O504),('RFM input'!$H$91-'RFM input'!$H$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E504),('RFM input'!$H$91-'RFM input'!$H$145)-SUM($H504:P504),('RFM input'!$H$91-'RFM input'!$H$145)/A31taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A31taxstdlife+$E505),('RFM input'!$I$91-'RFM input'!$I$145)-SUM($I505:I505),('RFM input'!$I$91-'RFM input'!$I$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A31taxstdlife+$E505),('RFM input'!$I$91-'RFM input'!$I$145)-SUM($I505:J505),('RFM input'!$I$91-'RFM input'!$I$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A31taxstdlife+$E505),('RFM input'!$I$91-'RFM input'!$I$145)-SUM($I505:K505),('RFM input'!$I$91-'RFM input'!$I$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E505),('RFM input'!$I$91-'RFM input'!$I$145)-SUM($I505:L505),('RFM input'!$I$91-'RFM input'!$I$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E505),('RFM input'!$I$91-'RFM input'!$I$145)-SUM($I505:M505),('RFM input'!$I$91-'RFM input'!$I$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E505),('RFM input'!$I$91-'RFM input'!$I$145)-SUM($I505:N505),('RFM input'!$I$91-'RFM input'!$I$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E505),('RFM input'!$I$91-'RFM input'!$I$145)-SUM($I505:O505),('RFM input'!$I$91-'RFM input'!$I$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E505),('RFM input'!$I$91-'RFM input'!$I$145)-SUM($I505:P505),('RFM input'!$I$91-'RFM input'!$I$145)/A31taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A31taxstdlife+$E506),('RFM input'!$J$91-'RFM input'!$J$145)-SUM($J506:J506),('RFM input'!$J$91-'RFM input'!$J$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A31taxstdlife+$E506),('RFM input'!$J$91-'RFM input'!$J$145)-SUM($J506:K506),('RFM input'!$J$91-'RFM input'!$J$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E506),('RFM input'!$J$91-'RFM input'!$J$145)-SUM($J506:L506),('RFM input'!$J$91-'RFM input'!$J$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E506),('RFM input'!$J$91-'RFM input'!$J$145)-SUM($J506:M506),('RFM input'!$J$91-'RFM input'!$J$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E506),('RFM input'!$J$91-'RFM input'!$J$145)-SUM($J506:N506),('RFM input'!$J$91-'RFM input'!$J$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E506),('RFM input'!$J$91-'RFM input'!$J$145)-SUM($J506:O506),('RFM input'!$J$91-'RFM input'!$J$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E506),('RFM input'!$J$91-'RFM input'!$J$145)-SUM($J506:P506),('RFM input'!$J$91-'RFM input'!$J$145)/A31taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A31taxstdlife+$E507),('RFM input'!$K$91-'RFM input'!$K$145)-SUM($K507:K507),('RFM input'!$K$91-'RFM input'!$K$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E507),('RFM input'!$K$91-'RFM input'!$K$145)-SUM($K507:L507),('RFM input'!$K$91-'RFM input'!$K$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E507),('RFM input'!$K$91-'RFM input'!$K$145)-SUM($K507:M507),('RFM input'!$K$91-'RFM input'!$K$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E507),('RFM input'!$K$91-'RFM input'!$K$145)-SUM($K507:N507),('RFM input'!$K$91-'RFM input'!$K$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E507),('RFM input'!$K$91-'RFM input'!$K$145)-SUM($K507:O507),('RFM input'!$K$91-'RFM input'!$K$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E507),('RFM input'!$K$91-'RFM input'!$K$145)-SUM($K507:P507),('RFM input'!$K$91-'RFM input'!$K$145)/A31taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E508),('RFM input'!$L$91-'RFM input'!$L$145)-SUM($L508:L508),('RFM input'!$L$91-'RFM input'!$L$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E508),('RFM input'!$L$91-'RFM input'!$L$145)-SUM($L508:M508),('RFM input'!$L$91-'RFM input'!$L$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E508),('RFM input'!$L$91-'RFM input'!$L$145)-SUM($L508:N508),('RFM input'!$L$91-'RFM input'!$L$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E508),('RFM input'!$L$91-'RFM input'!$L$145)-SUM($L508:O508),('RFM input'!$L$91-'RFM input'!$L$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E508),('RFM input'!$L$91-'RFM input'!$L$145)-SUM($L508:P508),('RFM input'!$L$91-'RFM input'!$L$145)/A31taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E509),('RFM input'!$M$91-'RFM input'!$M$145)-SUM($M509:M509),('RFM input'!$M$91-'RFM input'!$M$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E509),('RFM input'!$M$91-'RFM input'!$M$145)-SUM($M509:N509),('RFM input'!$M$91-'RFM input'!$M$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E509),('RFM input'!$M$91-'RFM input'!$M$145)-SUM($M509:O509),('RFM input'!$M$91-'RFM input'!$M$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E509),('RFM input'!$M$91-'RFM input'!$M$145)-SUM($M509:P509),('RFM input'!$M$91-'RFM input'!$M$145)/A31taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E510),('RFM input'!$N$91-'RFM input'!$N$145)-SUM($N510:N510),('RFM input'!$N$91-'RFM input'!$N$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E510),('RFM input'!$N$91-'RFM input'!$N$145)-SUM($N510:O510),('RFM input'!$N$91-'RFM input'!$N$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E510),('RFM input'!$N$91-'RFM input'!$N$145)-SUM($N510:P510),('RFM input'!$N$91-'RFM input'!$N$145)/A31taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E511),('RFM input'!$O$91-'RFM input'!$O$145)-SUM($O511:O511),('RFM input'!$O$91-'RFM input'!$O$145)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E511),('RFM input'!$O$91-'RFM input'!$O$145)-SUM($O511:P511),('RFM input'!$O$91-'RFM input'!$O$145)/A31taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E512),('RFM input'!$P$91-'RFM input'!$P$145)-SUM($P512:P512),('RFM input'!$P$91-'RFM input'!$P$145)/A31taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C514,'RFM input'!$E$358:$E$407,0)),-SUM(H502:H513))","v":0},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C514,'RFM input'!$E$358:$E$407,0)),-SUM(I502:I513))","v":0},{"$f":"IF(COUNT($H514:I514)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C514,'RFM input'!$E$358:$E$407,0)),-SUM(J502:J513)))","v":0},{"$f":"IF(COUNT($H514:J514)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C514,'RFM input'!$E$358:$E$407,0)),-SUM(K502:K513)))","v":0},{"$f":"IF(COUNT($H514:K514)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C514,'RFM input'!$E$358:$E$407,0)),-SUM(L502:L513)))","v":0},{"$f":"IF(COUNT($H514:L514)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C514,'RFM input'!$E$358:$E$407,0)),-SUM(M502:M513)))","v":0},{"$f":"IF(COUNT($H514:M514)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C514,'RFM input'!$E$358:$E$407,0)),-SUM(N502:N513)))","v":0},{"$f":"IF(COUNT($H514:N514)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C514,'RFM input'!$E$358:$E$407,0)),-SUM(O502:O513)))","v":0},{"$f":"IF(COUNT($H514:O514)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C514,'RFM input'!$E$358:$E$407,0)),-SUM(P502:P513)))","v":0},{"$f":"IF(COUNT($H514:P514)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C514,'RFM input'!$E$358:$E$407,0)),-SUM(Q502:Q513)))","v":0}]
[null,{"$f":"Asset32","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A32taxremlife,A32taxvalue-SUM($F515:F515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(I$3>A32taxremlife,A32taxvalue-SUM($F515:H515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(J$3>A32taxremlife,A32taxvalue-SUM($F515:I515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(K$3>A32taxremlife,A32taxvalue-SUM($F515:J515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(L$3>A32taxremlife,A32taxvalue-SUM($F515:K515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(M$3>A32taxremlife,A32taxvalue-SUM($F515:L515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(N$3>A32taxremlife,A32taxvalue-SUM($F515:M515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(O$3>A32taxremlife,A32taxvalue-SUM($F515:N515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(P$3>A32taxremlife,A32taxvalue-SUM($F515:O515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(Q$3>A32taxremlife,A32taxvalue-SUM($F515:P515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A32taxstdlife+$E517),('RFM input'!$H$92-'RFM input'!$H$146)-SUM($H517:H517),('RFM input'!$H$92-'RFM input'!$H$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A32taxstdlife+$E517),('RFM input'!$H$92-'RFM input'!$H$146)-SUM($H517:I517),('RFM input'!$H$92-'RFM input'!$H$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A32taxstdlife+$E517),('RFM input'!$H$92-'RFM input'!$H$146)-SUM($H517:J517),('RFM input'!$H$92-'RFM input'!$H$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A32taxstdlife+$E517),('RFM input'!$H$92-'RFM input'!$H$146)-SUM($H517:K517),('RFM input'!$H$92-'RFM input'!$H$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E517),('RFM input'!$H$92-'RFM input'!$H$146)-SUM($H517:L517),('RFM input'!$H$92-'RFM input'!$H$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E517),('RFM input'!$H$92-'RFM input'!$H$146)-SUM($H517:M517),('RFM input'!$H$92-'RFM input'!$H$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E517),('RFM input'!$H$92-'RFM input'!$H$146)-SUM($H517:N517),('RFM input'!$H$92-'RFM input'!$H$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E517),('RFM input'!$H$92-'RFM input'!$H$146)-SUM($H517:O517),('RFM input'!$H$92-'RFM input'!$H$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E517),('RFM input'!$H$92-'RFM input'!$H$146)-SUM($H517:P517),('RFM input'!$H$92-'RFM input'!$H$146)/A32taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A32taxstdlife+$E518),('RFM input'!$I$92-'RFM input'!$I$146)-SUM($I518:I518),('RFM input'!$I$92-'RFM input'!$I$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A32taxstdlife+$E518),('RFM input'!$I$92-'RFM input'!$I$146)-SUM($I518:J518),('RFM input'!$I$92-'RFM input'!$I$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A32taxstdlife+$E518),('RFM input'!$I$92-'RFM input'!$I$146)-SUM($I518:K518),('RFM input'!$I$92-'RFM input'!$I$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E518),('RFM input'!$I$92-'RFM input'!$I$146)-SUM($I518:L518),('RFM input'!$I$92-'RFM input'!$I$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E518),('RFM input'!$I$92-'RFM input'!$I$146)-SUM($I518:M518),('RFM input'!$I$92-'RFM input'!$I$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E518),('RFM input'!$I$92-'RFM input'!$I$146)-SUM($I518:N518),('RFM input'!$I$92-'RFM input'!$I$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E518),('RFM input'!$I$92-'RFM input'!$I$146)-SUM($I518:O518),('RFM input'!$I$92-'RFM input'!$I$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E518),('RFM input'!$I$92-'RFM input'!$I$146)-SUM($I518:P518),('RFM input'!$I$92-'RFM input'!$I$146)/A32taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A32taxstdlife+$E519),('RFM input'!$J$92-'RFM input'!$J$146)-SUM($J519:J519),('RFM input'!$J$92-'RFM input'!$J$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A32taxstdlife+$E519),('RFM input'!$J$92-'RFM input'!$J$146)-SUM($J519:K519),('RFM input'!$J$92-'RFM input'!$J$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E519),('RFM input'!$J$92-'RFM input'!$J$146)-SUM($J519:L519),('RFM input'!$J$92-'RFM input'!$J$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E519),('RFM input'!$J$92-'RFM input'!$J$146)-SUM($J519:M519),('RFM input'!$J$92-'RFM input'!$J$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E519),('RFM input'!$J$92-'RFM input'!$J$146)-SUM($J519:N519),('RFM input'!$J$92-'RFM input'!$J$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E519),('RFM input'!$J$92-'RFM input'!$J$146)-SUM($J519:O519),('RFM input'!$J$92-'RFM input'!$J$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E519),('RFM input'!$J$92-'RFM input'!$J$146)-SUM($J519:P519),('RFM input'!$J$92-'RFM input'!$J$146)/A32taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A32taxstdlife+$E520),('RFM input'!$K$92-'RFM input'!$K$146)-SUM($K520:K520),('RFM input'!$K$92-'RFM input'!$K$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E520),('RFM input'!$K$92-'RFM input'!$K$146)-SUM($K520:L520),('RFM input'!$K$92-'RFM input'!$K$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E520),('RFM input'!$K$92-'RFM input'!$K$146)-SUM($K520:M520),('RFM input'!$K$92-'RFM input'!$K$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E520),('RFM input'!$K$92-'RFM input'!$K$146)-SUM($K520:N520),('RFM input'!$K$92-'RFM input'!$K$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E520),('RFM input'!$K$92-'RFM input'!$K$146)-SUM($K520:O520),('RFM input'!$K$92-'RFM input'!$K$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E520),('RFM input'!$K$92-'RFM input'!$K$146)-SUM($K520:P520),('RFM input'!$K$92-'RFM input'!$K$146)/A32taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E521),('RFM input'!$L$92-'RFM input'!$L$146)-SUM($L521:L521),('RFM input'!$L$92-'RFM input'!$L$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E521),('RFM input'!$L$92-'RFM input'!$L$146)-SUM($L521:M521),('RFM input'!$L$92-'RFM input'!$L$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E521),('RFM input'!$L$92-'RFM input'!$L$146)-SUM($L521:N521),('RFM input'!$L$92-'RFM input'!$L$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E521),('RFM input'!$L$92-'RFM input'!$L$146)-SUM($L521:O521),('RFM input'!$L$92-'RFM input'!$L$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E521),('RFM input'!$L$92-'RFM input'!$L$146)-SUM($L521:P521),('RFM input'!$L$92-'RFM input'!$L$146)/A32taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E522),('RFM input'!$M$92-'RFM input'!$M$146)-SUM($M522:M522),('RFM input'!$M$92-'RFM input'!$M$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E522),('RFM input'!$M$92-'RFM input'!$M$146)-SUM($M522:N522),('RFM input'!$M$92-'RFM input'!$M$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E522),('RFM input'!$M$92-'RFM input'!$M$146)-SUM($M522:O522),('RFM input'!$M$92-'RFM input'!$M$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E522),('RFM input'!$M$92-'RFM input'!$M$146)-SUM($M522:P522),('RFM input'!$M$92-'RFM input'!$M$146)/A32taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E523),('RFM input'!$N$92-'RFM input'!$N$146)-SUM($N523:N523),('RFM input'!$N$92-'RFM input'!$N$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E523),('RFM input'!$N$92-'RFM input'!$N$146)-SUM($N523:O523),('RFM input'!$N$92-'RFM input'!$N$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E523),('RFM input'!$N$92-'RFM input'!$N$146)-SUM($N523:P523),('RFM input'!$N$92-'RFM input'!$N$146)/A32taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E524),('RFM input'!$O$92-'RFM input'!$O$146)-SUM($O524:O524),('RFM input'!$O$92-'RFM input'!$O$146)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E524),('RFM input'!$O$92-'RFM input'!$O$146)-SUM($O524:P524),('RFM input'!$O$92-'RFM input'!$O$146)/A32taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E525),('RFM input'!$P$92-'RFM input'!$P$146)-SUM($P525:P525),('RFM input'!$P$92-'RFM input'!$P$146)/A32taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C527,'RFM input'!$E$358:$E$407,0)),-SUM(H515:H526))","v":0},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C527,'RFM input'!$E$358:$E$407,0)),-SUM(I515:I526))","v":0},{"$f":"IF(COUNT($H527:I527)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C527,'RFM input'!$E$358:$E$407,0)),-SUM(J515:J526)))","v":0},{"$f":"IF(COUNT($H527:J527)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C527,'RFM input'!$E$358:$E$407,0)),-SUM(K515:K526)))","v":0},{"$f":"IF(COUNT($H527:K527)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C527,'RFM input'!$E$358:$E$407,0)),-SUM(L515:L526)))","v":0},{"$f":"IF(COUNT($H527:L527)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C527,'RFM input'!$E$358:$E$407,0)),-SUM(M515:M526)))","v":0},{"$f":"IF(COUNT($H527:M527)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C527,'RFM input'!$E$358:$E$407,0)),-SUM(N515:N526)))","v":0},{"$f":"IF(COUNT($H527:N527)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C527,'RFM input'!$E$358:$E$407,0)),-SUM(O515:O526)))","v":0},{"$f":"IF(COUNT($H527:O527)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C527,'RFM input'!$E$358:$E$407,0)),-SUM(P515:P526)))","v":0},{"$f":"IF(COUNT($H527:P527)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C527,'RFM input'!$E$358:$E$407,0)),-SUM(Q515:Q526)))","v":0}]
[null,{"$f":"Asset33","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A33taxremlife,A33taxvalue-SUM($F528:F528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(I$3>A33taxremlife,A33taxvalue-SUM($F528:H528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(J$3>A33taxremlife,A33taxvalue-SUM($F528:I528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(K$3>A33taxremlife,A33taxvalue-SUM($F528:J528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(L$3>A33taxremlife,A33taxvalue-SUM($F528:K528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(M$3>A33taxremlife,A33taxvalue-SUM($F528:L528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(N$3>A33taxremlife,A33taxvalue-SUM($F528:M528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(O$3>A33taxremlife,A33taxvalue-SUM($F528:N528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(P$3>A33taxremlife,A33taxvalue-SUM($F528:O528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(Q$3>A33taxremlife,A33taxvalue-SUM($F528:P528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A33taxstdlife+$E530),('RFM input'!$H$93-'RFM input'!$H$147)-SUM($H530:H530),('RFM input'!$H$93-'RFM input'!$H$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A33taxstdlife+$E530),('RFM input'!$H$93-'RFM input'!$H$147)-SUM($H530:I530),('RFM input'!$H$93-'RFM input'!$H$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A33taxstdlife+$E530),('RFM input'!$H$93-'RFM input'!$H$147)-SUM($H530:J530),('RFM input'!$H$93-'RFM input'!$H$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A33taxstdlife+$E530),('RFM input'!$H$93-'RFM input'!$H$147)-SUM($H530:K530),('RFM input'!$H$93-'RFM input'!$H$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E530),('RFM input'!$H$93-'RFM input'!$H$147)-SUM($H530:L530),('RFM input'!$H$93-'RFM input'!$H$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E530),('RFM input'!$H$93-'RFM input'!$H$147)-SUM($H530:M530),('RFM input'!$H$93-'RFM input'!$H$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E530),('RFM input'!$H$93-'RFM input'!$H$147)-SUM($H530:N530),('RFM input'!$H$93-'RFM input'!$H$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E530),('RFM input'!$H$93-'RFM input'!$H$147)-SUM($H530:O530),('RFM input'!$H$93-'RFM input'!$H$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E530),('RFM input'!$H$93-'RFM input'!$H$147)-SUM($H530:P530),('RFM input'!$H$93-'RFM input'!$H$147)/A33taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A33taxstdlife+$E531),('RFM input'!$I$93-'RFM input'!$I$147)-SUM($I531:I531),('RFM input'!$I$93-'RFM input'!$I$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A33taxstdlife+$E531),('RFM input'!$I$93-'RFM input'!$I$147)-SUM($I531:J531),('RFM input'!$I$93-'RFM input'!$I$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A33taxstdlife+$E531),('RFM input'!$I$93-'RFM input'!$I$147)-SUM($I531:K531),('RFM input'!$I$93-'RFM input'!$I$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E531),('RFM input'!$I$93-'RFM input'!$I$147)-SUM($I531:L531),('RFM input'!$I$93-'RFM input'!$I$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E531),('RFM input'!$I$93-'RFM input'!$I$147)-SUM($I531:M531),('RFM input'!$I$93-'RFM input'!$I$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E531),('RFM input'!$I$93-'RFM input'!$I$147)-SUM($I531:N531),('RFM input'!$I$93-'RFM input'!$I$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E531),('RFM input'!$I$93-'RFM input'!$I$147)-SUM($I531:O531),('RFM input'!$I$93-'RFM input'!$I$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E531),('RFM input'!$I$93-'RFM input'!$I$147)-SUM($I531:P531),('RFM input'!$I$93-'RFM input'!$I$147)/A33taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A33taxstdlife+$E532),('RFM input'!$J$93-'RFM input'!$J$147)-SUM($J532:J532),('RFM input'!$J$93-'RFM input'!$J$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A33taxstdlife+$E532),('RFM input'!$J$93-'RFM input'!$J$147)-SUM($J532:K532),('RFM input'!$J$93-'RFM input'!$J$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E532),('RFM input'!$J$93-'RFM input'!$J$147)-SUM($J532:L532),('RFM input'!$J$93-'RFM input'!$J$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E532),('RFM input'!$J$93-'RFM input'!$J$147)-SUM($J532:M532),('RFM input'!$J$93-'RFM input'!$J$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E532),('RFM input'!$J$93-'RFM input'!$J$147)-SUM($J532:N532),('RFM input'!$J$93-'RFM input'!$J$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E532),('RFM input'!$J$93-'RFM input'!$J$147)-SUM($J532:O532),('RFM input'!$J$93-'RFM input'!$J$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E532),('RFM input'!$J$93-'RFM input'!$J$147)-SUM($J532:P532),('RFM input'!$J$93-'RFM input'!$J$147)/A33taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A33taxstdlife+$E533),('RFM input'!$K$93-'RFM input'!$K$147)-SUM($K533:K533),('RFM input'!$K$93-'RFM input'!$K$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E533),('RFM input'!$K$93-'RFM input'!$K$147)-SUM($K533:L533),('RFM input'!$K$93-'RFM input'!$K$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E533),('RFM input'!$K$93-'RFM input'!$K$147)-SUM($K533:M533),('RFM input'!$K$93-'RFM input'!$K$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E533),('RFM input'!$K$93-'RFM input'!$K$147)-SUM($K533:N533),('RFM input'!$K$93-'RFM input'!$K$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E533),('RFM input'!$K$93-'RFM input'!$K$147)-SUM($K533:O533),('RFM input'!$K$93-'RFM input'!$K$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E533),('RFM input'!$K$93-'RFM input'!$K$147)-SUM($K533:P533),('RFM input'!$K$93-'RFM input'!$K$147)/A33taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E534),('RFM input'!$L$93-'RFM input'!$L$147)-SUM($L534:L534),('RFM input'!$L$93-'RFM input'!$L$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E534),('RFM input'!$L$93-'RFM input'!$L$147)-SUM($L534:M534),('RFM input'!$L$93-'RFM input'!$L$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E534),('RFM input'!$L$93-'RFM input'!$L$147)-SUM($L534:N534),('RFM input'!$L$93-'RFM input'!$L$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E534),('RFM input'!$L$93-'RFM input'!$L$147)-SUM($L534:O534),('RFM input'!$L$93-'RFM input'!$L$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E534),('RFM input'!$L$93-'RFM input'!$L$147)-SUM($L534:P534),('RFM input'!$L$93-'RFM input'!$L$147)/A33taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E535),('RFM input'!$M$93-'RFM input'!$M$147)-SUM($M535:M535),('RFM input'!$M$93-'RFM input'!$M$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E535),('RFM input'!$M$93-'RFM input'!$M$147)-SUM($M535:N535),('RFM input'!$M$93-'RFM input'!$M$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E535),('RFM input'!$M$93-'RFM input'!$M$147)-SUM($M535:O535),('RFM input'!$M$93-'RFM input'!$M$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E535),('RFM input'!$M$93-'RFM input'!$M$147)-SUM($M535:P535),('RFM input'!$M$93-'RFM input'!$M$147)/A33taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E536),('RFM input'!$N$93-'RFM input'!$N$147)-SUM($N536:N536),('RFM input'!$N$93-'RFM input'!$N$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E536),('RFM input'!$N$93-'RFM input'!$N$147)-SUM($N536:O536),('RFM input'!$N$93-'RFM input'!$N$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E536),('RFM input'!$N$93-'RFM input'!$N$147)-SUM($N536:P536),('RFM input'!$N$93-'RFM input'!$N$147)/A33taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E537),('RFM input'!$O$93-'RFM input'!$O$147)-SUM($O537:O537),('RFM input'!$O$93-'RFM input'!$O$147)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E537),('RFM input'!$O$93-'RFM input'!$O$147)-SUM($O537:P537),('RFM input'!$O$93-'RFM input'!$O$147)/A33taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E538),('RFM input'!$P$93-'RFM input'!$P$147)-SUM($P538:P538),('RFM input'!$P$93-'RFM input'!$P$147)/A33taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C540,'RFM input'!$E$358:$E$407,0)),-SUM(H528:H539))","v":0},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C540,'RFM input'!$E$358:$E$407,0)),-SUM(I528:I539))","v":0},{"$f":"IF(COUNT($H540:I540)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C540,'RFM input'!$E$358:$E$407,0)),-SUM(J528:J539)))","v":0},{"$f":"IF(COUNT($H540:J540)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C540,'RFM input'!$E$358:$E$407,0)),-SUM(K528:K539)))","v":0},{"$f":"IF(COUNT($H540:K540)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C540,'RFM input'!$E$358:$E$407,0)),-SUM(L528:L539)))","v":0},{"$f":"IF(COUNT($H540:L540)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C540,'RFM input'!$E$358:$E$407,0)),-SUM(M528:M539)))","v":0},{"$f":"IF(COUNT($H540:M540)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C540,'RFM input'!$E$358:$E$407,0)),-SUM(N528:N539)))","v":0},{"$f":"IF(COUNT($H540:N540)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C540,'RFM input'!$E$358:$E$407,0)),-SUM(O528:O539)))","v":0},{"$f":"IF(COUNT($H540:O540)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C540,'RFM input'!$E$358:$E$407,0)),-SUM(P528:P539)))","v":0},{"$f":"IF(COUNT($H540:P540)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C540,'RFM input'!$E$358:$E$407,0)),-SUM(Q528:Q539)))","v":0}]
[null,{"$f":"Asset34","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A34taxremlife,A34taxvalue-SUM($F541:F541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(I$3>A34taxremlife,A34taxvalue-SUM($F541:H541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(J$3>A34taxremlife,A34taxvalue-SUM($F541:I541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(K$3>A34taxremlife,A34taxvalue-SUM($F541:J541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(L$3>A34taxremlife,A34taxvalue-SUM($F541:K541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(M$3>A34taxremlife,A34taxvalue-SUM($F541:L541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(N$3>A34taxremlife,A34taxvalue-SUM($F541:M541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(O$3>A34taxremlife,A34taxvalue-SUM($F541:N541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(P$3>A34taxremlife,A34taxvalue-SUM($F541:O541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(Q$3>A34taxremlife,A34taxvalue-SUM($F541:P541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A34taxstdlife+$E543),('RFM input'!$H$94-'RFM input'!$H$148)-SUM($H543:H543),('RFM input'!$H$94-'RFM input'!$H$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A34taxstdlife+$E543),('RFM input'!$H$94-'RFM input'!$H$148)-SUM($H543:I543),('RFM input'!$H$94-'RFM input'!$H$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A34taxstdlife+$E543),('RFM input'!$H$94-'RFM input'!$H$148)-SUM($H543:J543),('RFM input'!$H$94-'RFM input'!$H$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A34taxstdlife+$E543),('RFM input'!$H$94-'RFM input'!$H$148)-SUM($H543:K543),('RFM input'!$H$94-'RFM input'!$H$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E543),('RFM input'!$H$94-'RFM input'!$H$148)-SUM($H543:L543),('RFM input'!$H$94-'RFM input'!$H$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E543),('RFM input'!$H$94-'RFM input'!$H$148)-SUM($H543:M543),('RFM input'!$H$94-'RFM input'!$H$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E543),('RFM input'!$H$94-'RFM input'!$H$148)-SUM($H543:N543),('RFM input'!$H$94-'RFM input'!$H$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E543),('RFM input'!$H$94-'RFM input'!$H$148)-SUM($H543:O543),('RFM input'!$H$94-'RFM input'!$H$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E543),('RFM input'!$H$94-'RFM input'!$H$148)-SUM($H543:P543),('RFM input'!$H$94-'RFM input'!$H$148)/A34taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A34taxstdlife+$E544),('RFM input'!$I$94-'RFM input'!$I$148)-SUM($I544:I544),('RFM input'!$I$94-'RFM input'!$I$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A34taxstdlife+$E544),('RFM input'!$I$94-'RFM input'!$I$148)-SUM($I544:J544),('RFM input'!$I$94-'RFM input'!$I$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A34taxstdlife+$E544),('RFM input'!$I$94-'RFM input'!$I$148)-SUM($I544:K544),('RFM input'!$I$94-'RFM input'!$I$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E544),('RFM input'!$I$94-'RFM input'!$I$148)-SUM($I544:L544),('RFM input'!$I$94-'RFM input'!$I$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E544),('RFM input'!$I$94-'RFM input'!$I$148)-SUM($I544:M544),('RFM input'!$I$94-'RFM input'!$I$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E544),('RFM input'!$I$94-'RFM input'!$I$148)-SUM($I544:N544),('RFM input'!$I$94-'RFM input'!$I$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E544),('RFM input'!$I$94-'RFM input'!$I$148)-SUM($I544:O544),('RFM input'!$I$94-'RFM input'!$I$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E544),('RFM input'!$I$94-'RFM input'!$I$148)-SUM($I544:P544),('RFM input'!$I$94-'RFM input'!$I$148)/A34taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A34taxstdlife+$E545),('RFM input'!$J$94-'RFM input'!$J$148)-SUM($J545:J545),('RFM input'!$J$94-'RFM input'!$J$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A34taxstdlife+$E545),('RFM input'!$J$94-'RFM input'!$J$148)-SUM($J545:K545),('RFM input'!$J$94-'RFM input'!$J$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E545),('RFM input'!$J$94-'RFM input'!$J$148)-SUM($J545:L545),('RFM input'!$J$94-'RFM input'!$J$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E545),('RFM input'!$J$94-'RFM input'!$J$148)-SUM($J545:M545),('RFM input'!$J$94-'RFM input'!$J$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E545),('RFM input'!$J$94-'RFM input'!$J$148)-SUM($J545:N545),('RFM input'!$J$94-'RFM input'!$J$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E545),('RFM input'!$J$94-'RFM input'!$J$148)-SUM($J545:O545),('RFM input'!$J$94-'RFM input'!$J$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E545),('RFM input'!$J$94-'RFM input'!$J$148)-SUM($J545:P545),('RFM input'!$J$94-'RFM input'!$J$148)/A34taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A34taxstdlife+$E546),('RFM input'!$K$94-'RFM input'!$K$148)-SUM($K546:K546),('RFM input'!$K$94-'RFM input'!$K$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E546),('RFM input'!$K$94-'RFM input'!$K$148)-SUM($K546:L546),('RFM input'!$K$94-'RFM input'!$K$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E546),('RFM input'!$K$94-'RFM input'!$K$148)-SUM($K546:M546),('RFM input'!$K$94-'RFM input'!$K$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E546),('RFM input'!$K$94-'RFM input'!$K$148)-SUM($K546:N546),('RFM input'!$K$94-'RFM input'!$K$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E546),('RFM input'!$K$94-'RFM input'!$K$148)-SUM($K546:O546),('RFM input'!$K$94-'RFM input'!$K$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E546),('RFM input'!$K$94-'RFM input'!$K$148)-SUM($K546:P546),('RFM input'!$K$94-'RFM input'!$K$148)/A34taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E547),('RFM input'!$L$94-'RFM input'!$L$148)-SUM($L547:L547),('RFM input'!$L$94-'RFM input'!$L$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E547),('RFM input'!$L$94-'RFM input'!$L$148)-SUM($L547:M547),('RFM input'!$L$94-'RFM input'!$L$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E547),('RFM input'!$L$94-'RFM input'!$L$148)-SUM($L547:N547),('RFM input'!$L$94-'RFM input'!$L$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E547),('RFM input'!$L$94-'RFM input'!$L$148)-SUM($L547:O547),('RFM input'!$L$94-'RFM input'!$L$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E547),('RFM input'!$L$94-'RFM input'!$L$148)-SUM($L547:P547),('RFM input'!$L$94-'RFM input'!$L$148)/A34taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E548),('RFM input'!$M$94-'RFM input'!$M$148)-SUM($M548:M548),('RFM input'!$M$94-'RFM input'!$M$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E548),('RFM input'!$M$94-'RFM input'!$M$148)-SUM($M548:N548),('RFM input'!$M$94-'RFM input'!$M$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E548),('RFM input'!$M$94-'RFM input'!$M$148)-SUM($M548:O548),('RFM input'!$M$94-'RFM input'!$M$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E548),('RFM input'!$M$94-'RFM input'!$M$148)-SUM($M548:P548),('RFM input'!$M$94-'RFM input'!$M$148)/A34taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E549),('RFM input'!$N$94-'RFM input'!$N$148)-SUM($N549:N549),('RFM input'!$N$94-'RFM input'!$N$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E549),('RFM input'!$N$94-'RFM input'!$N$148)-SUM($N549:O549),('RFM input'!$N$94-'RFM input'!$N$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E549),('RFM input'!$N$94-'RFM input'!$N$148)-SUM($N549:P549),('RFM input'!$N$94-'RFM input'!$N$148)/A34taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E550),('RFM input'!$O$94-'RFM input'!$O$148)-SUM($O550:O550),('RFM input'!$O$94-'RFM input'!$O$148)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E550),('RFM input'!$O$94-'RFM input'!$O$148)-SUM($O550:P550),('RFM input'!$O$94-'RFM input'!$O$148)/A34taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E551),('RFM input'!$P$94-'RFM input'!$P$148)-SUM($P551:P551),('RFM input'!$P$94-'RFM input'!$P$148)/A34taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C553,'RFM input'!$E$358:$E$407,0)),-SUM(H541:H552))","v":0},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C553,'RFM input'!$E$358:$E$407,0)),-SUM(I541:I552))","v":0},{"$f":"IF(COUNT($H553:I553)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C553,'RFM input'!$E$358:$E$407,0)),-SUM(J541:J552)))","v":0},{"$f":"IF(COUNT($H553:J553)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C553,'RFM input'!$E$358:$E$407,0)),-SUM(K541:K552)))","v":0},{"$f":"IF(COUNT($H553:K553)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C553,'RFM input'!$E$358:$E$407,0)),-SUM(L541:L552)))","v":0},{"$f":"IF(COUNT($H553:L553)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C553,'RFM input'!$E$358:$E$407,0)),-SUM(M541:M552)))","v":0},{"$f":"IF(COUNT($H553:M553)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C553,'RFM input'!$E$358:$E$407,0)),-SUM(N541:N552)))","v":0},{"$f":"IF(COUNT($H553:N553)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C553,'RFM input'!$E$358:$E$407,0)),-SUM(O541:O552)))","v":0},{"$f":"IF(COUNT($H553:O553)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C553,'RFM input'!$E$358:$E$407,0)),-SUM(P541:P552)))","v":0},{"$f":"IF(COUNT($H553:P553)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C553,'RFM input'!$E$358:$E$407,0)),-SUM(Q541:Q552)))","v":0}]
[null,{"$f":"Asset35","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A35taxremlife,A35taxvalue-SUM($F554:F554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(I$3>A35taxremlife,A35taxvalue-SUM($F554:H554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(J$3>A35taxremlife,A35taxvalue-SUM($F554:I554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(K$3>A35taxremlife,A35taxvalue-SUM($F554:J554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(L$3>A35taxremlife,A35taxvalue-SUM($F554:K554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(M$3>A35taxremlife,A35taxvalue-SUM($F554:L554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(N$3>A35taxremlife,A35taxvalue-SUM($F554:M554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(O$3>A35taxremlife,A35taxvalue-SUM($F554:N554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(P$3>A35taxremlife,A35taxvalue-SUM($F554:O554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(Q$3>A35taxremlife,A35taxvalue-SUM($F554:P554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A35taxstdlife+$E556),('RFM input'!$H$95-'RFM input'!$H$149)-SUM($H556:H556),('RFM input'!$H$95-'RFM input'!$H$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A35taxstdlife+$E556),('RFM input'!$H$95-'RFM input'!$H$149)-SUM($H556:I556),('RFM input'!$H$95-'RFM input'!$H$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A35taxstdlife+$E556),('RFM input'!$H$95-'RFM input'!$H$149)-SUM($H556:J556),('RFM input'!$H$95-'RFM input'!$H$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A35taxstdlife+$E556),('RFM input'!$H$95-'RFM input'!$H$149)-SUM($H556:K556),('RFM input'!$H$95-'RFM input'!$H$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E556),('RFM input'!$H$95-'RFM input'!$H$149)-SUM($H556:L556),('RFM input'!$H$95-'RFM input'!$H$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E556),('RFM input'!$H$95-'RFM input'!$H$149)-SUM($H556:M556),('RFM input'!$H$95-'RFM input'!$H$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E556),('RFM input'!$H$95-'RFM input'!$H$149)-SUM($H556:N556),('RFM input'!$H$95-'RFM input'!$H$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E556),('RFM input'!$H$95-'RFM input'!$H$149)-SUM($H556:O556),('RFM input'!$H$95-'RFM input'!$H$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E556),('RFM input'!$H$95-'RFM input'!$H$149)-SUM($H556:P556),('RFM input'!$H$95-'RFM input'!$H$149)/A35taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A35taxstdlife+$E557),('RFM input'!$I$95-'RFM input'!$I$149)-SUM($I557:I557),('RFM input'!$I$95-'RFM input'!$I$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A35taxstdlife+$E557),('RFM input'!$I$95-'RFM input'!$I$149)-SUM($I557:J557),('RFM input'!$I$95-'RFM input'!$I$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A35taxstdlife+$E557),('RFM input'!$I$95-'RFM input'!$I$149)-SUM($I557:K557),('RFM input'!$I$95-'RFM input'!$I$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E557),('RFM input'!$I$95-'RFM input'!$I$149)-SUM($I557:L557),('RFM input'!$I$95-'RFM input'!$I$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E557),('RFM input'!$I$95-'RFM input'!$I$149)-SUM($I557:M557),('RFM input'!$I$95-'RFM input'!$I$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E557),('RFM input'!$I$95-'RFM input'!$I$149)-SUM($I557:N557),('RFM input'!$I$95-'RFM input'!$I$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E557),('RFM input'!$I$95-'RFM input'!$I$149)-SUM($I557:O557),('RFM input'!$I$95-'RFM input'!$I$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E557),('RFM input'!$I$95-'RFM input'!$I$149)-SUM($I557:P557),('RFM input'!$I$95-'RFM input'!$I$149)/A35taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A35taxstdlife+$E558),('RFM input'!$J$95-'RFM input'!$J$149)-SUM($J558:J558),('RFM input'!$J$95-'RFM input'!$J$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A35taxstdlife+$E558),('RFM input'!$J$95-'RFM input'!$J$149)-SUM($J558:K558),('RFM input'!$J$95-'RFM input'!$J$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E558),('RFM input'!$J$95-'RFM input'!$J$149)-SUM($J558:L558),('RFM input'!$J$95-'RFM input'!$J$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E558),('RFM input'!$J$95-'RFM input'!$J$149)-SUM($J558:M558),('RFM input'!$J$95-'RFM input'!$J$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E558),('RFM input'!$J$95-'RFM input'!$J$149)-SUM($J558:N558),('RFM input'!$J$95-'RFM input'!$J$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E558),('RFM input'!$J$95-'RFM input'!$J$149)-SUM($J558:O558),('RFM input'!$J$95-'RFM input'!$J$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E558),('RFM input'!$J$95-'RFM input'!$J$149)-SUM($J558:P558),('RFM input'!$J$95-'RFM input'!$J$149)/A35taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A35taxstdlife+$E559),('RFM input'!$K$95-'RFM input'!$K$149)-SUM($K559:K559),('RFM input'!$K$95-'RFM input'!$K$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E559),('RFM input'!$K$95-'RFM input'!$K$149)-SUM($K559:L559),('RFM input'!$K$95-'RFM input'!$K$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E559),('RFM input'!$K$95-'RFM input'!$K$149)-SUM($K559:M559),('RFM input'!$K$95-'RFM input'!$K$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E559),('RFM input'!$K$95-'RFM input'!$K$149)-SUM($K559:N559),('RFM input'!$K$95-'RFM input'!$K$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E559),('RFM input'!$K$95-'RFM input'!$K$149)-SUM($K559:O559),('RFM input'!$K$95-'RFM input'!$K$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E559),('RFM input'!$K$95-'RFM input'!$K$149)-SUM($K559:P559),('RFM input'!$K$95-'RFM input'!$K$149)/A35taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E560),('RFM input'!$L$95-'RFM input'!$L$149)-SUM($L560:L560),('RFM input'!$L$95-'RFM input'!$L$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E560),('RFM input'!$L$95-'RFM input'!$L$149)-SUM($L560:M560),('RFM input'!$L$95-'RFM input'!$L$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E560),('RFM input'!$L$95-'RFM input'!$L$149)-SUM($L560:N560),('RFM input'!$L$95-'RFM input'!$L$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E560),('RFM input'!$L$95-'RFM input'!$L$149)-SUM($L560:O560),('RFM input'!$L$95-'RFM input'!$L$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E560),('RFM input'!$L$95-'RFM input'!$L$149)-SUM($L560:P560),('RFM input'!$L$95-'RFM input'!$L$149)/A35taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E561),('RFM input'!$M$95-'RFM input'!$M$149)-SUM($M561:M561),('RFM input'!$M$95-'RFM input'!$M$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E561),('RFM input'!$M$95-'RFM input'!$M$149)-SUM($M561:N561),('RFM input'!$M$95-'RFM input'!$M$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E561),('RFM input'!$M$95-'RFM input'!$M$149)-SUM($M561:O561),('RFM input'!$M$95-'RFM input'!$M$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E561),('RFM input'!$M$95-'RFM input'!$M$149)-SUM($M561:P561),('RFM input'!$M$95-'RFM input'!$M$149)/A35taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E562),('RFM input'!$N$95-'RFM input'!$N$149)-SUM($N562:N562),('RFM input'!$N$95-'RFM input'!$N$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E562),('RFM input'!$N$95-'RFM input'!$N$149)-SUM($N562:O562),('RFM input'!$N$95-'RFM input'!$N$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E562),('RFM input'!$N$95-'RFM input'!$N$149)-SUM($N562:P562),('RFM input'!$N$95-'RFM input'!$N$149)/A35taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E563),('RFM input'!$O$95-'RFM input'!$O$149)-SUM($O563:O563),('RFM input'!$O$95-'RFM input'!$O$149)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E563),('RFM input'!$O$95-'RFM input'!$O$149)-SUM($O563:P563),('RFM input'!$O$95-'RFM input'!$O$149)/A35taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E564),('RFM input'!$P$95-'RFM input'!$P$149)-SUM($P564:P564),('RFM input'!$P$95-'RFM input'!$P$149)/A35taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C566,'RFM input'!$E$358:$E$407,0)),-SUM(H554:H565))","v":0},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C566,'RFM input'!$E$358:$E$407,0)),-SUM(I554:I565))","v":0},{"$f":"IF(COUNT($H566:I566)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C566,'RFM input'!$E$358:$E$407,0)),-SUM(J554:J565)))","v":0},{"$f":"IF(COUNT($H566:J566)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C566,'RFM input'!$E$358:$E$407,0)),-SUM(K554:K565)))","v":0},{"$f":"IF(COUNT($H566:K566)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C566,'RFM input'!$E$358:$E$407,0)),-SUM(L554:L565)))","v":0},{"$f":"IF(COUNT($H566:L566)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C566,'RFM input'!$E$358:$E$407,0)),-SUM(M554:M565)))","v":0},{"$f":"IF(COUNT($H566:M566)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C566,'RFM input'!$E$358:$E$407,0)),-SUM(N554:N565)))","v":0},{"$f":"IF(COUNT($H566:N566)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C566,'RFM input'!$E$358:$E$407,0)),-SUM(O554:O565)))","v":0},{"$f":"IF(COUNT($H566:O566)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C566,'RFM input'!$E$358:$E$407,0)),-SUM(P554:P565)))","v":0},{"$f":"IF(COUNT($H566:P566)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C566,'RFM input'!$E$358:$E$407,0)),-SUM(Q554:Q565)))","v":0}]
[null,{"$f":"Asset36","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A36taxremlife,A36taxvalue-SUM($F567:F567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(I$3>A36taxremlife,A36taxvalue-SUM($F567:H567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(J$3>A36taxremlife,A36taxvalue-SUM($F567:I567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(K$3>A36taxremlife,A36taxvalue-SUM($F567:J567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(L$3>A36taxremlife,A36taxvalue-SUM($F567:K567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(M$3>A36taxremlife,A36taxvalue-SUM($F567:L567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(N$3>A36taxremlife,A36taxvalue-SUM($F567:M567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(O$3>A36taxremlife,A36taxvalue-SUM($F567:N567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(P$3>A36taxremlife,A36taxvalue-SUM($F567:O567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(Q$3>A36taxremlife,A36taxvalue-SUM($F567:P567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A36taxstdlife+$E569),('RFM input'!$H$96-'RFM input'!$H$150)-SUM($H569:H569),('RFM input'!$H$96-'RFM input'!$H$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A36taxstdlife+$E569),('RFM input'!$H$96-'RFM input'!$H$150)-SUM($H569:I569),('RFM input'!$H$96-'RFM input'!$H$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A36taxstdlife+$E569),('RFM input'!$H$96-'RFM input'!$H$150)-SUM($H569:J569),('RFM input'!$H$96-'RFM input'!$H$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A36taxstdlife+$E569),('RFM input'!$H$96-'RFM input'!$H$150)-SUM($H569:K569),('RFM input'!$H$96-'RFM input'!$H$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E569),('RFM input'!$H$96-'RFM input'!$H$150)-SUM($H569:L569),('RFM input'!$H$96-'RFM input'!$H$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E569),('RFM input'!$H$96-'RFM input'!$H$150)-SUM($H569:M569),('RFM input'!$H$96-'RFM input'!$H$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E569),('RFM input'!$H$96-'RFM input'!$H$150)-SUM($H569:N569),('RFM input'!$H$96-'RFM input'!$H$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E569),('RFM input'!$H$96-'RFM input'!$H$150)-SUM($H569:O569),('RFM input'!$H$96-'RFM input'!$H$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E569),('RFM input'!$H$96-'RFM input'!$H$150)-SUM($H569:P569),('RFM input'!$H$96-'RFM input'!$H$150)/A36taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A36taxstdlife+$E570),('RFM input'!$I$96-'RFM input'!$I$150)-SUM($I570:I570),('RFM input'!$I$96-'RFM input'!$I$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A36taxstdlife+$E570),('RFM input'!$I$96-'RFM input'!$I$150)-SUM($I570:J570),('RFM input'!$I$96-'RFM input'!$I$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A36taxstdlife+$E570),('RFM input'!$I$96-'RFM input'!$I$150)-SUM($I570:K570),('RFM input'!$I$96-'RFM input'!$I$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E570),('RFM input'!$I$96-'RFM input'!$I$150)-SUM($I570:L570),('RFM input'!$I$96-'RFM input'!$I$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E570),('RFM input'!$I$96-'RFM input'!$I$150)-SUM($I570:M570),('RFM input'!$I$96-'RFM input'!$I$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E570),('RFM input'!$I$96-'RFM input'!$I$150)-SUM($I570:N570),('RFM input'!$I$96-'RFM input'!$I$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E570),('RFM input'!$I$96-'RFM input'!$I$150)-SUM($I570:O570),('RFM input'!$I$96-'RFM input'!$I$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E570),('RFM input'!$I$96-'RFM input'!$I$150)-SUM($I570:P570),('RFM input'!$I$96-'RFM input'!$I$150)/A36taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A36taxstdlife+$E571),('RFM input'!$J$96-'RFM input'!$J$150)-SUM($J571:J571),('RFM input'!$J$96-'RFM input'!$J$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A36taxstdlife+$E571),('RFM input'!$J$96-'RFM input'!$J$150)-SUM($J571:K571),('RFM input'!$J$96-'RFM input'!$J$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E571),('RFM input'!$J$96-'RFM input'!$J$150)-SUM($J571:L571),('RFM input'!$J$96-'RFM input'!$J$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E571),('RFM input'!$J$96-'RFM input'!$J$150)-SUM($J571:M571),('RFM input'!$J$96-'RFM input'!$J$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E571),('RFM input'!$J$96-'RFM input'!$J$150)-SUM($J571:N571),('RFM input'!$J$96-'RFM input'!$J$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E571),('RFM input'!$J$96-'RFM input'!$J$150)-SUM($J571:O571),('RFM input'!$J$96-'RFM input'!$J$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E571),('RFM input'!$J$96-'RFM input'!$J$150)-SUM($J571:P571),('RFM input'!$J$96-'RFM input'!$J$150)/A36taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A36taxstdlife+$E572),('RFM input'!$K$96-'RFM input'!$K$150)-SUM($K572:K572),('RFM input'!$K$96-'RFM input'!$K$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E572),('RFM input'!$K$96-'RFM input'!$K$150)-SUM($K572:L572),('RFM input'!$K$96-'RFM input'!$K$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E572),('RFM input'!$K$96-'RFM input'!$K$150)-SUM($K572:M572),('RFM input'!$K$96-'RFM input'!$K$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E572),('RFM input'!$K$96-'RFM input'!$K$150)-SUM($K572:N572),('RFM input'!$K$96-'RFM input'!$K$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E572),('RFM input'!$K$96-'RFM input'!$K$150)-SUM($K572:O572),('RFM input'!$K$96-'RFM input'!$K$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E572),('RFM input'!$K$96-'RFM input'!$K$150)-SUM($K572:P572),('RFM input'!$K$96-'RFM input'!$K$150)/A36taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E573),('RFM input'!$L$96-'RFM input'!$L$150)-SUM($L573:L573),('RFM input'!$L$96-'RFM input'!$L$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E573),('RFM input'!$L$96-'RFM input'!$L$150)-SUM($L573:M573),('RFM input'!$L$96-'RFM input'!$L$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E573),('RFM input'!$L$96-'RFM input'!$L$150)-SUM($L573:N573),('RFM input'!$L$96-'RFM input'!$L$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E573),('RFM input'!$L$96-'RFM input'!$L$150)-SUM($L573:O573),('RFM input'!$L$96-'RFM input'!$L$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E573),('RFM input'!$L$96-'RFM input'!$L$150)-SUM($L573:P573),('RFM input'!$L$96-'RFM input'!$L$150)/A36taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E574),('RFM input'!$M$96-'RFM input'!$M$150)-SUM($M574:M574),('RFM input'!$M$96-'RFM input'!$M$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E574),('RFM input'!$M$96-'RFM input'!$M$150)-SUM($M574:N574),('RFM input'!$M$96-'RFM input'!$M$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E574),('RFM input'!$M$96-'RFM input'!$M$150)-SUM($M574:O574),('RFM input'!$M$96-'RFM input'!$M$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E574),('RFM input'!$M$96-'RFM input'!$M$150)-SUM($M574:P574),('RFM input'!$M$96-'RFM input'!$M$150)/A36taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E575),('RFM input'!$N$96-'RFM input'!$N$150)-SUM($N575:N575),('RFM input'!$N$96-'RFM input'!$N$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E575),('RFM input'!$N$96-'RFM input'!$N$150)-SUM($N575:O575),('RFM input'!$N$96-'RFM input'!$N$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E575),('RFM input'!$N$96-'RFM input'!$N$150)-SUM($N575:P575),('RFM input'!$N$96-'RFM input'!$N$150)/A36taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E576),('RFM input'!$O$96-'RFM input'!$O$150)-SUM($O576:O576),('RFM input'!$O$96-'RFM input'!$O$150)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E576),('RFM input'!$O$96-'RFM input'!$O$150)-SUM($O576:P576),('RFM input'!$O$96-'RFM input'!$O$150)/A36taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E577),('RFM input'!$P$96-'RFM input'!$P$150)-SUM($P577:P577),('RFM input'!$P$96-'RFM input'!$P$150)/A36taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C579,'RFM input'!$E$358:$E$407,0)),-SUM(H567:H578))","v":0},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C579,'RFM input'!$E$358:$E$407,0)),-SUM(I567:I578))","v":0},{"$f":"IF(COUNT($H579:I579)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C579,'RFM input'!$E$358:$E$407,0)),-SUM(J567:J578)))","v":0},{"$f":"IF(COUNT($H579:J579)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C579,'RFM input'!$E$358:$E$407,0)),-SUM(K567:K578)))","v":0},{"$f":"IF(COUNT($H579:K579)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C579,'RFM input'!$E$358:$E$407,0)),-SUM(L567:L578)))","v":0},{"$f":"IF(COUNT($H579:L579)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C579,'RFM input'!$E$358:$E$407,0)),-SUM(M567:M578)))","v":0},{"$f":"IF(COUNT($H579:M579)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C579,'RFM input'!$E$358:$E$407,0)),-SUM(N567:N578)))","v":0},{"$f":"IF(COUNT($H579:N579)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C579,'RFM input'!$E$358:$E$407,0)),-SUM(O567:O578)))","v":0},{"$f":"IF(COUNT($H579:O579)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C579,'RFM input'!$E$358:$E$407,0)),-SUM(P567:P578)))","v":0},{"$f":"IF(COUNT($H579:P579)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C579,'RFM input'!$E$358:$E$407,0)),-SUM(Q567:Q578)))","v":0}]
[null,{"$f":"Asset37","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A37taxremlife,A37taxvalue-SUM($F580:F580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(I$3>A37taxremlife,A37taxvalue-SUM($F580:H580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(J$3>A37taxremlife,A37taxvalue-SUM($F580:I580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(K$3>A37taxremlife,A37taxvalue-SUM($F580:J580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(L$3>A37taxremlife,A37taxvalue-SUM($F580:K580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(M$3>A37taxremlife,A37taxvalue-SUM($F580:L580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(N$3>A37taxremlife,A37taxvalue-SUM($F580:M580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(O$3>A37taxremlife,A37taxvalue-SUM($F580:N580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(P$3>A37taxremlife,A37taxvalue-SUM($F580:O580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(Q$3>A37taxremlife,A37taxvalue-SUM($F580:P580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A37taxstdlife+$E582),('RFM input'!$H$97-'RFM input'!$H$151)-SUM($H582:H582),('RFM input'!$H$97-'RFM input'!$H$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A37taxstdlife+$E582),('RFM input'!$H$97-'RFM input'!$H$151)-SUM($H582:I582),('RFM input'!$H$97-'RFM input'!$H$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A37taxstdlife+$E582),('RFM input'!$H$97-'RFM input'!$H$151)-SUM($H582:J582),('RFM input'!$H$97-'RFM input'!$H$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A37taxstdlife+$E582),('RFM input'!$H$97-'RFM input'!$H$151)-SUM($H582:K582),('RFM input'!$H$97-'RFM input'!$H$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E582),('RFM input'!$H$97-'RFM input'!$H$151)-SUM($H582:L582),('RFM input'!$H$97-'RFM input'!$H$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E582),('RFM input'!$H$97-'RFM input'!$H$151)-SUM($H582:M582),('RFM input'!$H$97-'RFM input'!$H$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E582),('RFM input'!$H$97-'RFM input'!$H$151)-SUM($H582:N582),('RFM input'!$H$97-'RFM input'!$H$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E582),('RFM input'!$H$97-'RFM input'!$H$151)-SUM($H582:O582),('RFM input'!$H$97-'RFM input'!$H$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E582),('RFM input'!$H$97-'RFM input'!$H$151)-SUM($H582:P582),('RFM input'!$H$97-'RFM input'!$H$151)/A37taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A37taxstdlife+$E583),('RFM input'!$I$97-'RFM input'!$I$151)-SUM($I583:I583),('RFM input'!$I$97-'RFM input'!$I$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A37taxstdlife+$E583),('RFM input'!$I$97-'RFM input'!$I$151)-SUM($I583:J583),('RFM input'!$I$97-'RFM input'!$I$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A37taxstdlife+$E583),('RFM input'!$I$97-'RFM input'!$I$151)-SUM($I583:K583),('RFM input'!$I$97-'RFM input'!$I$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E583),('RFM input'!$I$97-'RFM input'!$I$151)-SUM($I583:L583),('RFM input'!$I$97-'RFM input'!$I$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E583),('RFM input'!$I$97-'RFM input'!$I$151)-SUM($I583:M583),('RFM input'!$I$97-'RFM input'!$I$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E583),('RFM input'!$I$97-'RFM input'!$I$151)-SUM($I583:N583),('RFM input'!$I$97-'RFM input'!$I$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E583),('RFM input'!$I$97-'RFM input'!$I$151)-SUM($I583:O583),('RFM input'!$I$97-'RFM input'!$I$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E583),('RFM input'!$I$97-'RFM input'!$I$151)-SUM($I583:P583),('RFM input'!$I$97-'RFM input'!$I$151)/A37taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A37taxstdlife+$E584),('RFM input'!$J$97-'RFM input'!$J$151)-SUM($J584:J584),('RFM input'!$J$97-'RFM input'!$J$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A37taxstdlife+$E584),('RFM input'!$J$97-'RFM input'!$J$151)-SUM($J584:K584),('RFM input'!$J$97-'RFM input'!$J$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E584),('RFM input'!$J$97-'RFM input'!$J$151)-SUM($J584:L584),('RFM input'!$J$97-'RFM input'!$J$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E584),('RFM input'!$J$97-'RFM input'!$J$151)-SUM($J584:M584),('RFM input'!$J$97-'RFM input'!$J$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E584),('RFM input'!$J$97-'RFM input'!$J$151)-SUM($J584:N584),('RFM input'!$J$97-'RFM input'!$J$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E584),('RFM input'!$J$97-'RFM input'!$J$151)-SUM($J584:O584),('RFM input'!$J$97-'RFM input'!$J$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E584),('RFM input'!$J$97-'RFM input'!$J$151)-SUM($J584:P584),('RFM input'!$J$97-'RFM input'!$J$151)/A37taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A37taxstdlife+$E585),('RFM input'!$K$97-'RFM input'!$K$151)-SUM($K585:K585),('RFM input'!$K$97-'RFM input'!$K$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E585),('RFM input'!$K$97-'RFM input'!$K$151)-SUM($K585:L585),('RFM input'!$K$97-'RFM input'!$K$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E585),('RFM input'!$K$97-'RFM input'!$K$151)-SUM($K585:M585),('RFM input'!$K$97-'RFM input'!$K$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E585),('RFM input'!$K$97-'RFM input'!$K$151)-SUM($K585:N585),('RFM input'!$K$97-'RFM input'!$K$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E585),('RFM input'!$K$97-'RFM input'!$K$151)-SUM($K585:O585),('RFM input'!$K$97-'RFM input'!$K$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E585),('RFM input'!$K$97-'RFM input'!$K$151)-SUM($K585:P585),('RFM input'!$K$97-'RFM input'!$K$151)/A37taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E586),('RFM input'!$L$97-'RFM input'!$L$151)-SUM($L586:L586),('RFM input'!$L$97-'RFM input'!$L$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E586),('RFM input'!$L$97-'RFM input'!$L$151)-SUM($L586:M586),('RFM input'!$L$97-'RFM input'!$L$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E586),('RFM input'!$L$97-'RFM input'!$L$151)-SUM($L586:N586),('RFM input'!$L$97-'RFM input'!$L$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E586),('RFM input'!$L$97-'RFM input'!$L$151)-SUM($L586:O586),('RFM input'!$L$97-'RFM input'!$L$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E586),('RFM input'!$L$97-'RFM input'!$L$151)-SUM($L586:P586),('RFM input'!$L$97-'RFM input'!$L$151)/A37taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E587),('RFM input'!$M$97-'RFM input'!$M$151)-SUM($M587:M587),('RFM input'!$M$97-'RFM input'!$M$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E587),('RFM input'!$M$97-'RFM input'!$M$151)-SUM($M587:N587),('RFM input'!$M$97-'RFM input'!$M$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E587),('RFM input'!$M$97-'RFM input'!$M$151)-SUM($M587:O587),('RFM input'!$M$97-'RFM input'!$M$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E587),('RFM input'!$M$97-'RFM input'!$M$151)-SUM($M587:P587),('RFM input'!$M$97-'RFM input'!$M$151)/A37taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E588),('RFM input'!$N$97-'RFM input'!$N$151)-SUM($N588:N588),('RFM input'!$N$97-'RFM input'!$N$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E588),('RFM input'!$N$97-'RFM input'!$N$151)-SUM($N588:O588),('RFM input'!$N$97-'RFM input'!$N$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E588),('RFM input'!$N$97-'RFM input'!$N$151)-SUM($N588:P588),('RFM input'!$N$97-'RFM input'!$N$151)/A37taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E589),('RFM input'!$O$97-'RFM input'!$O$151)-SUM($O589:O589),('RFM input'!$O$97-'RFM input'!$O$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E589),('RFM input'!$O$97-'RFM input'!$O$151)-SUM($O589:P589),('RFM input'!$O$97-'RFM input'!$O$151)/A37taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E590),('RFM input'!$P$97-'RFM input'!$P$151)-SUM($P590:P590),('RFM input'!$P$97-'RFM input'!$P$151)/A37taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C592,'RFM input'!$E$358:$E$407,0)),-SUM(H580:H591))","v":0},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C592,'RFM input'!$E$358:$E$407,0)),-SUM(I580:I591))","v":0},{"$f":"IF(COUNT($H592:I592)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C592,'RFM input'!$E$358:$E$407,0)),-SUM(J580:J591)))","v":0},{"$f":"IF(COUNT($H592:J592)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C592,'RFM input'!$E$358:$E$407,0)),-SUM(K580:K591)))","v":0},{"$f":"IF(COUNT($H592:K592)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C592,'RFM input'!$E$358:$E$407,0)),-SUM(L580:L591)))","v":0},{"$f":"IF(COUNT($H592:L592)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C592,'RFM input'!$E$358:$E$407,0)),-SUM(M580:M591)))","v":0},{"$f":"IF(COUNT($H592:M592)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C592,'RFM input'!$E$358:$E$407,0)),-SUM(N580:N591)))","v":0},{"$f":"IF(COUNT($H592:N592)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C592,'RFM input'!$E$358:$E$407,0)),-SUM(O580:O591)))","v":0},{"$f":"IF(COUNT($H592:O592)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C592,'RFM input'!$E$358:$E$407,0)),-SUM(P580:P591)))","v":0},{"$f":"IF(COUNT($H592:P592)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C592,'RFM input'!$E$358:$E$407,0)),-SUM(Q580:Q591)))","v":0}]
[null,{"$f":"Asset38","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A38taxremlife,A38taxvalue-SUM($F593:F593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(I$3>A38taxremlife,A38taxvalue-SUM($F593:H593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(J$3>A38taxremlife,A38taxvalue-SUM($F593:I593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(K$3>A38taxremlife,A38taxvalue-SUM($F593:J593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(L$3>A38taxremlife,A38taxvalue-SUM($F593:K593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(M$3>A38taxremlife,A38taxvalue-SUM($F593:L593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(N$3>A38taxremlife,A38taxvalue-SUM($F593:M593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(O$3>A38taxremlife,A38taxvalue-SUM($F593:N593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(P$3>A38taxremlife,A38taxvalue-SUM($F593:O593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(Q$3>A38taxremlife,A38taxvalue-SUM($F593:P593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A38taxstdlife+$E595),('RFM input'!$H$98-'RFM input'!$H$152)-SUM($H595:H595),('RFM input'!$H$98-'RFM input'!$H$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A38taxstdlife+$E595),('RFM input'!$H$98-'RFM input'!$H$152)-SUM($H595:I595),('RFM input'!$H$98-'RFM input'!$H$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A38taxstdlife+$E595),('RFM input'!$H$98-'RFM input'!$H$152)-SUM($H595:J595),('RFM input'!$H$98-'RFM input'!$H$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A38taxstdlife+$E595),('RFM input'!$H$98-'RFM input'!$H$152)-SUM($H595:K595),('RFM input'!$H$98-'RFM input'!$H$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E595),('RFM input'!$H$98-'RFM input'!$H$152)-SUM($H595:L595),('RFM input'!$H$98-'RFM input'!$H$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E595),('RFM input'!$H$98-'RFM input'!$H$152)-SUM($H595:M595),('RFM input'!$H$98-'RFM input'!$H$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E595),('RFM input'!$H$98-'RFM input'!$H$152)-SUM($H595:N595),('RFM input'!$H$98-'RFM input'!$H$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E595),('RFM input'!$H$98-'RFM input'!$H$152)-SUM($H595:O595),('RFM input'!$H$98-'RFM input'!$H$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E595),('RFM input'!$H$98-'RFM input'!$H$152)-SUM($H595:P595),('RFM input'!$H$98-'RFM input'!$H$152)/A38taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A38taxstdlife+$E596),('RFM input'!$I$98-'RFM input'!$I$152)-SUM($I596:I596),('RFM input'!$I$98-'RFM input'!$I$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A38taxstdlife+$E596),('RFM input'!$I$98-'RFM input'!$I$152)-SUM($I596:J596),('RFM input'!$I$98-'RFM input'!$I$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A38taxstdlife+$E596),('RFM input'!$I$98-'RFM input'!$I$152)-SUM($I596:K596),('RFM input'!$I$98-'RFM input'!$I$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E596),('RFM input'!$I$98-'RFM input'!$I$152)-SUM($I596:L596),('RFM input'!$I$98-'RFM input'!$I$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E596),('RFM input'!$I$98-'RFM input'!$I$152)-SUM($I596:M596),('RFM input'!$I$98-'RFM input'!$I$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E596),('RFM input'!$I$98-'RFM input'!$I$152)-SUM($I596:N596),('RFM input'!$I$98-'RFM input'!$I$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E596),('RFM input'!$I$98-'RFM input'!$I$152)-SUM($I596:O596),('RFM input'!$I$98-'RFM input'!$I$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E596),('RFM input'!$I$98-'RFM input'!$I$152)-SUM($I596:P596),('RFM input'!$I$98-'RFM input'!$I$152)/A38taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A38taxstdlife+$E597),('RFM input'!$J$98-'RFM input'!$J$152)-SUM($J597:J597),('RFM input'!$J$98-'RFM input'!$J$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A38taxstdlife+$E597),('RFM input'!$J$98-'RFM input'!$J$152)-SUM($J597:K597),('RFM input'!$J$98-'RFM input'!$J$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E597),('RFM input'!$J$98-'RFM input'!$J$152)-SUM($J597:L597),('RFM input'!$J$98-'RFM input'!$J$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E597),('RFM input'!$J$98-'RFM input'!$J$152)-SUM($J597:M597),('RFM input'!$J$98-'RFM input'!$J$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E597),('RFM input'!$J$98-'RFM input'!$J$152)-SUM($J597:N597),('RFM input'!$J$98-'RFM input'!$J$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E597),('RFM input'!$J$98-'RFM input'!$J$152)-SUM($J597:O597),('RFM input'!$J$98-'RFM input'!$J$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E597),('RFM input'!$J$98-'RFM input'!$J$152)-SUM($J597:P597),('RFM input'!$J$98-'RFM input'!$J$152)/A38taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A38taxstdlife+$E598),('RFM input'!$K$98-'RFM input'!$K$152)-SUM($K598:K598),('RFM input'!$K$98-'RFM input'!$K$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E598),('RFM input'!$K$98-'RFM input'!$K$152)-SUM($K598:L598),('RFM input'!$K$98-'RFM input'!$K$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E598),('RFM input'!$K$98-'RFM input'!$K$152)-SUM($K598:M598),('RFM input'!$K$98-'RFM input'!$K$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E598),('RFM input'!$K$98-'RFM input'!$K$152)-SUM($K598:N598),('RFM input'!$K$98-'RFM input'!$K$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E598),('RFM input'!$K$98-'RFM input'!$K$152)-SUM($K598:O598),('RFM input'!$K$98-'RFM input'!$K$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E598),('RFM input'!$K$98-'RFM input'!$K$152)-SUM($K598:P598),('RFM input'!$K$98-'RFM input'!$K$152)/A38taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E599),('RFM input'!$L$98-'RFM input'!$L$152)-SUM($L599:L599),('RFM input'!$L$98-'RFM input'!$L$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E599),('RFM input'!$L$98-'RFM input'!$L$152)-SUM($L599:M599),('RFM input'!$L$98-'RFM input'!$L$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E599),('RFM input'!$L$98-'RFM input'!$L$152)-SUM($L599:N599),('RFM input'!$L$98-'RFM input'!$L$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E599),('RFM input'!$L$98-'RFM input'!$L$152)-SUM($L599:O599),('RFM input'!$L$98-'RFM input'!$L$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E599),('RFM input'!$L$98-'RFM input'!$L$152)-SUM($L599:P599),('RFM input'!$L$98-'RFM input'!$L$152)/A38taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E600),('RFM input'!$M$98-'RFM input'!$M$152)-SUM($M600:M600),('RFM input'!$M$98-'RFM input'!$M$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E600),('RFM input'!$M$98-'RFM input'!$M$152)-SUM($M600:N600),('RFM input'!$M$98-'RFM input'!$M$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E600),('RFM input'!$M$98-'RFM input'!$M$152)-SUM($M600:O600),('RFM input'!$M$98-'RFM input'!$M$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E600),('RFM input'!$M$98-'RFM input'!$M$152)-SUM($M600:P600),('RFM input'!$M$98-'RFM input'!$M$152)/A38taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E601),('RFM input'!$N$98-'RFM input'!$N$152)-SUM($N601:N601),('RFM input'!$N$98-'RFM input'!$N$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E601),('RFM input'!$N$98-'RFM input'!$N$152)-SUM($N601:O601),('RFM input'!$N$98-'RFM input'!$N$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E601),('RFM input'!$N$98-'RFM input'!$N$152)-SUM($N601:P601),('RFM input'!$N$98-'RFM input'!$N$152)/A38taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E602),('RFM input'!$O$98-'RFM input'!$O$152)-SUM($O602:O602),('RFM input'!$O$98-'RFM input'!$O$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E602),('RFM input'!$O$98-'RFM input'!$O$152)-SUM($O602:P602),('RFM input'!$O$98-'RFM input'!$O$152)/A38taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E603),('RFM input'!$P$98-'RFM input'!$P$152)-SUM($P603:P603),('RFM input'!$P$98-'RFM input'!$P$152)/A38taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C605,'RFM input'!$E$358:$E$407,0)),-SUM(H593:H604))","v":0},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C605,'RFM input'!$E$358:$E$407,0)),-SUM(I593:I604))","v":0},{"$f":"IF(COUNT($H605:I605)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C605,'RFM input'!$E$358:$E$407,0)),-SUM(J593:J604)))","v":0},{"$f":"IF(COUNT($H605:J605)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C605,'RFM input'!$E$358:$E$407,0)),-SUM(K593:K604)))","v":0},{"$f":"IF(COUNT($H605:K605)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C605,'RFM input'!$E$358:$E$407,0)),-SUM(L593:L604)))","v":0},{"$f":"IF(COUNT($H605:L605)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C605,'RFM input'!$E$358:$E$407,0)),-SUM(M593:M604)))","v":0},{"$f":"IF(COUNT($H605:M605)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C605,'RFM input'!$E$358:$E$407,0)),-SUM(N593:N604)))","v":0},{"$f":"IF(COUNT($H605:N605)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C605,'RFM input'!$E$358:$E$407,0)),-SUM(O593:O604)))","v":0},{"$f":"IF(COUNT($H605:O605)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C605,'RFM input'!$E$358:$E$407,0)),-SUM(P593:P604)))","v":0},{"$f":"IF(COUNT($H605:P605)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C605,'RFM input'!$E$358:$E$407,0)),-SUM(Q593:Q604)))","v":0}]
[null,{"$f":"Asset39","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A39taxremlife,A39taxvalue-SUM($F606:F606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(I$3>A39taxremlife,A39taxvalue-SUM($F606:H606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(J$3>A39taxremlife,A39taxvalue-SUM($F606:I606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(K$3>A39taxremlife,A39taxvalue-SUM($F606:J606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(L$3>A39taxremlife,A39taxvalue-SUM($F606:K606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(M$3>A39taxremlife,A39taxvalue-SUM($F606:L606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(N$3>A39taxremlife,A39taxvalue-SUM($F606:M606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(O$3>A39taxremlife,A39taxvalue-SUM($F606:N606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(P$3>A39taxremlife,A39taxvalue-SUM($F606:O606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(Q$3>A39taxremlife,A39taxvalue-SUM($F606:P606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A39taxstdlife+$E608),('RFM input'!$H$99-'RFM input'!$H$153)-SUM($H608:H608),('RFM input'!$H$99-'RFM input'!$H$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A39taxstdlife+$E608),('RFM input'!$H$99-'RFM input'!$H$153)-SUM($H608:I608),('RFM input'!$H$99-'RFM input'!$H$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A39taxstdlife+$E608),('RFM input'!$H$99-'RFM input'!$H$153)-SUM($H608:J608),('RFM input'!$H$99-'RFM input'!$H$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A39taxstdlife+$E608),('RFM input'!$H$99-'RFM input'!$H$153)-SUM($H608:K608),('RFM input'!$H$99-'RFM input'!$H$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E608),('RFM input'!$H$99-'RFM input'!$H$153)-SUM($H608:L608),('RFM input'!$H$99-'RFM input'!$H$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E608),('RFM input'!$H$99-'RFM input'!$H$153)-SUM($H608:M608),('RFM input'!$H$99-'RFM input'!$H$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E608),('RFM input'!$H$99-'RFM input'!$H$153)-SUM($H608:N608),('RFM input'!$H$99-'RFM input'!$H$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E608),('RFM input'!$H$99-'RFM input'!$H$153)-SUM($H608:O608),('RFM input'!$H$99-'RFM input'!$H$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E608),('RFM input'!$H$99-'RFM input'!$H$153)-SUM($H608:P608),('RFM input'!$H$99-'RFM input'!$H$153)/A39taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A39taxstdlife+$E609),('RFM input'!$I$99-'RFM input'!$I$153)-SUM($I609:I609),('RFM input'!$I$99-'RFM input'!$I$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A39taxstdlife+$E609),('RFM input'!$I$99-'RFM input'!$I$153)-SUM($I609:J609),('RFM input'!$I$99-'RFM input'!$I$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A39taxstdlife+$E609),('RFM input'!$I$99-'RFM input'!$I$153)-SUM($I609:K609),('RFM input'!$I$99-'RFM input'!$I$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E609),('RFM input'!$I$99-'RFM input'!$I$153)-SUM($I609:L609),('RFM input'!$I$99-'RFM input'!$I$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E609),('RFM input'!$I$99-'RFM input'!$I$153)-SUM($I609:M609),('RFM input'!$I$99-'RFM input'!$I$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E609),('RFM input'!$I$99-'RFM input'!$I$153)-SUM($I609:N609),('RFM input'!$I$99-'RFM input'!$I$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E609),('RFM input'!$I$99-'RFM input'!$I$153)-SUM($I609:O609),('RFM input'!$I$99-'RFM input'!$I$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E609),('RFM input'!$I$99-'RFM input'!$I$153)-SUM($I609:P609),('RFM input'!$I$99-'RFM input'!$I$153)/A39taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A39taxstdlife+$E610),('RFM input'!$J$99-'RFM input'!$J$153)-SUM($J610:J610),('RFM input'!$J$99-'RFM input'!$J$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A39taxstdlife+$E610),('RFM input'!$J$99-'RFM input'!$J$153)-SUM($J610:K610),('RFM input'!$J$99-'RFM input'!$J$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E610),('RFM input'!$J$99-'RFM input'!$J$153)-SUM($J610:L610),('RFM input'!$J$99-'RFM input'!$J$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E610),('RFM input'!$J$99-'RFM input'!$J$153)-SUM($J610:M610),('RFM input'!$J$99-'RFM input'!$J$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E610),('RFM input'!$J$99-'RFM input'!$J$153)-SUM($J610:N610),('RFM input'!$J$99-'RFM input'!$J$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E610),('RFM input'!$J$99-'RFM input'!$J$153)-SUM($J610:O610),('RFM input'!$J$99-'RFM input'!$J$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E610),('RFM input'!$J$99-'RFM input'!$J$153)-SUM($J610:P610),('RFM input'!$J$99-'RFM input'!$J$153)/A39taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A39taxstdlife+$E611),('RFM input'!$K$99-'RFM input'!$K$153)-SUM($K611:K611),('RFM input'!$K$99-'RFM input'!$K$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E611),('RFM input'!$K$99-'RFM input'!$K$153)-SUM($K611:L611),('RFM input'!$K$99-'RFM input'!$K$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E611),('RFM input'!$K$99-'RFM input'!$K$153)-SUM($K611:M611),('RFM input'!$K$99-'RFM input'!$K$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E611),('RFM input'!$K$99-'RFM input'!$K$153)-SUM($K611:N611),('RFM input'!$K$99-'RFM input'!$K$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E611),('RFM input'!$K$99-'RFM input'!$K$153)-SUM($K611:O611),('RFM input'!$K$99-'RFM input'!$K$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E611),('RFM input'!$K$99-'RFM input'!$K$153)-SUM($K611:P611),('RFM input'!$K$99-'RFM input'!$K$153)/A39taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E612),('RFM input'!$L$99-'RFM input'!$L$153)-SUM($L612:L612),('RFM input'!$L$99-'RFM input'!$L$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E612),('RFM input'!$L$99-'RFM input'!$L$153)-SUM($L612:M612),('RFM input'!$L$99-'RFM input'!$L$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E612),('RFM input'!$L$99-'RFM input'!$L$153)-SUM($L612:N612),('RFM input'!$L$99-'RFM input'!$L$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E612),('RFM input'!$L$99-'RFM input'!$L$153)-SUM($L612:O612),('RFM input'!$L$99-'RFM input'!$L$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E612),('RFM input'!$L$99-'RFM input'!$L$153)-SUM($L612:P612),('RFM input'!$L$99-'RFM input'!$L$153)/A39taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E613),('RFM input'!$M$99-'RFM input'!$M$153)-SUM($M613:M613),('RFM input'!$M$99-'RFM input'!$M$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E613),('RFM input'!$M$99-'RFM input'!$M$153)-SUM($M613:N613),('RFM input'!$M$99-'RFM input'!$M$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E613),('RFM input'!$M$99-'RFM input'!$M$153)-SUM($M613:O613),('RFM input'!$M$99-'RFM input'!$M$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E613),('RFM input'!$M$99-'RFM input'!$M$153)-SUM($M613:P613),('RFM input'!$M$99-'RFM input'!$M$153)/A39taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E614),('RFM input'!$N$99-'RFM input'!$N$153)-SUM($N614:N614),('RFM input'!$N$99-'RFM input'!$N$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E614),('RFM input'!$N$99-'RFM input'!$N$153)-SUM($N614:O614),('RFM input'!$N$99-'RFM input'!$N$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E614),('RFM input'!$N$99-'RFM input'!$N$153)-SUM($N614:P614),('RFM input'!$N$99-'RFM input'!$N$153)/A39taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E615),('RFM input'!$O$99-'RFM input'!$O$153)-SUM($O615:O615),('RFM input'!$O$99-'RFM input'!$O$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E615),('RFM input'!$O$99-'RFM input'!$O$153)-SUM($O615:P615),('RFM input'!$O$99-'RFM input'!$O$153)/A39taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E616),('RFM input'!$P$99-'RFM input'!$P$153)-SUM($P616:P616),('RFM input'!$P$99-'RFM input'!$P$153)/A39taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C618,'RFM input'!$E$358:$E$407,0)),-SUM(H606:H617))","v":0},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C618,'RFM input'!$E$358:$E$407,0)),-SUM(I606:I617))","v":0},{"$f":"IF(COUNT($H618:I618)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C618,'RFM input'!$E$358:$E$407,0)),-SUM(J606:J617)))","v":0},{"$f":"IF(COUNT($H618:J618)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C618,'RFM input'!$E$358:$E$407,0)),-SUM(K606:K617)))","v":0},{"$f":"IF(COUNT($H618:K618)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C618,'RFM input'!$E$358:$E$407,0)),-SUM(L606:L617)))","v":0},{"$f":"IF(COUNT($H618:L618)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C618,'RFM input'!$E$358:$E$407,0)),-SUM(M606:M617)))","v":0},{"$f":"IF(COUNT($H618:M618)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C618,'RFM input'!$E$358:$E$407,0)),-SUM(N606:N617)))","v":0},{"$f":"IF(COUNT($H618:N618)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C618,'RFM input'!$E$358:$E$407,0)),-SUM(O606:O617)))","v":0},{"$f":"IF(COUNT($H618:O618)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C618,'RFM input'!$E$358:$E$407,0)),-SUM(P606:P617)))","v":0},{"$f":"IF(COUNT($H618:P618)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C618,'RFM input'!$E$358:$E$407,0)),-SUM(Q606:Q617)))","v":0}]
[null,{"$f":"Asset40","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A40taxremlife,A40taxvalue-SUM($F619:F619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(I$3>A40taxremlife,A40taxvalue-SUM($F619:H619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(J$3>A40taxremlife,A40taxvalue-SUM($F619:I619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(K$3>A40taxremlife,A40taxvalue-SUM($F619:J619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(L$3>A40taxremlife,A40taxvalue-SUM($F619:K619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(M$3>A40taxremlife,A40taxvalue-SUM($F619:L619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(N$3>A40taxremlife,A40taxvalue-SUM($F619:M619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(O$3>A40taxremlife,A40taxvalue-SUM($F619:N619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(P$3>A40taxremlife,A40taxvalue-SUM($F619:O619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(Q$3>A40taxremlife,A40taxvalue-SUM($F619:P619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A40taxstdlife+$E621),('RFM input'!$H$100-'RFM input'!$H$154)-SUM($H621:H621),('RFM input'!$H$100-'RFM input'!$H$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A40taxstdlife+$E621),('RFM input'!$H$100-'RFM input'!$H$154)-SUM($H621:I621),('RFM input'!$H$100-'RFM input'!$H$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A40taxstdlife+$E621),('RFM input'!$H$100-'RFM input'!$H$154)-SUM($H621:J621),('RFM input'!$H$100-'RFM input'!$H$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A40taxstdlife+$E621),('RFM input'!$H$100-'RFM input'!$H$154)-SUM($H621:K621),('RFM input'!$H$100-'RFM input'!$H$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E621),('RFM input'!$H$100-'RFM input'!$H$154)-SUM($H621:L621),('RFM input'!$H$100-'RFM input'!$H$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E621),('RFM input'!$H$100-'RFM input'!$H$154)-SUM($H621:M621),('RFM input'!$H$100-'RFM input'!$H$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E621),('RFM input'!$H$100-'RFM input'!$H$154)-SUM($H621:N621),('RFM input'!$H$100-'RFM input'!$H$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E621),('RFM input'!$H$100-'RFM input'!$H$154)-SUM($H621:O621),('RFM input'!$H$100-'RFM input'!$H$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E621),('RFM input'!$H$100-'RFM input'!$H$154)-SUM($H621:P621),('RFM input'!$H$100-'RFM input'!$H$154)/A40taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A40taxstdlife+$E622),('RFM input'!$I$100-'RFM input'!$I$154)-SUM($I622:I622),('RFM input'!$I$100-'RFM input'!$I$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A40taxstdlife+$E622),('RFM input'!$I$100-'RFM input'!$I$154)-SUM($I622:J622),('RFM input'!$I$100-'RFM input'!$I$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A40taxstdlife+$E622),('RFM input'!$I$100-'RFM input'!$I$154)-SUM($I622:K622),('RFM input'!$I$100-'RFM input'!$I$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E622),('RFM input'!$I$100-'RFM input'!$I$154)-SUM($I622:L622),('RFM input'!$I$100-'RFM input'!$I$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E622),('RFM input'!$I$100-'RFM input'!$I$154)-SUM($I622:M622),('RFM input'!$I$100-'RFM input'!$I$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E622),('RFM input'!$I$100-'RFM input'!$I$154)-SUM($I622:N622),('RFM input'!$I$100-'RFM input'!$I$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E622),('RFM input'!$I$100-'RFM input'!$I$154)-SUM($I622:O622),('RFM input'!$I$100-'RFM input'!$I$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E622),('RFM input'!$I$100-'RFM input'!$I$154)-SUM($I622:P622),('RFM input'!$I$100-'RFM input'!$I$154)/A40taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A40taxstdlife+$E623),('RFM input'!$J$100-'RFM input'!$J$154)-SUM($J623:J623),('RFM input'!$J$100-'RFM input'!$J$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A40taxstdlife+$E623),('RFM input'!$J$100-'RFM input'!$J$154)-SUM($J623:K623),('RFM input'!$J$100-'RFM input'!$J$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E623),('RFM input'!$J$100-'RFM input'!$J$154)-SUM($J623:L623),('RFM input'!$J$100-'RFM input'!$J$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E623),('RFM input'!$J$100-'RFM input'!$J$154)-SUM($J623:M623),('RFM input'!$J$100-'RFM input'!$J$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E623),('RFM input'!$J$100-'RFM input'!$J$154)-SUM($J623:N623),('RFM input'!$J$100-'RFM input'!$J$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E623),('RFM input'!$J$100-'RFM input'!$J$154)-SUM($J623:O623),('RFM input'!$J$100-'RFM input'!$J$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E623),('RFM input'!$J$100-'RFM input'!$J$154)-SUM($J623:P623),('RFM input'!$J$100-'RFM input'!$J$154)/A40taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A40taxstdlife+$E624),('RFM input'!$K$100-'RFM input'!$K$154)-SUM($K624:K624),('RFM input'!$K$100-'RFM input'!$K$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E624),('RFM input'!$K$100-'RFM input'!$K$154)-SUM($K624:L624),('RFM input'!$K$100-'RFM input'!$K$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E624),('RFM input'!$K$100-'RFM input'!$K$154)-SUM($K624:M624),('RFM input'!$K$100-'RFM input'!$K$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E624),('RFM input'!$K$100-'RFM input'!$K$154)-SUM($K624:N624),('RFM input'!$K$100-'RFM input'!$K$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E624),('RFM input'!$K$100-'RFM input'!$K$154)-SUM($K624:O624),('RFM input'!$K$100-'RFM input'!$K$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E624),('RFM input'!$K$100-'RFM input'!$K$154)-SUM($K624:P624),('RFM input'!$K$100-'RFM input'!$K$154)/A40taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E625),('RFM input'!$L$100-'RFM input'!$L$154)-SUM($L625:L625),('RFM input'!$L$100-'RFM input'!$L$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E625),('RFM input'!$L$100-'RFM input'!$L$154)-SUM($L625:M625),('RFM input'!$L$100-'RFM input'!$L$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E625),('RFM input'!$L$100-'RFM input'!$L$154)-SUM($L625:N625),('RFM input'!$L$100-'RFM input'!$L$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E625),('RFM input'!$L$100-'RFM input'!$L$154)-SUM($L625:O625),('RFM input'!$L$100-'RFM input'!$L$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E625),('RFM input'!$L$100-'RFM input'!$L$154)-SUM($L625:P625),('RFM input'!$L$100-'RFM input'!$L$154)/A40taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E626),('RFM input'!$M$100-'RFM input'!$M$154)-SUM($M626:M626),('RFM input'!$M$100-'RFM input'!$M$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E626),('RFM input'!$M$100-'RFM input'!$M$154)-SUM($M626:N626),('RFM input'!$M$100-'RFM input'!$M$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E626),('RFM input'!$M$100-'RFM input'!$M$154)-SUM($M626:O626),('RFM input'!$M$100-'RFM input'!$M$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E626),('RFM input'!$M$100-'RFM input'!$M$154)-SUM($M626:P626),('RFM input'!$M$100-'RFM input'!$M$154)/A40taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E627),('RFM input'!$N$100-'RFM input'!$N$154)-SUM($N627:N627),('RFM input'!$N$100-'RFM input'!$N$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E627),('RFM input'!$N$100-'RFM input'!$N$154)-SUM($N627:O627),('RFM input'!$N$100-'RFM input'!$N$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E627),('RFM input'!$N$100-'RFM input'!$N$154)-SUM($N627:P627),('RFM input'!$N$100-'RFM input'!$N$154)/A40taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E628),('RFM input'!$O$100-'RFM input'!$O$154)-SUM($O628:O628),('RFM input'!$O$100-'RFM input'!$O$154)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E628),('RFM input'!$O$100-'RFM input'!$O$154)-SUM($O628:P628),('RFM input'!$O$100-'RFM input'!$O$154)/A40taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E629),('RFM input'!$P$100-'RFM input'!$P$154)-SUM($P629:P629),('RFM input'!$P$100-'RFM input'!$P$154)/A40taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C631,'RFM input'!$E$358:$E$407,0)),-SUM(H619:H630))","v":0},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C631,'RFM input'!$E$358:$E$407,0)),-SUM(I619:I630))","v":0},{"$f":"IF(COUNT($H631:I631)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C631,'RFM input'!$E$358:$E$407,0)),-SUM(J619:J630)))","v":0},{"$f":"IF(COUNT($H631:J631)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C631,'RFM input'!$E$358:$E$407,0)),-SUM(K619:K630)))","v":0},{"$f":"IF(COUNT($H631:K631)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C631,'RFM input'!$E$358:$E$407,0)),-SUM(L619:L630)))","v":0},{"$f":"IF(COUNT($H631:L631)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C631,'RFM input'!$E$358:$E$407,0)),-SUM(M619:M630)))","v":0},{"$f":"IF(COUNT($H631:M631)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C631,'RFM input'!$E$358:$E$407,0)),-SUM(N619:N630)))","v":0},{"$f":"IF(COUNT($H631:N631)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C631,'RFM input'!$E$358:$E$407,0)),-SUM(O619:O630)))","v":0},{"$f":"IF(COUNT($H631:O631)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C631,'RFM input'!$E$358:$E$407,0)),-SUM(P619:P630)))","v":0},{"$f":"IF(COUNT($H631:P631)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C631,'RFM input'!$E$358:$E$407,0)),-SUM(Q619:Q630)))","v":0}]
[null,{"$f":"Asset41","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A41taxremlife,A41taxvalue-SUM($F632:F632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(I$3>A41taxremlife,A41taxvalue-SUM($F632:H632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(J$3>A41taxremlife,A41taxvalue-SUM($F632:I632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(K$3>A41taxremlife,A41taxvalue-SUM($F632:J632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(L$3>A41taxremlife,A41taxvalue-SUM($F632:K632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(M$3>A41taxremlife,A41taxvalue-SUM($F632:L632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(N$3>A41taxremlife,A41taxvalue-SUM($F632:M632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(O$3>A41taxremlife,A41taxvalue-SUM($F632:N632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(P$3>A41taxremlife,A41taxvalue-SUM($F632:O632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(Q$3>A41taxremlife,A41taxvalue-SUM($F632:P632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A41taxstdlife+$E634),('RFM input'!$H$101-'RFM input'!$H$155)-SUM($H634:H634),('RFM input'!$H$101-'RFM input'!$H$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A41taxstdlife+$E634),('RFM input'!$H$101-'RFM input'!$H$155)-SUM($H634:I634),('RFM input'!$H$101-'RFM input'!$H$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A41taxstdlife+$E634),('RFM input'!$H$101-'RFM input'!$H$155)-SUM($H634:J634),('RFM input'!$H$101-'RFM input'!$H$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A41taxstdlife+$E634),('RFM input'!$H$101-'RFM input'!$H$155)-SUM($H634:K634),('RFM input'!$H$101-'RFM input'!$H$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E634),('RFM input'!$H$101-'RFM input'!$H$155)-SUM($H634:L634),('RFM input'!$H$101-'RFM input'!$H$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E634),('RFM input'!$H$101-'RFM input'!$H$155)-SUM($H634:M634),('RFM input'!$H$101-'RFM input'!$H$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E634),('RFM input'!$H$101-'RFM input'!$H$155)-SUM($H634:N634),('RFM input'!$H$101-'RFM input'!$H$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E634),('RFM input'!$H$101-'RFM input'!$H$155)-SUM($H634:O634),('RFM input'!$H$101-'RFM input'!$H$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E634),('RFM input'!$H$101-'RFM input'!$H$155)-SUM($H634:P634),('RFM input'!$H$101-'RFM input'!$H$155)/A41taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A41taxstdlife+$E635),('RFM input'!$I$101-'RFM input'!$I$155)-SUM($I635:I635),('RFM input'!$I$101-'RFM input'!$I$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A41taxstdlife+$E635),('RFM input'!$I$101-'RFM input'!$I$155)-SUM($I635:J635),('RFM input'!$I$101-'RFM input'!$I$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A41taxstdlife+$E635),('RFM input'!$I$101-'RFM input'!$I$155)-SUM($I635:K635),('RFM input'!$I$101-'RFM input'!$I$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E635),('RFM input'!$I$101-'RFM input'!$I$155)-SUM($I635:L635),('RFM input'!$I$101-'RFM input'!$I$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E635),('RFM input'!$I$101-'RFM input'!$I$155)-SUM($I635:M635),('RFM input'!$I$101-'RFM input'!$I$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E635),('RFM input'!$I$101-'RFM input'!$I$155)-SUM($I635:N635),('RFM input'!$I$101-'RFM input'!$I$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E635),('RFM input'!$I$101-'RFM input'!$I$155)-SUM($I635:O635),('RFM input'!$I$101-'RFM input'!$I$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E635),('RFM input'!$I$101-'RFM input'!$I$155)-SUM($I635:P635),('RFM input'!$I$101-'RFM input'!$I$155)/A41taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A41taxstdlife+$E636),('RFM input'!$J$101-'RFM input'!$J$155)-SUM($J636:J636),('RFM input'!$J$101-'RFM input'!$J$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A41taxstdlife+$E636),('RFM input'!$J$101-'RFM input'!$J$155)-SUM($J636:K636),('RFM input'!$J$101-'RFM input'!$J$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E636),('RFM input'!$J$101-'RFM input'!$J$155)-SUM($J636:L636),('RFM input'!$J$101-'RFM input'!$J$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E636),('RFM input'!$J$101-'RFM input'!$J$155)-SUM($J636:M636),('RFM input'!$J$101-'RFM input'!$J$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E636),('RFM input'!$J$101-'RFM input'!$J$155)-SUM($J636:N636),('RFM input'!$J$101-'RFM input'!$J$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E636),('RFM input'!$J$101-'RFM input'!$J$155)-SUM($J636:O636),('RFM input'!$J$101-'RFM input'!$J$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E636),('RFM input'!$J$101-'RFM input'!$J$155)-SUM($J636:P636),('RFM input'!$J$101-'RFM input'!$J$155)/A41taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A41taxstdlife+$E637),('RFM input'!$K$101-'RFM input'!$K$155)-SUM($K637:K637),('RFM input'!$K$101-'RFM input'!$K$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E637),('RFM input'!$K$101-'RFM input'!$K$155)-SUM($K637:L637),('RFM input'!$K$101-'RFM input'!$K$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E637),('RFM input'!$K$101-'RFM input'!$K$155)-SUM($K637:M637),('RFM input'!$K$101-'RFM input'!$K$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E637),('RFM input'!$K$101-'RFM input'!$K$155)-SUM($K637:N637),('RFM input'!$K$101-'RFM input'!$K$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E637),('RFM input'!$K$101-'RFM input'!$K$155)-SUM($K637:O637),('RFM input'!$K$101-'RFM input'!$K$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E637),('RFM input'!$K$101-'RFM input'!$K$155)-SUM($K637:P637),('RFM input'!$K$101-'RFM input'!$K$155)/A41taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E638),('RFM input'!$L$101-'RFM input'!$L$155)-SUM($L638:L638),('RFM input'!$L$101-'RFM input'!$L$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E638),('RFM input'!$L$101-'RFM input'!$L$155)-SUM($L638:M638),('RFM input'!$L$101-'RFM input'!$L$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E638),('RFM input'!$L$101-'RFM input'!$L$155)-SUM($L638:N638),('RFM input'!$L$101-'RFM input'!$L$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E638),('RFM input'!$L$101-'RFM input'!$L$155)-SUM($L638:O638),('RFM input'!$L$101-'RFM input'!$L$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E638),('RFM input'!$L$101-'RFM input'!$L$155)-SUM($L638:P638),('RFM input'!$L$101-'RFM input'!$L$155)/A41taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E639),('RFM input'!$M$101-'RFM input'!$M$155)-SUM($M639:M639),('RFM input'!$M$101-'RFM input'!$M$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E639),('RFM input'!$M$101-'RFM input'!$M$155)-SUM($M639:N639),('RFM input'!$M$101-'RFM input'!$M$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E639),('RFM input'!$M$101-'RFM input'!$M$155)-SUM($M639:O639),('RFM input'!$M$101-'RFM input'!$M$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E639),('RFM input'!$M$101-'RFM input'!$M$155)-SUM($M639:P639),('RFM input'!$M$101-'RFM input'!$M$155)/A41taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E640),('RFM input'!$N$101-'RFM input'!$N$155)-SUM($N640:N640),('RFM input'!$N$101-'RFM input'!$N$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E640),('RFM input'!$N$101-'RFM input'!$N$155)-SUM($N640:O640),('RFM input'!$N$101-'RFM input'!$N$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E640),('RFM input'!$N$101-'RFM input'!$N$155)-SUM($N640:P640),('RFM input'!$N$101-'RFM input'!$N$155)/A41taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E641),('RFM input'!$O$101-'RFM input'!$O$155)-SUM($O641:O641),('RFM input'!$O$101-'RFM input'!$O$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E641),('RFM input'!$O$101-'RFM input'!$O$155)-SUM($O641:P641),('RFM input'!$O$101-'RFM input'!$O$155)/A41taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E642),('RFM input'!$P$101-'RFM input'!$P$155)-SUM($P642:P642),('RFM input'!$P$101-'RFM input'!$P$155)/A41taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C644,'RFM input'!$E$358:$E$407,0)),-SUM(H632:H643))","v":0},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C644,'RFM input'!$E$358:$E$407,0)),-SUM(I632:I643))","v":0},{"$f":"IF(COUNT($H644:I644)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C644,'RFM input'!$E$358:$E$407,0)),-SUM(J632:J643)))","v":0},{"$f":"IF(COUNT($H644:J644)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C644,'RFM input'!$E$358:$E$407,0)),-SUM(K632:K643)))","v":0},{"$f":"IF(COUNT($H644:K644)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C644,'RFM input'!$E$358:$E$407,0)),-SUM(L632:L643)))","v":0},{"$f":"IF(COUNT($H644:L644)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C644,'RFM input'!$E$358:$E$407,0)),-SUM(M632:M643)))","v":0},{"$f":"IF(COUNT($H644:M644)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C644,'RFM input'!$E$358:$E$407,0)),-SUM(N632:N643)))","v":0},{"$f":"IF(COUNT($H644:N644)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C644,'RFM input'!$E$358:$E$407,0)),-SUM(O632:O643)))","v":0},{"$f":"IF(COUNT($H644:O644)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C644,'RFM input'!$E$358:$E$407,0)),-SUM(P632:P643)))","v":0},{"$f":"IF(COUNT($H644:P644)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C644,'RFM input'!$E$358:$E$407,0)),-SUM(Q632:Q643)))","v":0}]
[null,{"$f":"Asset42","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A42taxremlife,A42taxvalue-SUM($F645:F645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(I$3>A42taxremlife,A42taxvalue-SUM($F645:H645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(J$3>A42taxremlife,A42taxvalue-SUM($F645:I645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(K$3>A42taxremlife,A42taxvalue-SUM($F645:J645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(L$3>A42taxremlife,A42taxvalue-SUM($F645:K645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(M$3>A42taxremlife,A42taxvalue-SUM($F645:L645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(N$3>A42taxremlife,A42taxvalue-SUM($F645:M645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(O$3>A42taxremlife,A42taxvalue-SUM($F645:N645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(P$3>A42taxremlife,A42taxvalue-SUM($F645:O645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(Q$3>A42taxremlife,A42taxvalue-SUM($F645:P645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A42taxstdlife+$E647),('RFM input'!$H$102-'RFM input'!$H$156)-SUM($H647:H647),('RFM input'!$H$102-'RFM input'!$H$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A42taxstdlife+$E647),('RFM input'!$H$102-'RFM input'!$H$156)-SUM($H647:I647),('RFM input'!$H$102-'RFM input'!$H$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A42taxstdlife+$E647),('RFM input'!$H$102-'RFM input'!$H$156)-SUM($H647:J647),('RFM input'!$H$102-'RFM input'!$H$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A42taxstdlife+$E647),('RFM input'!$H$102-'RFM input'!$H$156)-SUM($H647:K647),('RFM input'!$H$102-'RFM input'!$H$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E647),('RFM input'!$H$102-'RFM input'!$H$156)-SUM($H647:L647),('RFM input'!$H$102-'RFM input'!$H$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E647),('RFM input'!$H$102-'RFM input'!$H$156)-SUM($H647:M647),('RFM input'!$H$102-'RFM input'!$H$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E647),('RFM input'!$H$102-'RFM input'!$H$156)-SUM($H647:N647),('RFM input'!$H$102-'RFM input'!$H$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E647),('RFM input'!$H$102-'RFM input'!$H$156)-SUM($H647:O647),('RFM input'!$H$102-'RFM input'!$H$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E647),('RFM input'!$H$102-'RFM input'!$H$156)-SUM($H647:P647),('RFM input'!$H$102-'RFM input'!$H$156)/A42taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A42taxstdlife+$E648),('RFM input'!$I$102-'RFM input'!$I$156)-SUM($I648:I648),('RFM input'!$I$102-'RFM input'!$I$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A42taxstdlife+$E648),('RFM input'!$I$102-'RFM input'!$I$156)-SUM($I648:J648),('RFM input'!$I$102-'RFM input'!$I$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A42taxstdlife+$E648),('RFM input'!$I$102-'RFM input'!$I$156)-SUM($I648:K648),('RFM input'!$I$102-'RFM input'!$I$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E648),('RFM input'!$I$102-'RFM input'!$I$156)-SUM($I648:L648),('RFM input'!$I$102-'RFM input'!$I$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E648),('RFM input'!$I$102-'RFM input'!$I$156)-SUM($I648:M648),('RFM input'!$I$102-'RFM input'!$I$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E648),('RFM input'!$I$102-'RFM input'!$I$156)-SUM($I648:N648),('RFM input'!$I$102-'RFM input'!$I$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E648),('RFM input'!$I$102-'RFM input'!$I$156)-SUM($I648:O648),('RFM input'!$I$102-'RFM input'!$I$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E648),('RFM input'!$I$102-'RFM input'!$I$156)-SUM($I648:P648),('RFM input'!$I$102-'RFM input'!$I$156)/A42taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A42taxstdlife+$E649),('RFM input'!$J$102-'RFM input'!$J$156)-SUM($J649:J649),('RFM input'!$J$102-'RFM input'!$J$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A42taxstdlife+$E649),('RFM input'!$J$102-'RFM input'!$J$156)-SUM($J649:K649),('RFM input'!$J$102-'RFM input'!$J$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E649),('RFM input'!$J$102-'RFM input'!$J$156)-SUM($J649:L649),('RFM input'!$J$102-'RFM input'!$J$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E649),('RFM input'!$J$102-'RFM input'!$J$156)-SUM($J649:M649),('RFM input'!$J$102-'RFM input'!$J$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E649),('RFM input'!$J$102-'RFM input'!$J$156)-SUM($J649:N649),('RFM input'!$J$102-'RFM input'!$J$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E649),('RFM input'!$J$102-'RFM input'!$J$156)-SUM($J649:O649),('RFM input'!$J$102-'RFM input'!$J$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E649),('RFM input'!$J$102-'RFM input'!$J$156)-SUM($J649:P649),('RFM input'!$J$102-'RFM input'!$J$156)/A42taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A42taxstdlife+$E650),('RFM input'!$K$102-'RFM input'!$K$156)-SUM($K650:K650),('RFM input'!$K$102-'RFM input'!$K$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E650),('RFM input'!$K$102-'RFM input'!$K$156)-SUM($K650:L650),('RFM input'!$K$102-'RFM input'!$K$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E650),('RFM input'!$K$102-'RFM input'!$K$156)-SUM($K650:M650),('RFM input'!$K$102-'RFM input'!$K$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E650),('RFM input'!$K$102-'RFM input'!$K$156)-SUM($K650:N650),('RFM input'!$K$102-'RFM input'!$K$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E650),('RFM input'!$K$102-'RFM input'!$K$156)-SUM($K650:O650),('RFM input'!$K$102-'RFM input'!$K$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E650),('RFM input'!$K$102-'RFM input'!$K$156)-SUM($K650:P650),('RFM input'!$K$102-'RFM input'!$K$156)/A42taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E651),('RFM input'!$L$102-'RFM input'!$L$156)-SUM($L651:L651),('RFM input'!$L$102-'RFM input'!$L$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E651),('RFM input'!$L$102-'RFM input'!$L$156)-SUM($L651:M651),('RFM input'!$L$102-'RFM input'!$L$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E651),('RFM input'!$L$102-'RFM input'!$L$156)-SUM($L651:N651),('RFM input'!$L$102-'RFM input'!$L$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E651),('RFM input'!$L$102-'RFM input'!$L$156)-SUM($L651:O651),('RFM input'!$L$102-'RFM input'!$L$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E651),('RFM input'!$L$102-'RFM input'!$L$156)-SUM($L651:P651),('RFM input'!$L$102-'RFM input'!$L$156)/A42taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E652),('RFM input'!$M$102-'RFM input'!$M$156)-SUM($M652:M652),('RFM input'!$M$102-'RFM input'!$M$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E652),('RFM input'!$M$102-'RFM input'!$M$156)-SUM($M652:N652),('RFM input'!$M$102-'RFM input'!$M$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E652),('RFM input'!$M$102-'RFM input'!$M$156)-SUM($M652:O652),('RFM input'!$M$102-'RFM input'!$M$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E652),('RFM input'!$M$102-'RFM input'!$M$156)-SUM($M652:P652),('RFM input'!$M$102-'RFM input'!$M$156)/A42taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E653),('RFM input'!$N$102-'RFM input'!$N$156)-SUM($N653:N653),('RFM input'!$N$102-'RFM input'!$N$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E653),('RFM input'!$N$102-'RFM input'!$N$156)-SUM($N653:O653),('RFM input'!$N$102-'RFM input'!$N$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E653),('RFM input'!$N$102-'RFM input'!$N$156)-SUM($N653:P653),('RFM input'!$N$102-'RFM input'!$N$156)/A42taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E654),('RFM input'!$O$102-'RFM input'!$O$156)-SUM($O654:O654),('RFM input'!$O$102-'RFM input'!$O$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E654),('RFM input'!$O$102-'RFM input'!$O$156)-SUM($O654:P654),('RFM input'!$O$102-'RFM input'!$O$156)/A42taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E655),('RFM input'!$P$102-'RFM input'!$P$156)-SUM($P655:P655),('RFM input'!$P$102-'RFM input'!$P$156)/A42taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C657,'RFM input'!$E$358:$E$407,0)),-SUM(H645:H656))","v":0},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C657,'RFM input'!$E$358:$E$407,0)),-SUM(I645:I656))","v":0},{"$f":"IF(COUNT($H657:I657)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C657,'RFM input'!$E$358:$E$407,0)),-SUM(J645:J656)))","v":0},{"$f":"IF(COUNT($H657:J657)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C657,'RFM input'!$E$358:$E$407,0)),-SUM(K645:K656)))","v":0},{"$f":"IF(COUNT($H657:K657)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C657,'RFM input'!$E$358:$E$407,0)),-SUM(L645:L656)))","v":0},{"$f":"IF(COUNT($H657:L657)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C657,'RFM input'!$E$358:$E$407,0)),-SUM(M645:M656)))","v":0},{"$f":"IF(COUNT($H657:M657)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C657,'RFM input'!$E$358:$E$407,0)),-SUM(N645:N656)))","v":0},{"$f":"IF(COUNT($H657:N657)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C657,'RFM input'!$E$358:$E$407,0)),-SUM(O645:O656)))","v":0},{"$f":"IF(COUNT($H657:O657)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C657,'RFM input'!$E$358:$E$407,0)),-SUM(P645:P656)))","v":0},{"$f":"IF(COUNT($H657:P657)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C657,'RFM input'!$E$358:$E$407,0)),-SUM(Q645:Q656)))","v":0}]
[null,{"$f":"Asset43","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A43taxremlife,A43taxvalue-SUM($F658:F658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(I$3>A43taxremlife,A43taxvalue-SUM($F658:H658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(J$3>A43taxremlife,A43taxvalue-SUM($F658:I658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(K$3>A43taxremlife,A43taxvalue-SUM($F658:J658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(L$3>A43taxremlife,A43taxvalue-SUM($F658:K658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(M$3>A43taxremlife,A43taxvalue-SUM($F658:L658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(N$3>A43taxremlife,A43taxvalue-SUM($F658:M658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(O$3>A43taxremlife,A43taxvalue-SUM($F658:N658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(P$3>A43taxremlife,A43taxvalue-SUM($F658:O658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(Q$3>A43taxremlife,A43taxvalue-SUM($F658:P658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A43taxstdlife+$E660),('RFM input'!$H$103-'RFM input'!$H$157)-SUM($H660:H660),('RFM input'!$H$103-'RFM input'!$H$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A43taxstdlife+$E660),('RFM input'!$H$103-'RFM input'!$H$157)-SUM($H660:I660),('RFM input'!$H$103-'RFM input'!$H$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A43taxstdlife+$E660),('RFM input'!$H$103-'RFM input'!$H$157)-SUM($H660:J660),('RFM input'!$H$103-'RFM input'!$H$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A43taxstdlife+$E660),('RFM input'!$H$103-'RFM input'!$H$157)-SUM($H660:K660),('RFM input'!$H$103-'RFM input'!$H$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E660),('RFM input'!$H$103-'RFM input'!$H$157)-SUM($H660:L660),('RFM input'!$H$103-'RFM input'!$H$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E660),('RFM input'!$H$103-'RFM input'!$H$157)-SUM($H660:M660),('RFM input'!$H$103-'RFM input'!$H$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E660),('RFM input'!$H$103-'RFM input'!$H$157)-SUM($H660:N660),('RFM input'!$H$103-'RFM input'!$H$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E660),('RFM input'!$H$103-'RFM input'!$H$157)-SUM($H660:O660),('RFM input'!$H$103-'RFM input'!$H$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E660),('RFM input'!$H$103-'RFM input'!$H$157)-SUM($H660:P660),('RFM input'!$H$103-'RFM input'!$H$157)/A43taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A43taxstdlife+$E661),('RFM input'!$I$103-'RFM input'!$I$157)-SUM($I661:I661),('RFM input'!$I$103-'RFM input'!$I$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A43taxstdlife+$E661),('RFM input'!$I$103-'RFM input'!$I$157)-SUM($I661:J661),('RFM input'!$I$103-'RFM input'!$I$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A43taxstdlife+$E661),('RFM input'!$I$103-'RFM input'!$I$157)-SUM($I661:K661),('RFM input'!$I$103-'RFM input'!$I$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E661),('RFM input'!$I$103-'RFM input'!$I$157)-SUM($I661:L661),('RFM input'!$I$103-'RFM input'!$I$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E661),('RFM input'!$I$103-'RFM input'!$I$157)-SUM($I661:M661),('RFM input'!$I$103-'RFM input'!$I$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E661),('RFM input'!$I$103-'RFM input'!$I$157)-SUM($I661:N661),('RFM input'!$I$103-'RFM input'!$I$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E661),('RFM input'!$I$103-'RFM input'!$I$157)-SUM($I661:O661),('RFM input'!$I$103-'RFM input'!$I$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E661),('RFM input'!$I$103-'RFM input'!$I$157)-SUM($I661:P661),('RFM input'!$I$103-'RFM input'!$I$157)/A43taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A43taxstdlife+$E662),('RFM input'!$J$103-'RFM input'!$J$157)-SUM($J662:J662),('RFM input'!$J$103-'RFM input'!$J$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A43taxstdlife+$E662),('RFM input'!$J$103-'RFM input'!$J$157)-SUM($J662:K662),('RFM input'!$J$103-'RFM input'!$J$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E662),('RFM input'!$J$103-'RFM input'!$J$157)-SUM($J662:L662),('RFM input'!$J$103-'RFM input'!$J$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E662),('RFM input'!$J$103-'RFM input'!$J$157)-SUM($J662:M662),('RFM input'!$J$103-'RFM input'!$J$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E662),('RFM input'!$J$103-'RFM input'!$J$157)-SUM($J662:N662),('RFM input'!$J$103-'RFM input'!$J$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E662),('RFM input'!$J$103-'RFM input'!$J$157)-SUM($J662:O662),('RFM input'!$J$103-'RFM input'!$J$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E662),('RFM input'!$J$103-'RFM input'!$J$157)-SUM($J662:P662),('RFM input'!$J$103-'RFM input'!$J$157)/A43taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A43taxstdlife+$E663),('RFM input'!$K$103-'RFM input'!$K$157)-SUM($K663:K663),('RFM input'!$K$103-'RFM input'!$K$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E663),('RFM input'!$K$103-'RFM input'!$K$157)-SUM($K663:L663),('RFM input'!$K$103-'RFM input'!$K$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E663),('RFM input'!$K$103-'RFM input'!$K$157)-SUM($K663:M663),('RFM input'!$K$103-'RFM input'!$K$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E663),('RFM input'!$K$103-'RFM input'!$K$157)-SUM($K663:N663),('RFM input'!$K$103-'RFM input'!$K$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E663),('RFM input'!$K$103-'RFM input'!$K$157)-SUM($K663:O663),('RFM input'!$K$103-'RFM input'!$K$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E663),('RFM input'!$K$103-'RFM input'!$K$157)-SUM($K663:P663),('RFM input'!$K$103-'RFM input'!$K$157)/A43taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E664),('RFM input'!$L$103-'RFM input'!$L$157)-SUM($L664:L664),('RFM input'!$L$103-'RFM input'!$L$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E664),('RFM input'!$L$103-'RFM input'!$L$157)-SUM($L664:M664),('RFM input'!$L$103-'RFM input'!$L$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E664),('RFM input'!$L$103-'RFM input'!$L$157)-SUM($L664:N664),('RFM input'!$L$103-'RFM input'!$L$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E664),('RFM input'!$L$103-'RFM input'!$L$157)-SUM($L664:O664),('RFM input'!$L$103-'RFM input'!$L$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E664),('RFM input'!$L$103-'RFM input'!$L$157)-SUM($L664:P664),('RFM input'!$L$103-'RFM input'!$L$157)/A43taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E665),('RFM input'!$M$103-'RFM input'!$M$157)-SUM($M665:M665),('RFM input'!$M$103-'RFM input'!$M$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E665),('RFM input'!$M$103-'RFM input'!$M$157)-SUM($M665:N665),('RFM input'!$M$103-'RFM input'!$M$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E665),('RFM input'!$M$103-'RFM input'!$M$157)-SUM($M665:O665),('RFM input'!$M$103-'RFM input'!$M$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E665),('RFM input'!$M$103-'RFM input'!$M$157)-SUM($M665:P665),('RFM input'!$M$103-'RFM input'!$M$157)/A43taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E666),('RFM input'!$N$103-'RFM input'!$N$157)-SUM($N666:N666),('RFM input'!$N$103-'RFM input'!$N$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E666),('RFM input'!$N$103-'RFM input'!$N$157)-SUM($N666:O666),('RFM input'!$N$103-'RFM input'!$N$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E666),('RFM input'!$N$103-'RFM input'!$N$157)-SUM($N666:P666),('RFM input'!$N$103-'RFM input'!$N$157)/A43taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E667),('RFM input'!$O$103-'RFM input'!$O$157)-SUM($O667:O667),('RFM input'!$O$103-'RFM input'!$O$157)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E667),('RFM input'!$O$103-'RFM input'!$O$157)-SUM($O667:P667),('RFM input'!$O$103-'RFM input'!$O$157)/A43taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E668),('RFM input'!$P$103-'RFM input'!$P$157)-SUM($P668:P668),('RFM input'!$P$103-'RFM input'!$P$157)/A43taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C670,'RFM input'!$E$358:$E$407,0)),-SUM(H658:H669))","v":0},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C670,'RFM input'!$E$358:$E$407,0)),-SUM(I658:I669))","v":0},{"$f":"IF(COUNT($H670:I670)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C670,'RFM input'!$E$358:$E$407,0)),-SUM(J658:J669)))","v":0},{"$f":"IF(COUNT($H670:J670)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C670,'RFM input'!$E$358:$E$407,0)),-SUM(K658:K669)))","v":0},{"$f":"IF(COUNT($H670:K670)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C670,'RFM input'!$E$358:$E$407,0)),-SUM(L658:L669)))","v":0},{"$f":"IF(COUNT($H670:L670)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C670,'RFM input'!$E$358:$E$407,0)),-SUM(M658:M669)))","v":0},{"$f":"IF(COUNT($H670:M670)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C670,'RFM input'!$E$358:$E$407,0)),-SUM(N658:N669)))","v":0},{"$f":"IF(COUNT($H670:N670)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C670,'RFM input'!$E$358:$E$407,0)),-SUM(O658:O669)))","v":0},{"$f":"IF(COUNT($H670:O670)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C670,'RFM input'!$E$358:$E$407,0)),-SUM(P658:P669)))","v":0},{"$f":"IF(COUNT($H670:P670)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C670,'RFM input'!$E$358:$E$407,0)),-SUM(Q658:Q669)))","v":0}]
[null,{"$f":"Asset44","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A44taxremlife,A44taxvalue-SUM($F671:F671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(I$3>A44taxremlife,A44taxvalue-SUM($F671:H671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(J$3>A44taxremlife,A44taxvalue-SUM($F671:I671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(K$3>A44taxremlife,A44taxvalue-SUM($F671:J671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(L$3>A44taxremlife,A44taxvalue-SUM($F671:K671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(M$3>A44taxremlife,A44taxvalue-SUM($F671:L671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(N$3>A44taxremlife,A44taxvalue-SUM($F671:M671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(O$3>A44taxremlife,A44taxvalue-SUM($F671:N671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(P$3>A44taxremlife,A44taxvalue-SUM($F671:O671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(Q$3>A44taxremlife,A44taxvalue-SUM($F671:P671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A44taxstdlife+$E673),('RFM input'!$H$104-'RFM input'!$H$158)-SUM($H673:H673),('RFM input'!$H$104-'RFM input'!$H$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A44taxstdlife+$E673),('RFM input'!$H$104-'RFM input'!$H$158)-SUM($H673:I673),('RFM input'!$H$104-'RFM input'!$H$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A44taxstdlife+$E673),('RFM input'!$H$104-'RFM input'!$H$158)-SUM($H673:J673),('RFM input'!$H$104-'RFM input'!$H$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A44taxstdlife+$E673),('RFM input'!$H$104-'RFM input'!$H$158)-SUM($H673:K673),('RFM input'!$H$104-'RFM input'!$H$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E673),('RFM input'!$H$104-'RFM input'!$H$158)-SUM($H673:L673),('RFM input'!$H$104-'RFM input'!$H$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E673),('RFM input'!$H$104-'RFM input'!$H$158)-SUM($H673:M673),('RFM input'!$H$104-'RFM input'!$H$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E673),('RFM input'!$H$104-'RFM input'!$H$158)-SUM($H673:N673),('RFM input'!$H$104-'RFM input'!$H$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E673),('RFM input'!$H$104-'RFM input'!$H$158)-SUM($H673:O673),('RFM input'!$H$104-'RFM input'!$H$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E673),('RFM input'!$H$104-'RFM input'!$H$158)-SUM($H673:P673),('RFM input'!$H$104-'RFM input'!$H$158)/A44taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A44taxstdlife+$E674),('RFM input'!$I$104-'RFM input'!$I$158)-SUM($I674:I674),('RFM input'!$I$104-'RFM input'!$I$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A44taxstdlife+$E674),('RFM input'!$I$104-'RFM input'!$I$158)-SUM($I674:J674),('RFM input'!$I$104-'RFM input'!$I$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A44taxstdlife+$E674),('RFM input'!$I$104-'RFM input'!$I$158)-SUM($I674:K674),('RFM input'!$I$104-'RFM input'!$I$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E674),('RFM input'!$I$104-'RFM input'!$I$158)-SUM($I674:L674),('RFM input'!$I$104-'RFM input'!$I$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E674),('RFM input'!$I$104-'RFM input'!$I$158)-SUM($I674:M674),('RFM input'!$I$104-'RFM input'!$I$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E674),('RFM input'!$I$104-'RFM input'!$I$158)-SUM($I674:N674),('RFM input'!$I$104-'RFM input'!$I$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E674),('RFM input'!$I$104-'RFM input'!$I$158)-SUM($I674:O674),('RFM input'!$I$104-'RFM input'!$I$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E674),('RFM input'!$I$104-'RFM input'!$I$158)-SUM($I674:P674),('RFM input'!$I$104-'RFM input'!$I$158)/A44taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A44taxstdlife+$E675),('RFM input'!$J$104-'RFM input'!$J$158)-SUM($J675:J675),('RFM input'!$J$104-'RFM input'!$J$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A44taxstdlife+$E675),('RFM input'!$J$104-'RFM input'!$J$158)-SUM($J675:K675),('RFM input'!$J$104-'RFM input'!$J$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E675),('RFM input'!$J$104-'RFM input'!$J$158)-SUM($J675:L675),('RFM input'!$J$104-'RFM input'!$J$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E675),('RFM input'!$J$104-'RFM input'!$J$158)-SUM($J675:M675),('RFM input'!$J$104-'RFM input'!$J$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E675),('RFM input'!$J$104-'RFM input'!$J$158)-SUM($J675:N675),('RFM input'!$J$104-'RFM input'!$J$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E675),('RFM input'!$J$104-'RFM input'!$J$158)-SUM($J675:O675),('RFM input'!$J$104-'RFM input'!$J$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E675),('RFM input'!$J$104-'RFM input'!$J$158)-SUM($J675:P675),('RFM input'!$J$104-'RFM input'!$J$158)/A44taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A44taxstdlife+$E676),('RFM input'!$K$104-'RFM input'!$K$158)-SUM($K676:K676),('RFM input'!$K$104-'RFM input'!$K$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E676),('RFM input'!$K$104-'RFM input'!$K$158)-SUM($K676:L676),('RFM input'!$K$104-'RFM input'!$K$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E676),('RFM input'!$K$104-'RFM input'!$K$158)-SUM($K676:M676),('RFM input'!$K$104-'RFM input'!$K$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E676),('RFM input'!$K$104-'RFM input'!$K$158)-SUM($K676:N676),('RFM input'!$K$104-'RFM input'!$K$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E676),('RFM input'!$K$104-'RFM input'!$K$158)-SUM($K676:O676),('RFM input'!$K$104-'RFM input'!$K$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E676),('RFM input'!$K$104-'RFM input'!$K$158)-SUM($K676:P676),('RFM input'!$K$104-'RFM input'!$K$158)/A44taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E677),('RFM input'!$L$104-'RFM input'!$L$158)-SUM($L677:L677),('RFM input'!$L$104-'RFM input'!$L$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E677),('RFM input'!$L$104-'RFM input'!$L$158)-SUM($L677:M677),('RFM input'!$L$104-'RFM input'!$L$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E677),('RFM input'!$L$104-'RFM input'!$L$158)-SUM($L677:N677),('RFM input'!$L$104-'RFM input'!$L$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E677),('RFM input'!$L$104-'RFM input'!$L$158)-SUM($L677:O677),('RFM input'!$L$104-'RFM input'!$L$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E677),('RFM input'!$L$104-'RFM input'!$L$158)-SUM($L677:P677),('RFM input'!$L$104-'RFM input'!$L$158)/A44taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E678),('RFM input'!$M$104-'RFM input'!$M$158)-SUM($M678:M678),('RFM input'!$M$104-'RFM input'!$M$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E678),('RFM input'!$M$104-'RFM input'!$M$158)-SUM($M678:N678),('RFM input'!$M$104-'RFM input'!$M$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E678),('RFM input'!$M$104-'RFM input'!$M$158)-SUM($M678:O678),('RFM input'!$M$104-'RFM input'!$M$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E678),('RFM input'!$M$104-'RFM input'!$M$158)-SUM($M678:P678),('RFM input'!$M$104-'RFM input'!$M$158)/A44taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E679),('RFM input'!$N$104-'RFM input'!$N$158)-SUM($N679:N679),('RFM input'!$N$104-'RFM input'!$N$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E679),('RFM input'!$N$104-'RFM input'!$N$158)-SUM($N679:O679),('RFM input'!$N$104-'RFM input'!$N$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E679),('RFM input'!$N$104-'RFM input'!$N$158)-SUM($N679:P679),('RFM input'!$N$104-'RFM input'!$N$158)/A44taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E680),('RFM input'!$O$104-'RFM input'!$O$158)-SUM($O680:O680),('RFM input'!$O$104-'RFM input'!$O$158)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E680),('RFM input'!$O$104-'RFM input'!$O$158)-SUM($O680:P680),('RFM input'!$O$104-'RFM input'!$O$158)/A44taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E681),('RFM input'!$P$104-'RFM input'!$P$158)-SUM($P681:P681),('RFM input'!$P$104-'RFM input'!$P$158)/A44taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C683,'RFM input'!$E$358:$E$407,0)),-SUM(H671:H682))","v":0},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C683,'RFM input'!$E$358:$E$407,0)),-SUM(I671:I682))","v":0},{"$f":"IF(COUNT($H683:I683)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C683,'RFM input'!$E$358:$E$407,0)),-SUM(J671:J682)))","v":0},{"$f":"IF(COUNT($H683:J683)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C683,'RFM input'!$E$358:$E$407,0)),-SUM(K671:K682)))","v":0},{"$f":"IF(COUNT($H683:K683)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C683,'RFM input'!$E$358:$E$407,0)),-SUM(L671:L682)))","v":0},{"$f":"IF(COUNT($H683:L683)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C683,'RFM input'!$E$358:$E$407,0)),-SUM(M671:M682)))","v":0},{"$f":"IF(COUNT($H683:M683)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C683,'RFM input'!$E$358:$E$407,0)),-SUM(N671:N682)))","v":0},{"$f":"IF(COUNT($H683:N683)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C683,'RFM input'!$E$358:$E$407,0)),-SUM(O671:O682)))","v":0},{"$f":"IF(COUNT($H683:O683)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C683,'RFM input'!$E$358:$E$407,0)),-SUM(P671:P682)))","v":0},{"$f":"IF(COUNT($H683:P683)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C683,'RFM input'!$E$358:$E$407,0)),-SUM(Q671:Q682)))","v":0}]
[null,{"$f":"Asset45","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A45taxremlife,A45taxvalue-SUM($F684:F684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(I$3>A45taxremlife,A45taxvalue-SUM($F684:H684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(J$3>A45taxremlife,A45taxvalue-SUM($F684:I684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(K$3>A45taxremlife,A45taxvalue-SUM($F684:J684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(L$3>A45taxremlife,A45taxvalue-SUM($F684:K684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(M$3>A45taxremlife,A45taxvalue-SUM($F684:L684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(N$3>A45taxremlife,A45taxvalue-SUM($F684:M684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(O$3>A45taxremlife,A45taxvalue-SUM($F684:N684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(P$3>A45taxremlife,A45taxvalue-SUM($F684:O684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(Q$3>A45taxremlife,A45taxvalue-SUM($F684:P684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A45taxstdlife+$E686),('RFM input'!$H$105-'RFM input'!$H$159)-SUM($H686:H686),('RFM input'!$H$105-'RFM input'!$H$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A45taxstdlife+$E686),('RFM input'!$H$105-'RFM input'!$H$159)-SUM($H686:I686),('RFM input'!$H$105-'RFM input'!$H$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A45taxstdlife+$E686),('RFM input'!$H$105-'RFM input'!$H$159)-SUM($H686:J686),('RFM input'!$H$105-'RFM input'!$H$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A45taxstdlife+$E686),('RFM input'!$H$105-'RFM input'!$H$159)-SUM($H686:K686),('RFM input'!$H$105-'RFM input'!$H$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E686),('RFM input'!$H$105-'RFM input'!$H$159)-SUM($H686:L686),('RFM input'!$H$105-'RFM input'!$H$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E686),('RFM input'!$H$105-'RFM input'!$H$159)-SUM($H686:M686),('RFM input'!$H$105-'RFM input'!$H$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E686),('RFM input'!$H$105-'RFM input'!$H$159)-SUM($H686:N686),('RFM input'!$H$105-'RFM input'!$H$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E686),('RFM input'!$H$105-'RFM input'!$H$159)-SUM($H686:O686),('RFM input'!$H$105-'RFM input'!$H$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E686),('RFM input'!$H$105-'RFM input'!$H$159)-SUM($H686:P686),('RFM input'!$H$105-'RFM input'!$H$159)/A45taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A45taxstdlife+$E687),('RFM input'!$I$105-'RFM input'!$I$159)-SUM($I687:I687),('RFM input'!$I$105-'RFM input'!$I$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A45taxstdlife+$E687),('RFM input'!$I$105-'RFM input'!$I$159)-SUM($I687:J687),('RFM input'!$I$105-'RFM input'!$I$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A45taxstdlife+$E687),('RFM input'!$I$105-'RFM input'!$I$159)-SUM($I687:K687),('RFM input'!$I$105-'RFM input'!$I$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E687),('RFM input'!$I$105-'RFM input'!$I$159)-SUM($I687:L687),('RFM input'!$I$105-'RFM input'!$I$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E687),('RFM input'!$I$105-'RFM input'!$I$159)-SUM($I687:M687),('RFM input'!$I$105-'RFM input'!$I$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E687),('RFM input'!$I$105-'RFM input'!$I$159)-SUM($I687:N687),('RFM input'!$I$105-'RFM input'!$I$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E687),('RFM input'!$I$105-'RFM input'!$I$159)-SUM($I687:O687),('RFM input'!$I$105-'RFM input'!$I$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E687),('RFM input'!$I$105-'RFM input'!$I$159)-SUM($I687:P687),('RFM input'!$I$105-'RFM input'!$I$159)/A45taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A45taxstdlife+$E688),('RFM input'!$J$105-'RFM input'!$J$159)-SUM($J688:J688),('RFM input'!$J$105-'RFM input'!$J$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A45taxstdlife+$E688),('RFM input'!$J$105-'RFM input'!$J$159)-SUM($J688:K688),('RFM input'!$J$105-'RFM input'!$J$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E688),('RFM input'!$J$105-'RFM input'!$J$159)-SUM($J688:L688),('RFM input'!$J$105-'RFM input'!$J$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E688),('RFM input'!$J$105-'RFM input'!$J$159)-SUM($J688:M688),('RFM input'!$J$105-'RFM input'!$J$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E688),('RFM input'!$J$105-'RFM input'!$J$159)-SUM($J688:N688),('RFM input'!$J$105-'RFM input'!$J$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E688),('RFM input'!$J$105-'RFM input'!$J$159)-SUM($J688:O688),('RFM input'!$J$105-'RFM input'!$J$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E688),('RFM input'!$J$105-'RFM input'!$J$159)-SUM($J688:P688),('RFM input'!$J$105-'RFM input'!$J$159)/A45taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A45taxstdlife+$E689),('RFM input'!$K$105-'RFM input'!$K$159)-SUM($K689:K689),('RFM input'!$K$105-'RFM input'!$K$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E689),('RFM input'!$K$105-'RFM input'!$K$159)-SUM($K689:L689),('RFM input'!$K$105-'RFM input'!$K$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E689),('RFM input'!$K$105-'RFM input'!$K$159)-SUM($K689:M689),('RFM input'!$K$105-'RFM input'!$K$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E689),('RFM input'!$K$105-'RFM input'!$K$159)-SUM($K689:N689),('RFM input'!$K$105-'RFM input'!$K$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E689),('RFM input'!$K$105-'RFM input'!$K$159)-SUM($K689:O689),('RFM input'!$K$105-'RFM input'!$K$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E689),('RFM input'!$K$105-'RFM input'!$K$159)-SUM($K689:P689),('RFM input'!$K$105-'RFM input'!$K$159)/A45taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E690),('RFM input'!$L$105-'RFM input'!$L$159)-SUM($L690:L690),('RFM input'!$L$105-'RFM input'!$L$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E690),('RFM input'!$L$105-'RFM input'!$L$159)-SUM($L690:M690),('RFM input'!$L$105-'RFM input'!$L$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E690),('RFM input'!$L$105-'RFM input'!$L$159)-SUM($L690:N690),('RFM input'!$L$105-'RFM input'!$L$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E690),('RFM input'!$L$105-'RFM input'!$L$159)-SUM($L690:O690),('RFM input'!$L$105-'RFM input'!$L$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E690),('RFM input'!$L$105-'RFM input'!$L$159)-SUM($L690:P690),('RFM input'!$L$105-'RFM input'!$L$159)/A45taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E691),('RFM input'!$M$105-'RFM input'!$M$159)-SUM($M691:M691),('RFM input'!$M$105-'RFM input'!$M$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E691),('RFM input'!$M$105-'RFM input'!$M$159)-SUM($M691:N691),('RFM input'!$M$105-'RFM input'!$M$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E691),('RFM input'!$M$105-'RFM input'!$M$159)-SUM($M691:O691),('RFM input'!$M$105-'RFM input'!$M$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E691),('RFM input'!$M$105-'RFM input'!$M$159)-SUM($M691:P691),('RFM input'!$M$105-'RFM input'!$M$159)/A45taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E692),('RFM input'!$N$105-'RFM input'!$N$159)-SUM($N692:N692),('RFM input'!$N$105-'RFM input'!$N$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E692),('RFM input'!$N$105-'RFM input'!$N$159)-SUM($N692:O692),('RFM input'!$N$105-'RFM input'!$N$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E692),('RFM input'!$N$105-'RFM input'!$N$159)-SUM($N692:P692),('RFM input'!$N$105-'RFM input'!$N$159)/A45taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E693),('RFM input'!$O$105-'RFM input'!$O$159)-SUM($O693:O693),('RFM input'!$O$105-'RFM input'!$O$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E693),('RFM input'!$O$105-'RFM input'!$O$159)-SUM($O693:P693),('RFM input'!$O$105-'RFM input'!$O$159)/A45taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E694),('RFM input'!$P$105-'RFM input'!$P$159)-SUM($P694:P694),('RFM input'!$P$105-'RFM input'!$P$159)/A45taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C696,'RFM input'!$E$358:$E$407,0)),-SUM(H684:H695))","v":0},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C696,'RFM input'!$E$358:$E$407,0)),-SUM(I684:I695))","v":0},{"$f":"IF(COUNT($H696:I696)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C696,'RFM input'!$E$358:$E$407,0)),-SUM(J684:J695)))","v":0},{"$f":"IF(COUNT($H696:J696)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C696,'RFM input'!$E$358:$E$407,0)),-SUM(K684:K695)))","v":0},{"$f":"IF(COUNT($H696:K696)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C696,'RFM input'!$E$358:$E$407,0)),-SUM(L684:L695)))","v":0},{"$f":"IF(COUNT($H696:L696)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C696,'RFM input'!$E$358:$E$407,0)),-SUM(M684:M695)))","v":0},{"$f":"IF(COUNT($H696:M696)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C696,'RFM input'!$E$358:$E$407,0)),-SUM(N684:N695)))","v":0},{"$f":"IF(COUNT($H696:N696)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C696,'RFM input'!$E$358:$E$407,0)),-SUM(O684:O695)))","v":0},{"$f":"IF(COUNT($H696:O696)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C696,'RFM input'!$E$358:$E$407,0)),-SUM(P684:P695)))","v":0},{"$f":"IF(COUNT($H696:P696)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C696,'RFM input'!$E$358:$E$407,0)),-SUM(Q684:Q695)))","v":0}]
[null,{"$f":"Asset46","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A46taxremlife,A46taxvalue-SUM($F697:F697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(I$3>A46taxremlife,A46taxvalue-SUM($F697:H697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(J$3>A46taxremlife,A46taxvalue-SUM($F697:I697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(K$3>A46taxremlife,A46taxvalue-SUM($F697:J697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(L$3>A46taxremlife,A46taxvalue-SUM($F697:K697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(M$3>A46taxremlife,A46taxvalue-SUM($F697:L697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(N$3>A46taxremlife,A46taxvalue-SUM($F697:M697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(O$3>A46taxremlife,A46taxvalue-SUM($F697:N697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(P$3>A46taxremlife,A46taxvalue-SUM($F697:O697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(Q$3>A46taxremlife,A46taxvalue-SUM($F697:P697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A46taxstdlife+$E699),('RFM input'!$H$106-'RFM input'!$H$160)-SUM($H699:H699),('RFM input'!$H$106-'RFM input'!$H$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A46taxstdlife+$E699),('RFM input'!$H$106-'RFM input'!$H$160)-SUM($H699:I699),('RFM input'!$H$106-'RFM input'!$H$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A46taxstdlife+$E699),('RFM input'!$H$106-'RFM input'!$H$160)-SUM($H699:J699),('RFM input'!$H$106-'RFM input'!$H$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A46taxstdlife+$E699),('RFM input'!$H$106-'RFM input'!$H$160)-SUM($H699:K699),('RFM input'!$H$106-'RFM input'!$H$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A46taxstdlife+$E699),('RFM input'!$H$106-'RFM input'!$H$160)-SUM($H699:L699),('RFM input'!$H$106-'RFM input'!$H$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E699),('RFM input'!$H$106-'RFM input'!$H$160)-SUM($H699:M699),('RFM input'!$H$106-'RFM input'!$H$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E699),('RFM input'!$H$106-'RFM input'!$H$160)-SUM($H699:N699),('RFM input'!$H$106-'RFM input'!$H$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E699),('RFM input'!$H$106-'RFM input'!$H$160)-SUM($H699:O699),('RFM input'!$H$106-'RFM input'!$H$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E699),('RFM input'!$H$106-'RFM input'!$H$160)-SUM($H699:P699),('RFM input'!$H$106-'RFM input'!$H$160)/A46taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A46taxstdlife+$E700),('RFM input'!$I$106-'RFM input'!$I$160)-SUM($I700:I700),('RFM input'!$I$106-'RFM input'!$I$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A46taxstdlife+$E700),('RFM input'!$I$106-'RFM input'!$I$160)-SUM($I700:J700),('RFM input'!$I$106-'RFM input'!$I$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A46taxstdlife+$E700),('RFM input'!$I$106-'RFM input'!$I$160)-SUM($I700:K700),('RFM input'!$I$106-'RFM input'!$I$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A46taxstdlife+$E700),('RFM input'!$I$106-'RFM input'!$I$160)-SUM($I700:L700),('RFM input'!$I$106-'RFM input'!$I$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E700),('RFM input'!$I$106-'RFM input'!$I$160)-SUM($I700:M700),('RFM input'!$I$106-'RFM input'!$I$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E700),('RFM input'!$I$106-'RFM input'!$I$160)-SUM($I700:N700),('RFM input'!$I$106-'RFM input'!$I$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E700),('RFM input'!$I$106-'RFM input'!$I$160)-SUM($I700:O700),('RFM input'!$I$106-'RFM input'!$I$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E700),('RFM input'!$I$106-'RFM input'!$I$160)-SUM($I700:P700),('RFM input'!$I$106-'RFM input'!$I$160)/A46taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A46taxstdlife+$E701),('RFM input'!$J$106-'RFM input'!$J$160)-SUM($J701:J701),('RFM input'!$J$106-'RFM input'!$J$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A46taxstdlife+$E701),('RFM input'!$J$106-'RFM input'!$J$160)-SUM($J701:K701),('RFM input'!$J$106-'RFM input'!$J$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A46taxstdlife+$E701),('RFM input'!$J$106-'RFM input'!$J$160)-SUM($J701:L701),('RFM input'!$J$106-'RFM input'!$J$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E701),('RFM input'!$J$106-'RFM input'!$J$160)-SUM($J701:M701),('RFM input'!$J$106-'RFM input'!$J$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E701),('RFM input'!$J$106-'RFM input'!$J$160)-SUM($J701:N701),('RFM input'!$J$106-'RFM input'!$J$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E701),('RFM input'!$J$106-'RFM input'!$J$160)-SUM($J701:O701),('RFM input'!$J$106-'RFM input'!$J$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E701),('RFM input'!$J$106-'RFM input'!$J$160)-SUM($J701:P701),('RFM input'!$J$106-'RFM input'!$J$160)/A46taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A46taxstdlife+$E702),('RFM input'!$K$106-'RFM input'!$K$160)-SUM($K702:K702),('RFM input'!$K$106-'RFM input'!$K$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A46taxstdlife+$E702),('RFM input'!$K$106-'RFM input'!$K$160)-SUM($K702:L702),('RFM input'!$K$106-'RFM input'!$K$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E702),('RFM input'!$K$106-'RFM input'!$K$160)-SUM($K702:M702),('RFM input'!$K$106-'RFM input'!$K$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E702),('RFM input'!$K$106-'RFM input'!$K$160)-SUM($K702:N702),('RFM input'!$K$106-'RFM input'!$K$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E702),('RFM input'!$K$106-'RFM input'!$K$160)-SUM($K702:O702),('RFM input'!$K$106-'RFM input'!$K$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E702),('RFM input'!$K$106-'RFM input'!$K$160)-SUM($K702:P702),('RFM input'!$K$106-'RFM input'!$K$160)/A46taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A46taxstdlife+$E703),('RFM input'!$L$106-'RFM input'!$L$160)-SUM($L703:L703),('RFM input'!$L$106-'RFM input'!$L$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E703),('RFM input'!$L$106-'RFM input'!$L$160)-SUM($L703:M703),('RFM input'!$L$106-'RFM input'!$L$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E703),('RFM input'!$L$106-'RFM input'!$L$160)-SUM($L703:N703),('RFM input'!$L$106-'RFM input'!$L$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E703),('RFM input'!$L$106-'RFM input'!$L$160)-SUM($L703:O703),('RFM input'!$L$106-'RFM input'!$L$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E703),('RFM input'!$L$106-'RFM input'!$L$160)-SUM($L703:P703),('RFM input'!$L$106-'RFM input'!$L$160)/A46taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E704),('RFM input'!$M$106-'RFM input'!$M$160)-SUM($M704:M704),('RFM input'!$M$106-'RFM input'!$M$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E704),('RFM input'!$M$106-'RFM input'!$M$160)-SUM($M704:N704),('RFM input'!$M$106-'RFM input'!$M$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E704),('RFM input'!$M$106-'RFM input'!$M$160)-SUM($M704:O704),('RFM input'!$M$106-'RFM input'!$M$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E704),('RFM input'!$M$106-'RFM input'!$M$160)-SUM($M704:P704),('RFM input'!$M$106-'RFM input'!$M$160)/A46taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E705),('RFM input'!$N$106-'RFM input'!$N$160)-SUM($N705:N705),('RFM input'!$N$106-'RFM input'!$N$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E705),('RFM input'!$N$106-'RFM input'!$N$160)-SUM($N705:O705),('RFM input'!$N$106-'RFM input'!$N$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E705),('RFM input'!$N$106-'RFM input'!$N$160)-SUM($N705:P705),('RFM input'!$N$106-'RFM input'!$N$160)/A46taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E706),('RFM input'!$O$106-'RFM input'!$O$160)-SUM($O706:O706),('RFM input'!$O$106-'RFM input'!$O$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E706),('RFM input'!$O$106-'RFM input'!$O$160)-SUM($O706:P706),('RFM input'!$O$106-'RFM input'!$O$160)/A46taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E707),('RFM input'!$P$106-'RFM input'!$P$160)-SUM($P707:P707),('RFM input'!$P$106-'RFM input'!$P$160)/A46taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C709,'RFM input'!$E$358:$E$407,0)),-SUM(H697:H708))","v":0},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C709,'RFM input'!$E$358:$E$407,0)),-SUM(I697:I708))","v":0},{"$f":"IF(COUNT($H709:I709)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C709,'RFM input'!$E$358:$E$407,0)),-SUM(J697:J708)))","v":0},{"$f":"IF(COUNT($H709:J709)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C709,'RFM input'!$E$358:$E$407,0)),-SUM(K697:K708)))","v":0},{"$f":"IF(COUNT($H709:K709)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C709,'RFM input'!$E$358:$E$407,0)),-SUM(L697:L708)))","v":0},{"$f":"IF(COUNT($H709:L709)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C709,'RFM input'!$E$358:$E$407,0)),-SUM(M697:M708)))","v":0},{"$f":"IF(COUNT($H709:M709)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C709,'RFM input'!$E$358:$E$407,0)),-SUM(N697:N708)))","v":0},{"$f":"IF(COUNT($H709:N709)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C709,'RFM input'!$E$358:$E$407,0)),-SUM(O697:O708)))","v":0},{"$f":"IF(COUNT($H709:O709)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C709,'RFM input'!$E$358:$E$407,0)),-SUM(P697:P708)))","v":0},{"$f":"IF(COUNT($H709:P709)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C709,'RFM input'!$E$358:$E$407,0)),-SUM(Q697:Q708)))","v":0}]
[null,{"$f":"Asset47","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A47taxremlife,A47taxvalue-SUM($F710:F710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(I$3>A47taxremlife,A47taxvalue-SUM($F710:H710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(J$3>A47taxremlife,A47taxvalue-SUM($F710:I710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(K$3>A47taxremlife,A47taxvalue-SUM($F710:J710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(L$3>A47taxremlife,A47taxvalue-SUM($F710:K710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(M$3>A47taxremlife,A47taxvalue-SUM($F710:L710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(N$3>A47taxremlife,A47taxvalue-SUM($F710:M710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(O$3>A47taxremlife,A47taxvalue-SUM($F710:N710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(P$3>A47taxremlife,A47taxvalue-SUM($F710:O710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(Q$3>A47taxremlife,A47taxvalue-SUM($F710:P710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A47taxstdlife+$E712),('RFM input'!$H$107-'RFM input'!$H$161)-SUM($H712:H712),('RFM input'!$H$107-'RFM input'!$H$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A47taxstdlife+$E712),('RFM input'!$H$107-'RFM input'!$H$161)-SUM($H712:I712),('RFM input'!$H$107-'RFM input'!$H$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A47taxstdlife+$E712),('RFM input'!$H$107-'RFM input'!$H$161)-SUM($H712:J712),('RFM input'!$H$107-'RFM input'!$H$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A47taxstdlife+$E712),('RFM input'!$H$107-'RFM input'!$H$161)-SUM($H712:K712),('RFM input'!$H$107-'RFM input'!$H$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E712),('RFM input'!$H$107-'RFM input'!$H$161)-SUM($H712:L712),('RFM input'!$H$107-'RFM input'!$H$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E712),('RFM input'!$H$107-'RFM input'!$H$161)-SUM($H712:M712),('RFM input'!$H$107-'RFM input'!$H$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E712),('RFM input'!$H$107-'RFM input'!$H$161)-SUM($H712:N712),('RFM input'!$H$107-'RFM input'!$H$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E712),('RFM input'!$H$107-'RFM input'!$H$161)-SUM($H712:O712),('RFM input'!$H$107-'RFM input'!$H$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E712),('RFM input'!$H$107-'RFM input'!$H$161)-SUM($H712:P712),('RFM input'!$H$107-'RFM input'!$H$161)/A47taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A47taxstdlife+$E713),('RFM input'!$I$107-'RFM input'!$I$161)-SUM($I713:I713),('RFM input'!$I$107-'RFM input'!$I$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A47taxstdlife+$E713),('RFM input'!$I$107-'RFM input'!$I$161)-SUM($I713:J713),('RFM input'!$I$107-'RFM input'!$I$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A47taxstdlife+$E713),('RFM input'!$I$107-'RFM input'!$I$161)-SUM($I713:K713),('RFM input'!$I$107-'RFM input'!$I$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E713),('RFM input'!$I$107-'RFM input'!$I$161)-SUM($I713:L713),('RFM input'!$I$107-'RFM input'!$I$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E713),('RFM input'!$I$107-'RFM input'!$I$161)-SUM($I713:M713),('RFM input'!$I$107-'RFM input'!$I$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E713),('RFM input'!$I$107-'RFM input'!$I$161)-SUM($I713:N713),('RFM input'!$I$107-'RFM input'!$I$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E713),('RFM input'!$I$107-'RFM input'!$I$161)-SUM($I713:O713),('RFM input'!$I$107-'RFM input'!$I$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E713),('RFM input'!$I$107-'RFM input'!$I$161)-SUM($I713:P713),('RFM input'!$I$107-'RFM input'!$I$161)/A47taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A47taxstdlife+$E714),('RFM input'!$J$107-'RFM input'!$J$161)-SUM($J714:J714),('RFM input'!$J$107-'RFM input'!$J$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A47taxstdlife+$E714),('RFM input'!$J$107-'RFM input'!$J$161)-SUM($J714:K714),('RFM input'!$J$107-'RFM input'!$J$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E714),('RFM input'!$J$107-'RFM input'!$J$161)-SUM($J714:L714),('RFM input'!$J$107-'RFM input'!$J$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E714),('RFM input'!$J$107-'RFM input'!$J$161)-SUM($J714:M714),('RFM input'!$J$107-'RFM input'!$J$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E714),('RFM input'!$J$107-'RFM input'!$J$161)-SUM($J714:N714),('RFM input'!$J$107-'RFM input'!$J$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E714),('RFM input'!$J$107-'RFM input'!$J$161)-SUM($J714:O714),('RFM input'!$J$107-'RFM input'!$J$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E714),('RFM input'!$J$107-'RFM input'!$J$161)-SUM($J714:P714),('RFM input'!$J$107-'RFM input'!$J$161)/A47taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A47taxstdlife+$E715),('RFM input'!$K$107-'RFM input'!$K$161)-SUM($K715:K715),('RFM input'!$K$107-'RFM input'!$K$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E715),('RFM input'!$K$107-'RFM input'!$K$161)-SUM($K715:L715),('RFM input'!$K$107-'RFM input'!$K$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E715),('RFM input'!$K$107-'RFM input'!$K$161)-SUM($K715:M715),('RFM input'!$K$107-'RFM input'!$K$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E715),('RFM input'!$K$107-'RFM input'!$K$161)-SUM($K715:N715),('RFM input'!$K$107-'RFM input'!$K$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E715),('RFM input'!$K$107-'RFM input'!$K$161)-SUM($K715:O715),('RFM input'!$K$107-'RFM input'!$K$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E715),('RFM input'!$K$107-'RFM input'!$K$161)-SUM($K715:P715),('RFM input'!$K$107-'RFM input'!$K$161)/A47taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E716),('RFM input'!$L$107-'RFM input'!$L$161)-SUM($L716:L716),('RFM input'!$L$107-'RFM input'!$L$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E716),('RFM input'!$L$107-'RFM input'!$L$161)-SUM($L716:M716),('RFM input'!$L$107-'RFM input'!$L$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E716),('RFM input'!$L$107-'RFM input'!$L$161)-SUM($L716:N716),('RFM input'!$L$107-'RFM input'!$L$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E716),('RFM input'!$L$107-'RFM input'!$L$161)-SUM($L716:O716),('RFM input'!$L$107-'RFM input'!$L$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E716),('RFM input'!$L$107-'RFM input'!$L$161)-SUM($L716:P716),('RFM input'!$L$107-'RFM input'!$L$161)/A47taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E717),('RFM input'!$M$107-'RFM input'!$M$161)-SUM($M717:M717),('RFM input'!$M$107-'RFM input'!$M$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E717),('RFM input'!$M$107-'RFM input'!$M$161)-SUM($M717:N717),('RFM input'!$M$107-'RFM input'!$M$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E717),('RFM input'!$M$107-'RFM input'!$M$161)-SUM($M717:O717),('RFM input'!$M$107-'RFM input'!$M$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E717),('RFM input'!$M$107-'RFM input'!$M$161)-SUM($M717:P717),('RFM input'!$M$107-'RFM input'!$M$161)/A47taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E718),('RFM input'!$N$107-'RFM input'!$N$161)-SUM($N718:N718),('RFM input'!$N$107-'RFM input'!$N$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E718),('RFM input'!$N$107-'RFM input'!$N$161)-SUM($N718:O718),('RFM input'!$N$107-'RFM input'!$N$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E718),('RFM input'!$N$107-'RFM input'!$N$161)-SUM($N718:P718),('RFM input'!$N$107-'RFM input'!$N$161)/A47taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E719),('RFM input'!$O$107-'RFM input'!$O$161)-SUM($O719:O719),('RFM input'!$O$107-'RFM input'!$O$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E719),('RFM input'!$O$107-'RFM input'!$O$161)-SUM($O719:P719),('RFM input'!$O$107-'RFM input'!$O$161)/A47taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E720),('RFM input'!$P$107-'RFM input'!$P$161)-SUM($P720:P720),('RFM input'!$P$107-'RFM input'!$P$161)/A47taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C722,'RFM input'!$E$358:$E$407,0)),-SUM(H710:H721))","v":0},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C722,'RFM input'!$E$358:$E$407,0)),-SUM(I710:I721))","v":0},{"$f":"IF(COUNT($H722:I722)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C722,'RFM input'!$E$358:$E$407,0)),-SUM(J710:J721)))","v":0},{"$f":"IF(COUNT($H722:J722)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C722,'RFM input'!$E$358:$E$407,0)),-SUM(K710:K721)))","v":0},{"$f":"IF(COUNT($H722:K722)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C722,'RFM input'!$E$358:$E$407,0)),-SUM(L710:L721)))","v":0},{"$f":"IF(COUNT($H722:L722)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C722,'RFM input'!$E$358:$E$407,0)),-SUM(M710:M721)))","v":0},{"$f":"IF(COUNT($H722:M722)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C722,'RFM input'!$E$358:$E$407,0)),-SUM(N710:N721)))","v":0},{"$f":"IF(COUNT($H722:N722)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C722,'RFM input'!$E$358:$E$407,0)),-SUM(O710:O721)))","v":0},{"$f":"IF(COUNT($H722:O722)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C722,'RFM input'!$E$358:$E$407,0)),-SUM(P710:P721)))","v":0},{"$f":"IF(COUNT($H722:P722)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C722,'RFM input'!$E$358:$E$407,0)),-SUM(Q710:Q721)))","v":0}]
[null,{"$f":"Asset48","v":"Buildings - capital works"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A48taxremlife,A48taxvalue-SUM($F723:F723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":"n/a"},{"$f":"IF(I$3>A48taxremlife,A48taxvalue-SUM($F723:H723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":"n/a"},{"$f":"IF(J$3>A48taxremlife,A48taxvalue-SUM($F723:I723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":"n/a"},{"$f":"IF(K$3>A48taxremlife,A48taxvalue-SUM($F723:J723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":"n/a"},{"$f":"IF(L$3>A48taxremlife,A48taxvalue-SUM($F723:K723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":"n/a"},{"$f":"IF(M$3>A48taxremlife,A48taxvalue-SUM($F723:L723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":"n/a"},{"$f":"IF(N$3>A48taxremlife,A48taxvalue-SUM($F723:M723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":"n/a"},{"$f":"IF(O$3>A48taxremlife,A48taxvalue-SUM($F723:N723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":"n/a"},{"$f":"IF(P$3>A48taxremlife,A48taxvalue-SUM($F723:O723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A48taxremlife,A48taxvalue-SUM($F723:P723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A48taxstdlife+$E725),('RFM input'!$H$108-'RFM input'!$H$162)-SUM($H725:H725),('RFM input'!$H$108-'RFM input'!$H$162)/A48taxstdlife))","v":0.70053608846198512},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A48taxstdlife+$E725),('RFM input'!$H$108-'RFM input'!$H$162)-SUM($H725:I725),('RFM input'!$H$108-'RFM input'!$H$162)/A48taxstdlife))","v":0.70053608846198512},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A48taxstdlife+$E725),('RFM input'!$H$108-'RFM input'!$H$162)-SUM($H725:J725),('RFM input'!$H$108-'RFM input'!$H$162)/A48taxstdlife))","v":0.70053608846198512},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A48taxstdlife+$E725),('RFM input'!$H$108-'RFM input'!$H$162)-SUM($H725:K725),('RFM input'!$H$108-'RFM input'!$H$162)/A48taxstdlife))","v":0.70053608846198512},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E725),('RFM input'!$H$108-'RFM input'!$H$162)-SUM($H725:L725),('RFM input'!$H$108-'RFM input'!$H$162)/A48taxstdlife))","v":0.70053608846198512},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E725),('RFM input'!$H$108-'RFM input'!$H$162)-SUM($H725:M725),('RFM input'!$H$108-'RFM input'!$H$162)/A48taxstdlife))","v":0.70053608846198512},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E725),('RFM input'!$H$108-'RFM input'!$H$162)-SUM($H725:N725),('RFM input'!$H$108-'RFM input'!$H$162)/A48taxstdlife))","v":0.70053608846198512},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E725),('RFM input'!$H$108-'RFM input'!$H$162)-SUM($H725:O725),('RFM input'!$H$108-'RFM input'!$H$162)/A48taxstdlife))","v":0.70053608846198512},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E725),('RFM input'!$H$108-'RFM input'!$H$162)-SUM($H725:P725),('RFM input'!$H$108-'RFM input'!$H$162)/A48taxstdlife))","v":0.70053608846198512}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A48taxstdlife+$E726),('RFM input'!$I$108-'RFM input'!$I$162)-SUM($I726:I726),('RFM input'!$I$108-'RFM input'!$I$162)/A48taxstdlife))","v":0.3943650934152011},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A48taxstdlife+$E726),('RFM input'!$I$108-'RFM input'!$I$162)-SUM($I726:J726),('RFM input'!$I$108-'RFM input'!$I$162)/A48taxstdlife))","v":0.3943650934152011},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A48taxstdlife+$E726),('RFM input'!$I$108-'RFM input'!$I$162)-SUM($I726:K726),('RFM input'!$I$108-'RFM input'!$I$162)/A48taxstdlife))","v":0.3943650934152011},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E726),('RFM input'!$I$108-'RFM input'!$I$162)-SUM($I726:L726),('RFM input'!$I$108-'RFM input'!$I$162)/A48taxstdlife))","v":0.3943650934152011},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E726),('RFM input'!$I$108-'RFM input'!$I$162)-SUM($I726:M726),('RFM input'!$I$108-'RFM input'!$I$162)/A48taxstdlife))","v":0.3943650934152011},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E726),('RFM input'!$I$108-'RFM input'!$I$162)-SUM($I726:N726),('RFM input'!$I$108-'RFM input'!$I$162)/A48taxstdlife))","v":0.3943650934152011},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E726),('RFM input'!$I$108-'RFM input'!$I$162)-SUM($I726:O726),('RFM input'!$I$108-'RFM input'!$I$162)/A48taxstdlife))","v":0.3943650934152011},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E726),('RFM input'!$I$108-'RFM input'!$I$162)-SUM($I726:P726),('RFM input'!$I$108-'RFM input'!$I$162)/A48taxstdlife))","v":0.3943650934152011}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A48taxstdlife+$E727),('RFM input'!$J$108-'RFM input'!$J$162)-SUM($J727:J727),('RFM input'!$J$108-'RFM input'!$J$162)/A48taxstdlife))","v":0.7523255248546018},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A48taxstdlife+$E727),('RFM input'!$J$108-'RFM input'!$J$162)-SUM($J727:K727),('RFM input'!$J$108-'RFM input'!$J$162)/A48taxstdlife))","v":0.7523255248546018},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E727),('RFM input'!$J$108-'RFM input'!$J$162)-SUM($J727:L727),('RFM input'!$J$108-'RFM input'!$J$162)/A48taxstdlife))","v":0.7523255248546018},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E727),('RFM input'!$J$108-'RFM input'!$J$162)-SUM($J727:M727),('RFM input'!$J$108-'RFM input'!$J$162)/A48taxstdlife))","v":0.7523255248546018},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E727),('RFM input'!$J$108-'RFM input'!$J$162)-SUM($J727:N727),('RFM input'!$J$108-'RFM input'!$J$162)/A48taxstdlife))","v":0.7523255248546018},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E727),('RFM input'!$J$108-'RFM input'!$J$162)-SUM($J727:O727),('RFM input'!$J$108-'RFM input'!$J$162)/A48taxstdlife))","v":0.7523255248546018},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E727),('RFM input'!$J$108-'RFM input'!$J$162)-SUM($J727:P727),('RFM input'!$J$108-'RFM input'!$J$162)/A48taxstdlife))","v":0.7523255248546018}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A48taxstdlife+$E728),('RFM input'!$K$108-'RFM input'!$K$162)-SUM($K728:K728),('RFM input'!$K$108-'RFM input'!$K$162)/A48taxstdlife))","v":1.2271359749999999},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E728),('RFM input'!$K$108-'RFM input'!$K$162)-SUM($K728:L728),('RFM input'!$K$108-'RFM input'!$K$162)/A48taxstdlife))","v":1.2271359749999999},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E728),('RFM input'!$K$108-'RFM input'!$K$162)-SUM($K728:M728),('RFM input'!$K$108-'RFM input'!$K$162)/A48taxstdlife))","v":1.2271359749999999},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E728),('RFM input'!$K$108-'RFM input'!$K$162)-SUM($K728:N728),('RFM input'!$K$108-'RFM input'!$K$162)/A48taxstdlife))","v":1.2271359749999999},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E728),('RFM input'!$K$108-'RFM input'!$K$162)-SUM($K728:O728),('RFM input'!$K$108-'RFM input'!$K$162)/A48taxstdlife))","v":1.2271359749999999},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E728),('RFM input'!$K$108-'RFM input'!$K$162)-SUM($K728:P728),('RFM input'!$K$108-'RFM input'!$K$162)/A48taxstdlife))","v":1.2271359749999999}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E729),('RFM input'!$L$108-'RFM input'!$L$162)-SUM($L729:L729),('RFM input'!$L$108-'RFM input'!$L$162)/A48taxstdlife))","v":1.5453161720002131},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E729),('RFM input'!$L$108-'RFM input'!$L$162)-SUM($L729:M729),('RFM input'!$L$108-'RFM input'!$L$162)/A48taxstdlife))","v":1.5453161720002131},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E729),('RFM input'!$L$108-'RFM input'!$L$162)-SUM($L729:N729),('RFM input'!$L$108-'RFM input'!$L$162)/A48taxstdlife))","v":1.5453161720002131},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E729),('RFM input'!$L$108-'RFM input'!$L$162)-SUM($L729:O729),('RFM input'!$L$108-'RFM input'!$L$162)/A48taxstdlife))","v":1.5453161720002131},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E729),('RFM input'!$L$108-'RFM input'!$L$162)-SUM($L729:P729),('RFM input'!$L$108-'RFM input'!$L$162)/A48taxstdlife))","v":1.5453161720002131}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E730),('RFM input'!$M$108-'RFM input'!$M$162)-SUM($M730:M730),('RFM input'!$M$108-'RFM input'!$M$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E730),('RFM input'!$M$108-'RFM input'!$M$162)-SUM($M730:N730),('RFM input'!$M$108-'RFM input'!$M$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E730),('RFM input'!$M$108-'RFM input'!$M$162)-SUM($M730:O730),('RFM input'!$M$108-'RFM input'!$M$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E730),('RFM input'!$M$108-'RFM input'!$M$162)-SUM($M730:P730),('RFM input'!$M$108-'RFM input'!$M$162)/A48taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E731),('RFM input'!$N$108-'RFM input'!$N$162)-SUM($N731:N731),('RFM input'!$N$108-'RFM input'!$N$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E731),('RFM input'!$N$108-'RFM input'!$N$162)-SUM($N731:O731),('RFM input'!$N$108-'RFM input'!$N$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E731),('RFM input'!$N$108-'RFM input'!$N$162)-SUM($N731:P731),('RFM input'!$N$108-'RFM input'!$N$162)/A48taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E732),('RFM input'!$O$108-'RFM input'!$O$162)-SUM($O732:O732),('RFM input'!$O$108-'RFM input'!$O$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E732),('RFM input'!$O$108-'RFM input'!$O$162)-SUM($O732:P732),('RFM input'!$O$108-'RFM input'!$O$162)/A48taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E733),('RFM input'!$P$108-'RFM input'!$P$162)-SUM($P733:P733),('RFM input'!$P$108-'RFM input'!$P$162)/A48taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset48","v":"Buildings - capital works"},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C735,'RFM input'!$E$358:$E$407,0)),-SUM(H723:H734))","v":0},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C735,'RFM input'!$E$358:$E$407,0)),-SUM(I723:I734))","v":-0.70053608846198512},{"$f":"IF(COUNT($H735:I735)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C735,'RFM input'!$E$358:$E$407,0)),-SUM(J723:J734)))","v":-1.0949011818771863},{"$f":"IF(COUNT($H735:J735)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C735,'RFM input'!$E$358:$E$407,0)),-SUM(K723:K734)))","v":-1.8472267067317882},{"$f":"IF(COUNT($H735:K735)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C735,'RFM input'!$E$358:$E$407,0)),-SUM(L723:L734)))","v":-3.0743626817317882},{"$f":"IF(COUNT($H735:L735)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C735,'RFM input'!$E$358:$E$407,0)),-SUM(M723:M734)))","v":0},{"$f":"IF(COUNT($H735:M735)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C735,'RFM input'!$E$358:$E$407,0)),-SUM(N723:N734)))","v":0},{"$f":"IF(COUNT($H735:N735)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C735,'RFM input'!$E$358:$E$407,0)),-SUM(O723:O734)))","v":0},{"$f":"IF(COUNT($H735:O735)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C735,'RFM input'!$E$358:$E$407,0)),-SUM(P723:P734)))","v":0},{"$f":"IF(COUNT($H735:P735)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C735,'RFM input'!$E$358:$E$407,0)),-SUM(Q723:Q734)))","v":0}]
[null,{"$f":"Asset49","v":"In-house software"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A49taxremlife,A49taxvalue-SUM($F736:F736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":"n/a"},{"$f":"IF(I$3>A49taxremlife,A49taxvalue-SUM($F736:H736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":"n/a"},{"$f":"IF(J$3>A49taxremlife,A49taxvalue-SUM($F736:I736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":"n/a"},{"$f":"IF(K$3>A49taxremlife,A49taxvalue-SUM($F736:J736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":"n/a"},{"$f":"IF(L$3>A49taxremlife,A49taxvalue-SUM($F736:K736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":"n/a"},{"$f":"IF(M$3>A49taxremlife,A49taxvalue-SUM($F736:L736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":"n/a"},{"$f":"IF(N$3>A49taxremlife,A49taxvalue-SUM($F736:M736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":"n/a"},{"$f":"IF(O$3>A49taxremlife,A49taxvalue-SUM($F736:N736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":"n/a"},{"$f":"IF(P$3>A49taxremlife,A49taxvalue-SUM($F736:O736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A49taxremlife,A49taxvalue-SUM($F736:P736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A49taxstdlife+$E738),('RFM input'!$H$109-'RFM input'!$H$163)-SUM($H738:H738),('RFM input'!$H$109-'RFM input'!$H$163)/A49taxstdlife))","v":7.2741831727240776},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A49taxstdlife+$E738),('RFM input'!$H$109-'RFM input'!$H$163)-SUM($H738:I738),('RFM input'!$H$109-'RFM input'!$H$163)/A49taxstdlife))","v":7.2741831727240776},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A49taxstdlife+$E738),('RFM input'!$H$109-'RFM input'!$H$163)-SUM($H738:J738),('RFM input'!$H$109-'RFM input'!$H$163)/A49taxstdlife))","v":7.2741831727240776},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A49taxstdlife+$E738),('RFM input'!$H$109-'RFM input'!$H$163)-SUM($H738:K738),('RFM input'!$H$109-'RFM input'!$H$163)/A49taxstdlife))","v":7.2741831727240776},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E738),('RFM input'!$H$109-'RFM input'!$H$163)-SUM($H738:L738),('RFM input'!$H$109-'RFM input'!$H$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E738),('RFM input'!$H$109-'RFM input'!$H$163)-SUM($H738:M738),('RFM input'!$H$109-'RFM input'!$H$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E738),('RFM input'!$H$109-'RFM input'!$H$163)-SUM($H738:N738),('RFM input'!$H$109-'RFM input'!$H$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E738),('RFM input'!$H$109-'RFM input'!$H$163)-SUM($H738:O738),('RFM input'!$H$109-'RFM input'!$H$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E738),('RFM input'!$H$109-'RFM input'!$H$163)-SUM($H738:P738),('RFM input'!$H$109-'RFM input'!$H$163)/A49taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A49taxstdlife+$E739),('RFM input'!$I$109-'RFM input'!$I$163)-SUM($I739:I739),('RFM input'!$I$109-'RFM input'!$I$163)/A49taxstdlife))","v":7.1165875233396338},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A49taxstdlife+$E739),('RFM input'!$I$109-'RFM input'!$I$163)-SUM($I739:J739),('RFM input'!$I$109-'RFM input'!$I$163)/A49taxstdlife))","v":7.1165875233396338},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A49taxstdlife+$E739),('RFM input'!$I$109-'RFM input'!$I$163)-SUM($I739:K739),('RFM input'!$I$109-'RFM input'!$I$163)/A49taxstdlife))","v":7.1165875233396338},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E739),('RFM input'!$I$109-'RFM input'!$I$163)-SUM($I739:L739),('RFM input'!$I$109-'RFM input'!$I$163)/A49taxstdlife))","v":7.1165875233396338},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E739),('RFM input'!$I$109-'RFM input'!$I$163)-SUM($I739:M739),('RFM input'!$I$109-'RFM input'!$I$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E739),('RFM input'!$I$109-'RFM input'!$I$163)-SUM($I739:N739),('RFM input'!$I$109-'RFM input'!$I$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E739),('RFM input'!$I$109-'RFM input'!$I$163)-SUM($I739:O739),('RFM input'!$I$109-'RFM input'!$I$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E739),('RFM input'!$I$109-'RFM input'!$I$163)-SUM($I739:P739),('RFM input'!$I$109-'RFM input'!$I$163)/A49taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A49taxstdlife+$E740),('RFM input'!$J$109-'RFM input'!$J$163)-SUM($J740:J740),('RFM input'!$J$109-'RFM input'!$J$163)/A49taxstdlife))","v":7.0341721230736454},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A49taxstdlife+$E740),('RFM input'!$J$109-'RFM input'!$J$163)-SUM($J740:K740),('RFM input'!$J$109-'RFM input'!$J$163)/A49taxstdlife))","v":7.0341721230736454},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E740),('RFM input'!$J$109-'RFM input'!$J$163)-SUM($J740:L740),('RFM input'!$J$109-'RFM input'!$J$163)/A49taxstdlife))","v":7.0341721230736454},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E740),('RFM input'!$J$109-'RFM input'!$J$163)-SUM($J740:M740),('RFM input'!$J$109-'RFM input'!$J$163)/A49taxstdlife))","v":7.0341721230736454},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E740),('RFM input'!$J$109-'RFM input'!$J$163)-SUM($J740:N740),('RFM input'!$J$109-'RFM input'!$J$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E740),('RFM input'!$J$109-'RFM input'!$J$163)-SUM($J740:O740),('RFM input'!$J$109-'RFM input'!$J$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E740),('RFM input'!$J$109-'RFM input'!$J$163)-SUM($J740:P740),('RFM input'!$J$109-'RFM input'!$J$163)/A49taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A49taxstdlife+$E741),('RFM input'!$K$109-'RFM input'!$K$163)-SUM($K741:K741),('RFM input'!$K$109-'RFM input'!$K$163)/A49taxstdlife))","v":12.660543000000001},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E741),('RFM input'!$K$109-'RFM input'!$K$163)-SUM($K741:L741),('RFM input'!$K$109-'RFM input'!$K$163)/A49taxstdlife))","v":12.660543000000001},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E741),('RFM input'!$K$109-'RFM input'!$K$163)-SUM($K741:M741),('RFM input'!$K$109-'RFM input'!$K$163)/A49taxstdlife))","v":12.660543000000001},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E741),('RFM input'!$K$109-'RFM input'!$K$163)-SUM($K741:N741),('RFM input'!$K$109-'RFM input'!$K$163)/A49taxstdlife))","v":12.660543000000001},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E741),('RFM input'!$K$109-'RFM input'!$K$163)-SUM($K741:O741),('RFM input'!$K$109-'RFM input'!$K$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E741),('RFM input'!$K$109-'RFM input'!$K$163)-SUM($K741:P741),('RFM input'!$K$109-'RFM input'!$K$163)/A49taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E742),('RFM input'!$L$109-'RFM input'!$L$163)-SUM($L742:L742),('RFM input'!$L$109-'RFM input'!$L$163)/A49taxstdlife))","v":15.335674821196001},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E742),('RFM input'!$L$109-'RFM input'!$L$163)-SUM($L742:M742),('RFM input'!$L$109-'RFM input'!$L$163)/A49taxstdlife))","v":15.335674821196001},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E742),('RFM input'!$L$109-'RFM input'!$L$163)-SUM($L742:N742),('RFM input'!$L$109-'RFM input'!$L$163)/A49taxstdlife))","v":15.335674821196001},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E742),('RFM input'!$L$109-'RFM input'!$L$163)-SUM($L742:O742),('RFM input'!$L$109-'RFM input'!$L$163)/A49taxstdlife))","v":15.335674821196001},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E742),('RFM input'!$L$109-'RFM input'!$L$163)-SUM($L742:P742),('RFM input'!$L$109-'RFM input'!$L$163)/A49taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E743),('RFM input'!$M$109-'RFM input'!$M$163)-SUM($M743:M743),('RFM input'!$M$109-'RFM input'!$M$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E743),('RFM input'!$M$109-'RFM input'!$M$163)-SUM($M743:N743),('RFM input'!$M$109-'RFM input'!$M$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E743),('RFM input'!$M$109-'RFM input'!$M$163)-SUM($M743:O743),('RFM input'!$M$109-'RFM input'!$M$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E743),('RFM input'!$M$109-'RFM input'!$M$163)-SUM($M743:P743),('RFM input'!$M$109-'RFM input'!$M$163)/A49taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E744),('RFM input'!$N$109-'RFM input'!$N$163)-SUM($N744:N744),('RFM input'!$N$109-'RFM input'!$N$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E744),('RFM input'!$N$109-'RFM input'!$N$163)-SUM($N744:O744),('RFM input'!$N$109-'RFM input'!$N$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E744),('RFM input'!$N$109-'RFM input'!$N$163)-SUM($N744:P744),('RFM input'!$N$109-'RFM input'!$N$163)/A49taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E745),('RFM input'!$O$109-'RFM input'!$O$163)-SUM($O745:O745),('RFM input'!$O$109-'RFM input'!$O$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E745),('RFM input'!$O$109-'RFM input'!$O$163)-SUM($O745:P745),('RFM input'!$O$109-'RFM input'!$O$163)/A49taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E746),('RFM input'!$P$109-'RFM input'!$P$163)-SUM($P746:P746),('RFM input'!$P$109-'RFM input'!$P$163)/A49taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset49","v":"In-house software"},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C748,'RFM input'!$E$358:$E$407,0)),-SUM(H736:H747))","v":0},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C748,'RFM input'!$E$358:$E$407,0)),-SUM(I736:I747))","v":-7.2741831727240776},{"$f":"IF(COUNT($H748:I748)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C748,'RFM input'!$E$358:$E$407,0)),-SUM(J736:J747)))","v":-14.390770696063711},{"$f":"IF(COUNT($H748:J748)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C748,'RFM input'!$E$358:$E$407,0)),-SUM(K736:K747)))","v":-21.424942819137357},{"$f":"IF(COUNT($H748:K748)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C748,'RFM input'!$E$358:$E$407,0)),-SUM(L736:L747)))","v":-34.085485819137361},{"$f":"IF(COUNT($H748:L748)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C748,'RFM input'!$E$358:$E$407,0)),-SUM(M736:M747)))","v":0},{"$f":"IF(COUNT($H748:M748)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C748,'RFM input'!$E$358:$E$407,0)),-SUM(N736:N747)))","v":0},{"$f":"IF(COUNT($H748:N748)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C748,'RFM input'!$E$358:$E$407,0)),-SUM(O736:O747)))","v":0},{"$f":"IF(COUNT($H748:O748)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C748,'RFM input'!$E$358:$E$407,0)),-SUM(P736:P747)))","v":0},{"$f":"IF(COUNT($H748:P748)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C748,'RFM input'!$E$358:$E$407,0)),-SUM(Q736:Q747)))","v":0}]
[null,{"$f":"Asset50","v":"Equity raising costs"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A50taxremlife,A50taxvalue-SUM($F749:F749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":"n/a"},{"$f":"IF(I$3>A50taxremlife,A50taxvalue-SUM($F749:H749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":"n/a"},{"$f":"IF(J$3>A50taxremlife,A50taxvalue-SUM($F749:I749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":"n/a"},{"$f":"IF(K$3>A50taxremlife,A50taxvalue-SUM($F749:J749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":"n/a"},{"$f":"IF(L$3>A50taxremlife,A50taxvalue-SUM($F749:K749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":"n/a"},{"$f":"IF(M$3>A50taxremlife,A50taxvalue-SUM($F749:L749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":"n/a"},{"$f":"IF(N$3>A50taxremlife,A50taxvalue-SUM($F749:M749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":"n/a"},{"$f":"IF(O$3>A50taxremlife,A50taxvalue-SUM($F749:N749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":"n/a"},{"$f":"IF(P$3>A50taxremlife,A50taxvalue-SUM($F749:O749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A50taxremlife,A50taxvalue-SUM($F749:P749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A50taxstdlife+$E751),('RFM input'!$H$110-'RFM input'!$H$164)-SUM($H751:H751),('RFM input'!$H$110-'RFM input'!$H$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A50taxstdlife+$E751),('RFM input'!$H$110-'RFM input'!$H$164)-SUM($H751:I751),('RFM input'!$H$110-'RFM input'!$H$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A50taxstdlife+$E751),('RFM input'!$H$110-'RFM input'!$H$164)-SUM($H751:J751),('RFM input'!$H$110-'RFM input'!$H$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A50taxstdlife+$E751),('RFM input'!$H$110-'RFM input'!$H$164)-SUM($H751:K751),('RFM input'!$H$110-'RFM input'!$H$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E751),('RFM input'!$H$110-'RFM input'!$H$164)-SUM($H751:L751),('RFM input'!$H$110-'RFM input'!$H$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E751),('RFM input'!$H$110-'RFM input'!$H$164)-SUM($H751:M751),('RFM input'!$H$110-'RFM input'!$H$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E751),('RFM input'!$H$110-'RFM input'!$H$164)-SUM($H751:N751),('RFM input'!$H$110-'RFM input'!$H$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E751),('RFM input'!$H$110-'RFM input'!$H$164)-SUM($H751:O751),('RFM input'!$H$110-'RFM input'!$H$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E751),('RFM input'!$H$110-'RFM input'!$H$164)-SUM($H751:P751),('RFM input'!$H$110-'RFM input'!$H$164)/A50taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A50taxstdlife+$E752),('RFM input'!$I$110-'RFM input'!$I$164)-SUM($I752:I752),('RFM input'!$I$110-'RFM input'!$I$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A50taxstdlife+$E752),('RFM input'!$I$110-'RFM input'!$I$164)-SUM($I752:J752),('RFM input'!$I$110-'RFM input'!$I$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A50taxstdlife+$E752),('RFM input'!$I$110-'RFM input'!$I$164)-SUM($I752:K752),('RFM input'!$I$110-'RFM input'!$I$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E752),('RFM input'!$I$110-'RFM input'!$I$164)-SUM($I752:L752),('RFM input'!$I$110-'RFM input'!$I$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E752),('RFM input'!$I$110-'RFM input'!$I$164)-SUM($I752:M752),('RFM input'!$I$110-'RFM input'!$I$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E752),('RFM input'!$I$110-'RFM input'!$I$164)-SUM($I752:N752),('RFM input'!$I$110-'RFM input'!$I$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E752),('RFM input'!$I$110-'RFM input'!$I$164)-SUM($I752:O752),('RFM input'!$I$110-'RFM input'!$I$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E752),('RFM input'!$I$110-'RFM input'!$I$164)-SUM($I752:P752),('RFM input'!$I$110-'RFM input'!$I$164)/A50taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A50taxstdlife+$E753),('RFM input'!$J$110-'RFM input'!$J$164)-SUM($J753:J753),('RFM input'!$J$110-'RFM input'!$J$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A50taxstdlife+$E753),('RFM input'!$J$110-'RFM input'!$J$164)-SUM($J753:K753),('RFM input'!$J$110-'RFM input'!$J$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E753),('RFM input'!$J$110-'RFM input'!$J$164)-SUM($J753:L753),('RFM input'!$J$110-'RFM input'!$J$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E753),('RFM input'!$J$110-'RFM input'!$J$164)-SUM($J753:M753),('RFM input'!$J$110-'RFM input'!$J$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E753),('RFM input'!$J$110-'RFM input'!$J$164)-SUM($J753:N753),('RFM input'!$J$110-'RFM input'!$J$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E753),('RFM input'!$J$110-'RFM input'!$J$164)-SUM($J753:O753),('RFM input'!$J$110-'RFM input'!$J$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E753),('RFM input'!$J$110-'RFM input'!$J$164)-SUM($J753:P753),('RFM input'!$J$110-'RFM input'!$J$164)/A50taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A50taxstdlife+$E754),('RFM input'!$K$110-'RFM input'!$K$164)-SUM($K754:K754),('RFM input'!$K$110-'RFM input'!$K$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E754),('RFM input'!$K$110-'RFM input'!$K$164)-SUM($K754:L754),('RFM input'!$K$110-'RFM input'!$K$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E754),('RFM input'!$K$110-'RFM input'!$K$164)-SUM($K754:M754),('RFM input'!$K$110-'RFM input'!$K$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E754),('RFM input'!$K$110-'RFM input'!$K$164)-SUM($K754:N754),('RFM input'!$K$110-'RFM input'!$K$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E754),('RFM input'!$K$110-'RFM input'!$K$164)-SUM($K754:O754),('RFM input'!$K$110-'RFM input'!$K$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E754),('RFM input'!$K$110-'RFM input'!$K$164)-SUM($K754:P754),('RFM input'!$K$110-'RFM input'!$K$164)/A50taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E755),('RFM input'!$L$110-'RFM input'!$L$164)-SUM($L755:L755),('RFM input'!$L$110-'RFM input'!$L$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E755),('RFM input'!$L$110-'RFM input'!$L$164)-SUM($L755:M755),('RFM input'!$L$110-'RFM input'!$L$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E755),('RFM input'!$L$110-'RFM input'!$L$164)-SUM($L755:N755),('RFM input'!$L$110-'RFM input'!$L$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E755),('RFM input'!$L$110-'RFM input'!$L$164)-SUM($L755:O755),('RFM input'!$L$110-'RFM input'!$L$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E755),('RFM input'!$L$110-'RFM input'!$L$164)-SUM($L755:P755),('RFM input'!$L$110-'RFM input'!$L$164)/A50taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E756),('RFM input'!$M$110-'RFM input'!$M$164)-SUM($M756:M756),('RFM input'!$M$110-'RFM input'!$M$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E756),('RFM input'!$M$110-'RFM input'!$M$164)-SUM($M756:N756),('RFM input'!$M$110-'RFM input'!$M$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E756),('RFM input'!$M$110-'RFM input'!$M$164)-SUM($M756:O756),('RFM input'!$M$110-'RFM input'!$M$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E756),('RFM input'!$M$110-'RFM input'!$M$164)-SUM($M756:P756),('RFM input'!$M$110-'RFM input'!$M$164)/A50taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E757),('RFM input'!$N$110-'RFM input'!$N$164)-SUM($N757:N757),('RFM input'!$N$110-'RFM input'!$N$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E757),('RFM input'!$N$110-'RFM input'!$N$164)-SUM($N757:O757),('RFM input'!$N$110-'RFM input'!$N$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E757),('RFM input'!$N$110-'RFM input'!$N$164)-SUM($N757:P757),('RFM input'!$N$110-'RFM input'!$N$164)/A50taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E758),('RFM input'!$O$110-'RFM input'!$O$164)-SUM($O758:O758),('RFM input'!$O$110-'RFM input'!$O$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E758),('RFM input'!$O$110-'RFM input'!$O$164)-SUM($O758:P758),('RFM input'!$O$110-'RFM input'!$O$164)/A50taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E759),('RFM input'!$P$110-'RFM input'!$P$164)-SUM($P759:P759),('RFM input'!$P$110-'RFM input'!$P$164)/A50taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!H$358:H$407,MATCH('TAB roll forward'!$C761,'RFM input'!$E$358:$E$407,0)),-SUM(H749:H760))","v":0},{"$f":"IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!I$358:I$407,MATCH('TAB roll forward'!$C761,'RFM input'!$E$358:$E$407,0)),-SUM(I749:I760))","v":0},{"$f":"IF(COUNT($H761:I761)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!J$358:J$407,MATCH('TAB roll forward'!$C761,'RFM input'!$E$358:$E$407,0)),-SUM(J749:J760)))","v":0},{"$f":"IF(COUNT($H761:J761)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!K$358:K$407,MATCH('TAB roll forward'!$C761,'RFM input'!$E$358:$E$407,0)),-SUM(K749:K760)))","v":0},{"$f":"IF(COUNT($H761:K761)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!L$358:L$407,MATCH('TAB roll forward'!$C761,'RFM input'!$E$358:$E$407,0)),-SUM(L749:L760)))","v":0},{"$f":"IF(COUNT($H761:L761)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!M$358:M$407,MATCH('TAB roll forward'!$C761,'RFM input'!$E$358:$E$407,0)),-SUM(M749:M760)))","v":0},{"$f":"IF(COUNT($H761:M761)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!N$358:N$407,MATCH('TAB roll forward'!$C761,'RFM input'!$E$358:$E$407,0)),-SUM(N749:N760)))","v":0},{"$f":"IF(COUNT($H761:N761)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!O$358:O$407,MATCH('TAB roll forward'!$C761,'RFM input'!$E$358:$E$407,0)),-SUM(O749:O760)))","v":0},{"$f":"IF(COUNT($H761:O761)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!P$358:P$407,MATCH('TAB roll forward'!$C761,'RFM input'!$E$358:$E$407,0)),-SUM(P749:P760)))","v":0},{"$f":"IF(COUNT($H761:P761)>='RFM input'!$V$7,0,IF('RFM input'!$G$354=\"Tracked\",-1*INDEX('RFM input'!Q$358:Q$407,MATCH('TAB roll forward'!$C761,'RFM input'!$E$358:$E$407,0)),-SUM(Q749:Q760)))","v":0}]

{"sheet":"RAB remaining lives","index":12,"n_rows":2711,"n_cols":23,"rows_kept":2711,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Asset Lives Roll Forward\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"Ergon Energy - Asset Lives Roll Forward - DNSP RFM - version 3"}]
[]
[]
[null,"Weighted Average Remaining Asset Life - based on year-by-year tracked capex"]
[null,null,"Start value",{"$f":"C8","v":"2020-21"},{"$f":"IF(LEN(D6)>4,CONCATENATE(LEFT(D6,4)+1&\"-\"&IF(D6>\"2007-08\",,\"0\")&RIGHT(D6,2)+1),D6+1)","v":"2021-22"},{"$f":"IF(LEN(E6)>4,CONCATENATE(LEFT(E6,4)+1&\"-\"&IF(E6>\"2007-08\",,\"0\")&RIGHT(E6,2)+1),E6+1)","v":"2022-23"},"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40"]
[]
[null,"First regulatory year",{"$f":"'RFM input'!U7","v":"2020-21"},null,{"$f":"IF(AND(C8='RFM input'!Z7=FALSE,COUNTIF($9:$2711,\"enter input\")),\"Note: The year entered in cell C8 as the 'first regulatory year' entered is different to the RFM base regulatory year. This requires inputs to be entered below for earlier regulatory control periods.\",\"\")","v":""}]
[null,{"$f":"'RFM input'!E282","v":"Actual CPI Inflation Rate"},{"$f":"IFERROR(INDEX('RFM input'!$G$282:$Q$282,MATCH(D6,'RFM input'!$G$281:$Q$281,0)-1),\"enter input\")","v":1.8404907975460238E-2},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B9,'RFM input'!$E$281:$E$289,0),MATCH(D$6,'RFM input'!$E$281:$Q$281,0))))","v":8.6058519793459354E-3},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B9,'RFM input'!$E$281:$E$289,0),MATCH(E$6,'RFM input'!$E$281:$Q$281,0))))","v":3.4982935153583528E-2},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B9,'RFM input'!$E$281:$E$289,0),MATCH(F$6,'RFM input'!$E$281:$Q$281,0))))","v":7.8318219291014124E-2},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B9,'RFM input'!$E$281:$E$289,0),MATCH(G$6,'RFM input'!$E$281:$Q$281,0))))","v":4.0519877675840865E-2},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B9,'RFM input'!$E$281:$E$289,0),MATCH(H$6,'RFM input'!$E$281:$Q$281,0))))","v":2.4246877296105973E-2},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B9,'RFM input'!$E$281:$E$289,0),MATCH(I$6,'RFM input'!$E$281:$Q$281,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B9,'RFM input'!$E$281:$E$289,0),MATCH(J$6,'RFM input'!$E$281:$Q$281,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B9,'RFM input'!$E$281:$E$289,0),MATCH(K$6,'RFM input'!$E$281:$Q$281,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B9,'RFM input'!$E$281:$E$289,0),MATCH(L$6,'RFM input'!$E$281:$Q$281,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B9,'RFM input'!$E$281:$E$289,0),MATCH(M$6,'RFM input'!$E$281:$Q$281,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B9,'RFM input'!$E$281:$E$289,0),MATCH(N$6,'RFM input'!$E$281:$Q$281,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B9,'RFM input'!$E$281:$E$289,0),MATCH(O$6,'RFM input'!$E$281:$Q$281,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B9,'RFM input'!$E$281:$E$289,0),MATCH(P$6,'RFM input'!$E$281:$Q$281,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B9,'RFM input'!$E$281:$E$289,0),MATCH(Q$6,'RFM input'!$E$281:$Q$281,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B9,'RFM input'!$E$281:$E$289,0),MATCH(R$6,'RFM input'!$E$281:$Q$281,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B9,'RFM input'!$E$281:$E$289,0),MATCH(S$6,'RFM input'!$E$281:$Q$281,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B9,'RFM input'!$E$281:$E$289,0),MATCH(T$6,'RFM input'!$E$281:$Q$281,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B9,'RFM input'!$E$281:$E$289,0),MATCH(U$6,'RFM input'!$E$281:$Q$281,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B9,'RFM input'!$E$281:$E$289,0),MATCH(V$6,'RFM input'!$E$281:$Q$281,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B9,'RFM input'!$E$281:$E$289,0),MATCH(W$6,'RFM input'!$E$281:$Q$281,0))))","v":0}]
[null,"Actual CPI (one year lagged)",1,{"$f":"C10*(1+IF('RFM input'!$E$277='RFM input'!$G$276,C9,D9))","v":1.0184049079754602},{"$f":"D10*(1+IF('RFM input'!$E$277='RFM input'!$G$276,D9,E9))","v":1.0271691498685365},{"$f":"E10*(1+IF('RFM input'!$E$277='RFM input'!$G$276,E9,F9))","v":1.0631025416301489},{"$f":"F10*(1+IF('RFM input'!$E$277='RFM input'!$G$276,F9,G9))","v":1.1463628396143735},{"$f":"G10*(1+IF('RFM input'!$E$277='RFM input'!$G$276,G9,H9))","v":1.1928133216476775},{"$f":"H10*(1+IF('RFM input'!$E$277='RFM input'!$G$276,H9,I9))","v":1.2217353198948293},{"$f":"I10*(1+IF('RFM input'!$E$277='RFM input'!$G$276,I9,J9))","v":1.2217353198948293},{"$f":"J10*(1+IF('RFM input'!$E$277='RFM input'!$G$276,J9,K9))","v":1.2217353198948293},{"$f":"K10*(1+IF('RFM input'!$E$277='RFM input'!$G$276,K9,L9))","v":1.2217353198948293},{"$f":"L10*(1+IF('RFM input'!$E$277='RFM input'!$G$276,L9,M9))","v":1.2217353198948293},{"$f":"M10*(1+M9)","v":1.2217353198948293},1.2217353198948293,1.2217353198948293,1.2217353198948293,1.2217353198948293,1.2217353198948293,1.2217353198948293,1.2217353198948293,1.2217353198948293,1.2217353198948293]
[null,"Nominal Vanilla WACC (fixed real time varying)",{"$f":"IFERROR(INDEX('RFM input'!$E$281:$Q$289,MATCH($B11,'RFM input'!$E$281:$E$289,0),MATCH(D$6,'RFM input'!$E$281:$Q$281,0)-1),\"enter input\")","v":5.3005598499670459E-2},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B11,'RFM input'!$E$281:$E$289,0),MATCH(D$6,'RFM input'!$E$281:$Q$281,0))))","v":3.2810824286792162E-2},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B11,'RFM input'!$E$281:$E$289,0),MATCH(E$6,'RFM input'!$E$281:$Q$281,0))))","v":5.8197100668390123E-2},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B11,'RFM input'!$E$281:$E$289,0),MATCH(F$6,'RFM input'!$E$281:$Q$281,0))))","v":0.10182956730247161},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B11,'RFM input'!$E$281:$E$289,0),MATCH(G$6,'RFM input'!$E$281:$Q$281,0))))","v":6.4007870963732838E-2},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B11,'RFM input'!$E$281:$E$289,0),MATCH(H$6,'RFM input'!$E$281:$Q$281,0))))","v":4.786280630496309E-2},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B11,'RFM input'!$E$281:$E$289,0),MATCH(I$6,'RFM input'!$E$281:$Q$281,0))))","v":-2.2234295228945489E-2},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B11,'RFM input'!$E$281:$E$289,0),MATCH(J$6,'RFM input'!$E$281:$Q$281,0))))","v":-2.2234295228945489E-2},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B11,'RFM input'!$E$281:$E$289,0),MATCH(K$6,'RFM input'!$E$281:$Q$281,0))))","v":-2.2234295228945489E-2},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B11,'RFM input'!$E$281:$E$289,0),MATCH(L$6,'RFM input'!$E$281:$Q$281,0))))","v":-2.2234295228945489E-2},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B11,'RFM input'!$E$281:$E$289,0),MATCH(M$6,'RFM input'!$E$281:$Q$281,0))))","v":-2.2234295228945489E-2},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B11,'RFM input'!$E$281:$E$289,0),MATCH(N$6,'RFM input'!$E$281:$Q$281,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B11,'RFM input'!$E$281:$E$289,0),MATCH(O$6,'RFM input'!$E$281:$Q$281,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B11,'RFM input'!$E$281:$E$289,0),MATCH(P$6,'RFM input'!$E$281:$Q$281,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B11,'RFM input'!$E$281:$E$289,0),MATCH(Q$6,'RFM input'!$E$281:$Q$281,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B11,'RFM input'!$E$281:$E$289,0),MATCH(R$6,'RFM input'!$E$281:$Q$281,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B11,'RFM input'!$E$281:$E$289,0),MATCH(S$6,'RFM input'!$E$281:$Q$281,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B11,'RFM input'!$E$281:$E$289,0),MATCH(T$6,'RFM input'!$E$281:$Q$281,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B11,'RFM input'!$E$281:$E$289,0),MATCH(U$6,'RFM input'!$E$281:$Q$281,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B11,'RFM input'!$E$281:$E$289,0),MATCH(V$6,'RFM input'!$E$281:$Q$281,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$E$281:$Q$289,MATCH($B11,'RFM input'!$E$281:$E$289,0),MATCH(W$6,'RFM input'!$E$281:$Q$281,0))))","v":0}]
[]
["Asset Class 1",{"$f":"VLOOKUP($A13,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Overhead Sub-Transmission Lines"}]
[{"$f":"VALUE(REPLACE(A13,1,12,\"\"))","v":1},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A14,0),\"enter input\")","v":1168.0103245195078},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A14,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A14,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A14,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":37.934174515908374},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A14,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A14,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A14,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":53.42626252076154},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A14,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A14,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A14,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":89.090144425505457},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A14,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A14,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A14,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":67.178184000000002},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A14,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A14,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A14,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":115.70269478325525},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A14,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A14,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A14,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A14,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A14,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A14,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A14,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A14,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A14,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A14,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A14,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A14,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A14,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A14,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A14,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A14,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A14,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A14,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A14,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A14,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A14,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A14,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A14,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A14,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A14,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A14,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A14,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A14,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A14,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A14,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A14,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A14,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A14,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A14,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A14,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A14,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A14,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A14,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A14,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A14,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A14,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A14,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A14,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A14,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A14,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A14,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A14,1))))","v":55},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A14,1))))","v":55},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A14,1))))","v":55},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A14,1))))","v":55},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A14,1))))","v":55},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A14,1))))","v":55},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A14,1))))","v":55},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A14,1))))","v":55},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A14,1))))","v":55},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A14,1))))","v":55},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A14,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A14,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A14,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A14,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A14,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A14,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A14,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A14,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A14,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A14,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A14,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A14,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A14,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D16=0,C18=0),0,\nIF(AND(D16<>0,C18=0),(D16/D$10),\nIF(AND(D17<>0,C18<>0),(C18-(C18/C42))+(D16/D$10),\nIF(C42<1,0,(C18-(C18/C42))))))","v":0},{"$f":"IF(AND(E16=0,D18=0),0,\nIF(AND(E16<>0,D18=0),(E16/E$10),\nIF(AND(E17<>0,D18<>0),(D18-(D18/D42))+(E16/E$10),\nIF(D42<1,0,(D18-(D18/D42))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A18+1","v":0},"Depreciated starting RAB",{"$f":"C14/C$10","v":1168.0103245195078},{"$f":"IF(C43=\"n/a\",C19,IFERROR(IF((OFFSET($C19,0,$A19))<0,\nMIN(0,C19-(OFFSET($C19,0,$A19)/(OFFSET($C14,-$A18,$A19)))),\nMAX(0,C19-(OFFSET($C19,0,$A19)/(OFFSET($C14,-$A18,$A19))))),0))","v":1168.0103245195078},{"$f":"IF(D43=\"n/a\",D19,IFERROR(IF((OFFSET($C19,0,$A19))<0,\nMIN(0,D19-(OFFSET($C19,0,$A19)/(OFFSET($C14,-$A18,$A19)))),\nMAX(0,D19-(OFFSET($C19,0,$A19)/(OFFSET($C14,-$A18,$A19))))),0))","v":1168.0103245195078},1168.0103245195078,1168.0103245195078,1168.0103245195078,1168.0103245195078,1168.0103245195078,1168.0103245195078,1168.0103245195078,1168.0103245195078,1168.0103245195078,1168.0103245195078,1168.0103245195078,1168.0103245195078,1168.0103245195078,1168.0103245195078,1168.0103245195078,1168.0103245195078,1168.0103245195078,1168.0103245195078]
[{"$f":"A19+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A20)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D14*((1+D$11)^0.5)/D$10)","v":37.854764144068298},{"$f":"IF(D44=\"n/a\",D20,IFERROR(IF((OFFSET($C20,0,$A20))<0,\nMIN(0,D20-(OFFSET($C20,0,$A20)/(OFFSET($C15,-$A19,$A20)))),\nMAX(0,D20-(OFFSET($C20,0,$A20)/(OFFSET($C15,-$A19,$A20))))),0))","v":37.166495705085239},{"$f":"IF(E44=\"n/a\",E20,IFERROR(IF((OFFSET($C20,0,$A20))<0,\nMIN(0,E20-(OFFSET($C20,0,$A20)/(OFFSET($C15,-$A19,$A20)))),\nMAX(0,E20-(OFFSET($C20,0,$A20)/(OFFSET($C15,-$A19,$A20))))),0))","v":36.478227266102181},35.789958827119122,35.101690388136063,34.413421949153005,33.725153510169946,33.036885071186887,32.348616632203829,31.66034819322077,30.972079754237711,30.283811315254653,29.595542876271594,28.907274437288535,28.219005998305477,27.530737559322418,26.842469120339359,26.154200681356301,25.465932242373242,24.777663803390183]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E14*((1+E$11)^0.5)/E$10)","v":53.505214588976656},{"$f":"IF(E45=\"n/a\",E21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,E21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,E21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":52.53239250554072},{"$f":"IF(F45=\"n/a\",F21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,F21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,F21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":51.559570422104784},{"$f":"IF(G45=\"n/a\",G21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,G21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,G21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":50.586748338668848},{"$f":"IF(H45=\"n/a\",H21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,H21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,H21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":49.613926255232911},{"$f":"IF(I45=\"n/a\",I21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,I21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,I21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":48.641104171796975},{"$f":"IF(J45=\"n/a\",J21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,J21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,J21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":47.668282088361039},{"$f":"IF(K45=\"n/a\",K21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,K21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,K21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":46.695460004925103},{"$f":"IF(L45=\"n/a\",L21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,L21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,L21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":45.722637921489167},{"$f":"IF(M45=\"n/a\",M21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,M21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,M21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":44.74981583805323},{"$f":"IF(N45=\"n/a\",N21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,N21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,N21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":43.776993754617294},{"$f":"IF(O45=\"n/a\",O21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,O21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,O21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":42.804171671181358},{"$f":"IF(P45=\"n/a\",P21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,P21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,P21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":41.831349587745422},{"$f":"IF(Q45=\"n/a\",Q21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,Q21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,Q21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":40.858527504309485},{"$f":"IF(R45=\"n/a\",R21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,R21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,R21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":39.885705420873549},{"$f":"IF(S45=\"n/a\",S21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,S21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,S21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":38.912883337437613},{"$f":"IF(T45=\"n/a\",T21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,T21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,T21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":37.940061254001677},{"$f":"IF(U45=\"n/a\",U21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,U21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,U21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":36.96723917056574},{"$f":"IF(V45=\"n/a\",V21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,V21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,V21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":35.994417087129804}]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F14*((1+F$11)^0.5)/F$10)","v":87.965366749041152},{"$f":"IF(F46=\"n/a\",F22,IFERROR(IF((OFFSET($C22,0,$A22))<0,\nMIN(0,F22-(OFFSET($C22,0,$A22)/(OFFSET($C17,-$A21,$A22)))),\nMAX(0,F22-(OFFSET($C22,0,$A22)/(OFFSET($C17,-$A21,$A22))))),0))","v":86.365996444513129},84.766626139985107,83.167255835457084,81.567885530929061,79.968515226401038,78.369144921873016,76.769774617344993,75.17040431281697,73.571034008288947,71.971663703760925,70.372293399232902,68.772923094704879,67.173552790176856,65.574182485648834,63.974812181120811,62.375441876592788,60.776071572064765]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G14*((1+G$11)^0.5)/G$10)","v":60.447532901798503},{"$f":"IF(G47=\"n/a\",G23,IFERROR(IF((OFFSET($C23,0,$A23))<0,\nMIN(0,G23-(OFFSET($C23,0,$A23)/(OFFSET($C18,-$A22,$A23)))),\nMAX(0,G23-(OFFSET($C23,0,$A23)/(OFFSET($C18,-$A22,$A23))))),0))","v":59.34848684903853},58.249440796278556,57.150394743518582,56.051348690758608,54.952302637998635,53.853256585238661,52.754210532478687,51.655164479718714,50.55611842695874,49.457072374198766,48.358026321438793,47.258980268678819,46.159934215918845,45.060888163158872,43.961842110398898,42.862796057638924]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H14*((1+H$11)^0.5)/H$10)","v":99.29404564123891},{"$f":"IF(H48=\"n/a\",H24,IFERROR(IF((OFFSET($C24,0,$A24))<0,\nMIN(0,H24-(OFFSET($C24,0,$A24)/(OFFSET($C19,-$A23,$A24)))),\nMAX(0,H24-(OFFSET($C24,0,$A24)/(OFFSET($C19,-$A23,$A24))))),0))","v":97.488699356852749},95.683353072466588,93.878006788080427,92.072660503694266,90.267314219308105,88.461967934921944,86.656621650535783,84.851275366149622,83.045929081763461,81.2405827973773,79.435236512991139,77.629890228604978,75.824543944218817,74.019197659832656,72.213851375446495]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I14*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I49=\"n/a\",I25,IFERROR(IF((OFFSET($C25,0,$A25))<0,\nMIN(0,I25-(OFFSET($C25,0,$A25)/(OFFSET($C20,-$A24,$A25)))),\nMAX(0,I25-(OFFSET($C25,0,$A25)/(OFFSET($C20,-$A24,$A25))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J14*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J50=\"n/a\",J26,IFERROR(IF((OFFSET($C26,0,$A26))<0,\nMIN(0,J26-(OFFSET($C26,0,$A26)/(OFFSET($C21,-$A25,$A26)))),\nMAX(0,J26-(OFFSET($C26,0,$A26)/(OFFSET($C21,-$A25,$A26))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K14*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K51=\"n/a\",K27,IFERROR(IF((OFFSET($C27,0,$A27))<0,\nMIN(0,K27-(OFFSET($C27,0,$A27)/(OFFSET($C22,-$A26,$A27)))),\nMAX(0,K27-(OFFSET($C27,0,$A27)/(OFFSET($C22,-$A26,$A27))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L14*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L52=\"n/a\",L28,IFERROR(IF((OFFSET($C28,0,$A28))<0,\nMIN(0,L28-(OFFSET($C28,0,$A28)/(OFFSET($C23,-$A27,$A28)))),\nMAX(0,L28-(OFFSET($C28,0,$A28)/(OFFSET($C23,-$A27,$A28))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M14*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M53=\"n/a\",M29,IFERROR(IF((OFFSET($C29,0,$A29))<0,\nMIN(0,M29-(OFFSET($C29,0,$A29)/(OFFSET($C24,-$A28,$A29)))),\nMAX(0,M29-(OFFSET($C29,0,$A29)/(OFFSET($C24,-$A28,$A29))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N14*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N54=\"n/a\",N30,IFERROR(IF((OFFSET($C30,0,$A30))<0,\nMIN(0,N30-(OFFSET($C30,0,$A30)/(OFFSET($C25,-$A29,$A30)))),\nMAX(0,N30-(OFFSET($C30,0,$A30)/(OFFSET($C25,-$A29,$A30))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O14*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O55=\"n/a\",O31,IFERROR(IF((OFFSET($C31,0,$A31))<0,\nMIN(0,O31-(OFFSET($C31,0,$A31)/(OFFSET($C26,-$A30,$A31)))),\nMAX(0,O31-(OFFSET($C31,0,$A31)/(OFFSET($C26,-$A30,$A31))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P14*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P56=\"n/a\",P32,IFERROR(IF((OFFSET($C32,0,$A32))<0,\nMIN(0,P32-(OFFSET($C32,0,$A32)/(OFFSET($C27,-$A31,$A32)))),\nMAX(0,P32-(OFFSET($C32,0,$A32)/(OFFSET($C27,-$A31,$A32))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q14*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q57=\"n/a\",Q33,IFERROR(IF((OFFSET($C33,0,$A33))<0,\nMIN(0,Q33-(OFFSET($C33,0,$A33)/(OFFSET($C28,-$A32,$A33)))),\nMAX(0,Q33-(OFFSET($C33,0,$A33)/(OFFSET($C28,-$A32,$A33))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R14*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R58=\"n/a\",R34,IFERROR(IF((OFFSET($C34,0,$A34))<0,\nMIN(0,R34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34)))),\nMAX(0,R34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S14*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S59=\"n/a\",S35,IFERROR(IF((OFFSET($C35,0,$A35))<0,\nMIN(0,S35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35)))),\nMAX(0,S35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T14*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T60=\"n/a\",T36,IFERROR(IF((OFFSET($C36,0,$A36))<0,\nMIN(0,T36-(OFFSET($C36,0,$A36)/(OFFSET($C31,-$A35,$A36)))),\nMAX(0,T36-(OFFSET($C36,0,$A36)/(OFFSET($C31,-$A35,$A36))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U14*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U61=\"n/a\",U37,IFERROR(IF((OFFSET($C37,0,$A37))<0,\nMIN(0,U37-(OFFSET($C37,0,$A37)/(OFFSET($C32,-$A36,$A37)))),\nMAX(0,U37-(OFFSET($C37,0,$A37)/(OFFSET($C32,-$A36,$A37))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V14*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V62=\"n/a\",V38,IFERROR(IF((OFFSET($C38,0,$A38))<0,\nMIN(0,V38-(OFFSET($C38,0,$A38)/(OFFSET($C33,-$A37,$A38)))),\nMAX(0,V38-(OFFSET($C38,0,$A38)/(OFFSET($C33,-$A37,$A38))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A39)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W14*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C42<1,D16=0),0,\nIF(D16=0,C42-1,\nIF(C42<1,D17,\n(((C42-1)*(C18-(C18/(C42))))+((D16/D$10)*D17))/(D18))))","v":0},{"$f":"IF(AND(D42<1,E16=0),0,\nIF(E16=0,D42-1,\nIF(D42<1,E17,\n(((D42-1)*(D18-(D18/(D42))))+((E16/E$10)*E17))/(E18))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C15","v":"n/a"},{"$f":"IF(C43=\"n/a\",\"n/a\",MAX(0,C43-1))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A20)","v":"RL Capex 2020-21"},null,{"$f":"D15","v":55},{"$f":"IF(D44=\"n/a\",\"n/a\",MAX(0,D44-1))","v":54},53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36]
[null,"RL Capex 2021-22",null,null,{"$f":"E15","v":55},{"$f":"IF(E45=\"n/a\",\"n/a\",MAX(0,E45-1))","v":54},53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F15","v":55},{"$f":"IF(F46=\"n/a\",\"n/a\",MAX(0,F46-1))","v":54},53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G15","v":55},{"$f":"IF(G47=\"n/a\",\"n/a\",MAX(0,G47-1))","v":54},53,52,51,50,49,48,47,46,45,44,43,42,41,40,39]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H15","v":55},{"$f":"IF(H48=\"n/a\",\"n/a\",MAX(0,H48-1))","v":54},53,52,51,50,49,48,47,46,45,44,43,42,41,40]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I15","v":55},{"$f":"IF(I49=\"n/a\",\"n/a\",MAX(0,I49-1))","v":54},53,52,51,50,49,48,47,46,45,44,43,42,41]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J15","v":55},{"$f":"IF(J50=\"n/a\",\"n/a\",MAX(0,J50-1))","v":54},53,52,51,50,49,48,47,46,45,44,43,42]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K15","v":55},{"$f":"IF(K51=\"n/a\",\"n/a\",MAX(0,K51-1))","v":54},53,52,51,50,49,48,47,46,45,44,43]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L15","v":55},{"$f":"IF(L52=\"n/a\",\"n/a\",MAX(0,L52-1))","v":54},53,52,51,50,49,48,47,46,45,44]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M15","v":55},{"$f":"IF(M53=\"n/a\",\"n/a\",MAX(0,M53-1))","v":54},53,52,51,50,49,48,47,46,45]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N15","v":0},{"$f":"IF(N54=\"n/a\",\"n/a\",MAX(0,N54-1))","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O15","v":0},{"$f":"IF(O55=\"n/a\",\"n/a\",MAX(0,O55-1))","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P15","v":0},{"$f":"IF(P56=\"n/a\",\"n/a\",MAX(0,P56-1))","v":0},0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q15","v":0},{"$f":"IF(Q57=\"n/a\",\"n/a\",MAX(0,Q57-1))","v":0},0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R15","v":0},{"$f":"IF(R58=\"n/a\",\"n/a\",MAX(0,R58-1))","v":0},0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S15","v":0},{"$f":"IF(S59=\"n/a\",\"n/a\",MAX(0,S59-1))","v":0},0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T15","v":0},{"$f":"IF(T60=\"n/a\",\"n/a\",MAX(0,T60-1))","v":0},0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U15","v":0},{"$f":"IF(U61=\"n/a\",\"n/a\",MAX(0,U61-1))","v":0},0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V15","v":0},{"$f":"IF(V62=\"n/a\",\"n/a\",MAX(0,V62-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W15","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C15<>\"n/a\",C15<>\"n/a\"),IF(SUM(C18:C40)=0,0,IF((SUMPRODUCT(C18:C40,C42:C64)/SUM(C18:C40))<0,1,(SUMPRODUCT(C18:C40,C42:C64)/SUM(C18:C40)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C15<>\"n/a\",D15<>\"n/a\"),IF(SUM(D18:D40)=0,0,IF((SUMPRODUCT(D18:D40,D42:D64)/SUM(D18:D40))<0,1,(SUMPRODUCT(D18:D40,D42:D64)/SUM(D18:D40)))),\"n/a\"))","v":1.7265712785757714},{"$f":"(IF(OR($C15<>\"n/a\",E15<>\"n/a\"),IF(SUM(E18:E40)=0,0,IF((SUMPRODUCT(E18:E40,E42:E64)/SUM(E18:E40))<0,1,(SUMPRODUCT(E18:E40,E42:E64)/SUM(E18:E40)))),\"n/a\"))","v":3.932508317083796},7.1437087000305972,8.9732934318237998,11.742185618058887,11.353410551087528,10.969711140430213,10.591150872614289,10.217794297389668,9.8497070500799087,9.4869558744995697,9.1296086464545354,8.7777343978427673,8.4314033413734286,8.0906868959229836,7.7556577125474693,7.4263897011709057,7.1029580579703291,6.7854392934788894,6.4739112614289613]
[]
["Asset Class 2",{"$f":"VLOOKUP($A67,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Underground Sub-Transmission Cables"}]
[{"$f":"VALUE(REPLACE(A67,1,12,\"\"))","v":2},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A68,0),\"enter input\")","v":65.768869399955307},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A68,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A68,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A68,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0.33687493679298947},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A68,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A68,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A68,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0.92151829647845451},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A68,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A68,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A68,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0.67259771504444177},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A68,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A68,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A68,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0.56149800000000005},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A68,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A68,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A68,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":1.2234806913668832},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A68,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A68,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A68,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A68,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A68,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A68,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A68,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A68,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A68,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A68,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A68,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A68,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A68,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A68,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A68,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A68,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A68,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A68,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A68,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A68,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A68,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A68,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A68,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A68,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A68,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A68,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A68,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A68,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A68,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A68,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A68,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A68,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A68,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A68,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A68,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A68,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A68,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A68,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A68,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A68,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A68,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A68,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A68,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A68,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A68,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A68,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A68,1))))","v":45.000000000000007},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A68,1))))","v":45.000000000000007},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A68,1))))","v":45.000000000000007},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A68,1))))","v":45.000000000000007},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A68,1))))","v":45.000000000000007},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A68,1))))","v":45.000000000000007},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A68,1))))","v":45.000000000000007},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A68,1))))","v":45.000000000000007},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A68,1))))","v":45.000000000000007},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A68,1))))","v":45.000000000000007},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A68,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A68,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A68,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A68,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A68,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A68,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A68,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A68,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A68,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A68,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A68,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A68,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A68,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D70=0,C72=0),0,\nIF(AND(D70<>0,C72=0),(D70/D$10),\nIF(AND(D71<>0,C72<>0),(C72-(C72/C96))+(D70/D$10),\nIF(C96<1,0,(C72-(C72/C96))))))","v":0},{"$f":"IF(AND(E70=0,D72=0),0,\nIF(AND(E70<>0,D72=0),(E70/E$10),\nIF(AND(E71<>0,D72<>0),(D72-(D72/D96))+(E70/E$10),\nIF(D96<1,0,(D72-(D72/D96))))))","v":0},{"$f":"IF(AND(F70=0,E72=0),0,\nIF(AND(F70<>0,E72=0),(F70/F$10),\nIF(AND(F71<>0,E72<>0),(E72-(E72/E96))+(F70/F$10),\nIF(E96<1,0,(E72-(E72/E96))))))","v":0},{"$f":"IF(AND(G70=0,F72=0),0,\nIF(AND(G70<>0,F72=0),(G70/G$10),\nIF(AND(G71<>0,F72<>0),(F72-(F72/F96))+(G70/G$10),\nIF(F96<1,0,(F72-(F72/F96))))))","v":0},{"$f":"IF(AND(H70=0,G72=0),0,\nIF(AND(H70<>0,G72=0),(H70/H$10),\nIF(AND(H71<>0,G72<>0),(G72-(G72/G96))+(H70/H$10),\nIF(G96<1,0,(G72-(G72/G96))))))","v":0},{"$f":"IF(AND(I70=0,H72=0),0,\nIF(AND(I70<>0,H72=0),(I70/I$10),\nIF(AND(I71<>0,H72<>0),(H72-(H72/H96))+(I70/I$10),\nIF(H96<1,0,(H72-(H72/H96))))))","v":0},{"$f":"IF(AND(J70=0,I72=0),0,\nIF(AND(J70<>0,I72=0),(J70/J$10),\nIF(AND(J71<>0,I72<>0),(I72-(I72/I96))+(J70/J$10),\nIF(I96<1,0,(I72-(I72/I96))))))","v":0},{"$f":"IF(AND(K70=0,J72=0),0,\nIF(AND(K70<>0,J72=0),(K70/K$10),\nIF(AND(K71<>0,J72<>0),(J72-(J72/J96))+(K70/K$10),\nIF(J96<1,0,(J72-(J72/J96))))))","v":0},{"$f":"IF(AND(L70=0,K72=0),0,\nIF(AND(L70<>0,K72=0),(L70/L$10),\nIF(AND(L71<>0,K72<>0),(K72-(K72/K96))+(L70/L$10),\nIF(K96<1,0,(K72-(K72/K96))))))","v":0},{"$f":"IF(AND(M70=0,L72=0),0,\nIF(AND(M70<>0,L72=0),(M70/M$10),\nIF(AND(M71<>0,L72<>0),(L72-(L72/L96))+(M70/M$10),\nIF(L96<1,0,(L72-(L72/L96))))))","v":0},{"$f":"IF(AND(N70=0,M72=0),0,\nIF(AND(N70<>0,M72=0),(N70/N$10),\nIF(AND(N71<>0,M72<>0),(M72-(M72/M96))+(N70/N$10),\nIF(M96<1,0,(M72-(M72/M96))))))","v":0},{"$f":"IF(AND(O70=0,N72=0),0,\nIF(AND(O70<>0,N72=0),(O70/O$10),\nIF(AND(O71<>0,N72<>0),(N72-(N72/N96))+(O70/O$10),\nIF(N96<1,0,(N72-(N72/N96))))))","v":0},{"$f":"IF(AND(P70=0,O72=0),0,\nIF(AND(P70<>0,O72=0),(P70/P$10),\nIF(AND(P71<>0,O72<>0),(O72-(O72/O96))+(P70/P$10),\nIF(O96<1,0,(O72-(O72/O96))))))","v":0},{"$f":"IF(AND(Q70=0,P72=0),0,\nIF(AND(Q70<>0,P72=0),(Q70/Q$10),\nIF(AND(Q71<>0,P72<>0),(P72-(P72/P96))+(Q70/Q$10),\nIF(P96<1,0,(P72-(P72/P96))))))","v":0},{"$f":"IF(AND(R70=0,Q72=0),0,\nIF(AND(R70<>0,Q72=0),(R70/R$10),\nIF(AND(R71<>0,Q72<>0),(Q72-(Q72/Q96))+(R70/R$10),\nIF(Q96<1,0,(Q72-(Q72/Q96))))))","v":0},{"$f":"IF(AND(S70=0,R72=0),0,\nIF(AND(S70<>0,R72=0),(S70/S$10),\nIF(AND(S71<>0,R72<>0),(R72-(R72/R96))+(S70/S$10),\nIF(R96<1,0,(R72-(R72/R96))))))","v":0},{"$f":"IF(AND(T70=0,S72=0),0,\nIF(AND(T70<>0,S72=0),(T70/T$10),\nIF(AND(T71<>0,S72<>0),(S72-(S72/S96))+(T70/T$10),\nIF(S96<1,0,(S72-(S72/S96))))))","v":0},{"$f":"IF(AND(U70=0,T72=0),0,\nIF(AND(U70<>0,T72=0),(U70/U$10),\nIF(AND(U71<>0,T72<>0),(T72-(T72/T96))+(U70/U$10),\nIF(T96<1,0,(T72-(T72/T96))))))","v":0},{"$f":"IF(AND(V70=0,U72=0),0,\nIF(AND(V70<>0,U72=0),(V70/V$10),\nIF(AND(V71<>0,U72<>0),(U72-(U72/U96))+(V70/V$10),\nIF(U96<1,0,(U72-(U72/U96))))))","v":0},{"$f":"IF(AND(W70=0,V72=0),0,\nIF(AND(W70<>0,V72=0),(W70/W$10),\nIF(AND(W71<>0,V72<>0),(V72-(V72/V96))+(W70/W$10),\nIF(V96<1,0,(V72-(V72/V96))))))","v":0}]
[{"$f":"A72+1","v":0},"Depreciated starting RAB",{"$f":"C68/C$10","v":65.768869399955307},{"$f":"IF(C97=\"n/a\",C73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,C73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,C73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":65.768869399955307},{"$f":"IF(D97=\"n/a\",D73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,D73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,D73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":65.768869399955307},{"$f":"IF(E97=\"n/a\",E73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,E73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,E73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":65.768869399955307},{"$f":"IF(F97=\"n/a\",F73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,F73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,F73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":65.768869399955307},{"$f":"IF(G97=\"n/a\",G73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,G73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,G73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":65.768869399955307},{"$f":"IF(H97=\"n/a\",H73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,H73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,H73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":65.768869399955307},{"$f":"IF(I97=\"n/a\",I73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,I73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,I73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":65.768869399955307},{"$f":"IF(J97=\"n/a\",J73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,J73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,J73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":65.768869399955307},{"$f":"IF(K97=\"n/a\",K73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,K73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,K73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":65.768869399955307},{"$f":"IF(L97=\"n/a\",L73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,L73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,L73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":65.768869399955307},{"$f":"IF(M97=\"n/a\",M73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,M73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,M73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":65.768869399955307},{"$f":"IF(N97=\"n/a\",N73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,N73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,N73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":65.768869399955307},{"$f":"IF(O97=\"n/a\",O73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,O73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,O73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":65.768869399955307},{"$f":"IF(P97=\"n/a\",P73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,P73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,P73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":65.768869399955307},{"$f":"IF(Q97=\"n/a\",Q73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,Q73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,Q73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":65.768869399955307},{"$f":"IF(R97=\"n/a\",R73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,R73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,R73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":65.768869399955307},{"$f":"IF(S97=\"n/a\",S73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,S73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,S73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":65.768869399955307},{"$f":"IF(T97=\"n/a\",T73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,T73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,T73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":65.768869399955307},{"$f":"IF(U97=\"n/a\",U73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,U73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,U73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":65.768869399955307},{"$f":"IF(V97=\"n/a\",V73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,V73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,V73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":65.768869399955307}]
[{"$f":"A73+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A74)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D68*((1+D$11)^0.5)/D$10)","v":0.33616973193916794},{"$f":"IF(D98=\"n/a\",D74,IFERROR(IF((OFFSET($C74,0,$A74))<0,\nMIN(0,D74-(OFFSET($C74,0,$A74)/(OFFSET($C69,-$A73,$A74)))),\nMAX(0,D74-(OFFSET($C74,0,$A74)/(OFFSET($C69,-$A73,$A74))))),0))","v":0.32869929345163085},0.32122885496409376,0.31375841647655667,0.30628797798901958,0.29881753950148249,0.2913471010139454,0.28387666252640831,0.27640622403887122,0.26893578555133413,0.26146534706379704,0.25399490857625995,0.24652447008872289,0.23905403160118582,0.23158359311364876,0.2241131546261117,0.21664271613857464,0.20917227765103757,0.20170183916350051,0.19423140067596345]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E68*((1+E$11)^0.5)/E$10)","v":0.92288009444021113},{"$f":"IF(E99=\"n/a\",E75,IFERROR(IF((OFFSET($C75,0,$A75))<0,\nMIN(0,E75-(OFFSET($C75,0,$A75)/(OFFSET($C70,-$A74,$A75)))),\nMAX(0,E75-(OFFSET($C75,0,$A75)/(OFFSET($C70,-$A74,$A75))))),0))","v":0.90237164789709534},0.88186320135397955,0.86135475481086377,0.84084630826774798,0.82033786172463219,0.7998294151815164,0.77932096863840061,0.75881252209528482,0.73830407555216904,0.71779562900905325,0.69728718246593746,0.67677873592282167,0.65627028937970588,0.6357618428365901,0.61525339629347431,0.59474494975035852,0.57423650320724273,0.55372805666412694]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F68*((1+F$11)^0.5)/F$10)","v":0.66410605864404759},{"$f":"IF(F100=\"n/a\",F76,IFERROR(IF((OFFSET($C76,0,$A76))<0,\nMIN(0,F76-(OFFSET($C76,0,$A76)/(OFFSET($C71,-$A75,$A76)))),\nMAX(0,F76-(OFFSET($C76,0,$A76)/(OFFSET($C71,-$A75,$A76))))),0))","v":0.64934814622973547},0.63459023381542334,0.61983232140111122,0.60507440898679909,0.59031649657248697,0.57555858415817485,0.56080067174386272,0.5460427593295506,0.53128484691523847,0.51652693450092635,0.50176902208661422,0.48701110967230204,0.47225319725798987,0.45749528484367769,0.44273737242936551,0.42797946001505333,0.41322154760074115]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G68*((1+G$11)^0.5)/G$10)","v":0.50524093996488584},{"$f":"IF(G101=\"n/a\",G77,IFERROR(IF((OFFSET($C77,0,$A77))<0,\nMIN(0,G77-(OFFSET($C77,0,$A77)/(OFFSET($C72,-$A76,$A77)))),\nMAX(0,G77-(OFFSET($C77,0,$A77)/(OFFSET($C72,-$A76,$A77))))),0))","v":0.49401336352122172},0.48278578707755759,0.47155821063389347,0.46033063419022935,0.44910305774656523,0.4378754813029011,0.42664790485923698,0.41542032841557286,0.40419275197190874,0.39296517552824461,0.38173759908458049,0.37051002264091637,0.35928244619725225,0.34805486975358813,0.336827293309924,0.32559971686625988]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H68*((1+H$11)^0.5)/H$10)","v":1.0499699063823302},{"$f":"IF(H102=\"n/a\",H78,IFERROR(IF((OFFSET($C78,0,$A78))<0,\nMIN(0,H78-(OFFSET($C78,0,$A78)/(OFFSET($C73,-$A77,$A78)))),\nMAX(0,H78-(OFFSET($C78,0,$A78)/(OFFSET($C73,-$A77,$A78))))),0))","v":1.0266372417960563},1.0033045772097824,0.97997191262350836,0.95663924803723432,0.93330658345096029,0.90997391886468626,0.88664125427841223,0.8633085896921382,0.83997592510586416,0.81664326051959013,0.7933105959333161,0.76997793134704207,0.74664526676076803,0.723312602174494,0.69997993758821997]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I68*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I103=\"n/a\",I79,IFERROR(IF((OFFSET($C79,0,$A79))<0,\nMIN(0,I79-(OFFSET($C79,0,$A79)/(OFFSET($C74,-$A78,$A79)))),\nMAX(0,I79-(OFFSET($C79,0,$A79)/(OFFSET($C74,-$A78,$A79))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J68*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J104=\"n/a\",J80,IFERROR(IF((OFFSET($C80,0,$A80))<0,\nMIN(0,J80-(OFFSET($C80,0,$A80)/(OFFSET($C75,-$A79,$A80)))),\nMAX(0,J80-(OFFSET($C80,0,$A80)/(OFFSET($C75,-$A79,$A80))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K68*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K105=\"n/a\",K81,IFERROR(IF((OFFSET($C81,0,$A81))<0,\nMIN(0,K81-(OFFSET($C81,0,$A81)/(OFFSET($C76,-$A80,$A81)))),\nMAX(0,K81-(OFFSET($C81,0,$A81)/(OFFSET($C76,-$A80,$A81))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L68*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L106=\"n/a\",L82,IFERROR(IF((OFFSET($C82,0,$A82))<0,\nMIN(0,L82-(OFFSET($C82,0,$A82)/(OFFSET($C77,-$A81,$A82)))),\nMAX(0,L82-(OFFSET($C82,0,$A82)/(OFFSET($C77,-$A81,$A82))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M68*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M107=\"n/a\",M83,IFERROR(IF((OFFSET($C83,0,$A83))<0,\nMIN(0,M83-(OFFSET($C83,0,$A83)/(OFFSET($C78,-$A82,$A83)))),\nMAX(0,M83-(OFFSET($C83,0,$A83)/(OFFSET($C78,-$A82,$A83))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N68*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N108=\"n/a\",N84,IFERROR(IF((OFFSET($C84,0,$A84))<0,\nMIN(0,N84-(OFFSET($C84,0,$A84)/(OFFSET($C79,-$A83,$A84)))),\nMAX(0,N84-(OFFSET($C84,0,$A84)/(OFFSET($C79,-$A83,$A84))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O68*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O109=\"n/a\",O85,IFERROR(IF((OFFSET($C85,0,$A85))<0,\nMIN(0,O85-(OFFSET($C85,0,$A85)/(OFFSET($C80,-$A84,$A85)))),\nMAX(0,O85-(OFFSET($C85,0,$A85)/(OFFSET($C80,-$A84,$A85))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P68*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P110=\"n/a\",P86,IFERROR(IF((OFFSET($C86,0,$A86))<0,\nMIN(0,P86-(OFFSET($C86,0,$A86)/(OFFSET($C81,-$A85,$A86)))),\nMAX(0,P86-(OFFSET($C86,0,$A86)/(OFFSET($C81,-$A85,$A86))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q68*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q111=\"n/a\",Q87,IFERROR(IF((OFFSET($C87,0,$A87))<0,\nMIN(0,Q87-(OFFSET($C87,0,$A87)/(OFFSET($C82,-$A86,$A87)))),\nMAX(0,Q87-(OFFSET($C87,0,$A87)/(OFFSET($C82,-$A86,$A87))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R68*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R112=\"n/a\",R88,IFERROR(IF((OFFSET($C88,0,$A88))<0,\nMIN(0,R88-(OFFSET($C88,0,$A88)/(OFFSET($C83,-$A87,$A88)))),\nMAX(0,R88-(OFFSET($C88,0,$A88)/(OFFSET($C83,-$A87,$A88))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S68*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S113=\"n/a\",S89,IFERROR(IF((OFFSET($C89,0,$A89))<0,\nMIN(0,S89-(OFFSET($C89,0,$A89)/(OFFSET($C84,-$A88,$A89)))),\nMAX(0,S89-(OFFSET($C89,0,$A89)/(OFFSET($C84,-$A88,$A89))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T68*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T114=\"n/a\",T90,IFERROR(IF((OFFSET($C90,0,$A90))<0,\nMIN(0,T90-(OFFSET($C90,0,$A90)/(OFFSET($C85,-$A89,$A90)))),\nMAX(0,T90-(OFFSET($C90,0,$A90)/(OFFSET($C85,-$A89,$A90))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U68*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U115=\"n/a\",U91,IFERROR(IF((OFFSET($C91,0,$A91))<0,\nMIN(0,U91-(OFFSET($C91,0,$A91)/(OFFSET($C86,-$A90,$A91)))),\nMAX(0,U91-(OFFSET($C91,0,$A91)/(OFFSET($C86,-$A90,$A91))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V68*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V116=\"n/a\",V92,IFERROR(IF((OFFSET($C92,0,$A92))<0,\nMIN(0,V92-(OFFSET($C92,0,$A92)/(OFFSET($C87,-$A91,$A92)))),\nMAX(0,V92-(OFFSET($C92,0,$A92)/(OFFSET($C87,-$A91,$A92))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A93)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W68*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C96<1,D70=0),0,\nIF(D70=0,C96-1,\nIF(C96<1,D71,\n(((C96-1)*(C72-(C72/(C96))))+((D70/D$10)*D71))/(D72))))","v":0},{"$f":"IF(AND(D96<1,E70=0),0,\nIF(E70=0,D96-1,\nIF(D96<1,E71,\n(((D96-1)*(D72-(D72/(D96))))+((E70/E$10)*E71))/(E72))))","v":0},{"$f":"IF(AND(E96<1,F70=0),0,\nIF(F70=0,E96-1,\nIF(E96<1,F71,\n(((E96-1)*(E72-(E72/(E96))))+((F70/F$10)*F71))/(F72))))","v":0},{"$f":"IF(AND(F96<1,G70=0),0,\nIF(G70=0,F96-1,\nIF(F96<1,G71,\n(((F96-1)*(F72-(F72/(F96))))+((G70/G$10)*G71))/(G72))))","v":0},{"$f":"IF(AND(G96<1,H70=0),0,\nIF(H70=0,G96-1,\nIF(G96<1,H71,\n(((G96-1)*(G72-(G72/(G96))))+((H70/H$10)*H71))/(H72))))","v":0},{"$f":"IF(AND(H96<1,I70=0),0,\nIF(I70=0,H96-1,\nIF(H96<1,I71,\n(((H96-1)*(H72-(H72/(H96))))+((I70/I$10)*I71))/(I72))))","v":0},{"$f":"IF(AND(I96<1,J70=0),0,\nIF(J70=0,I96-1,\nIF(I96<1,J71,\n(((I96-1)*(I72-(I72/(I96))))+((J70/J$10)*J71))/(J72))))","v":0},{"$f":"IF(AND(J96<1,K70=0),0,\nIF(K70=0,J96-1,\nIF(J96<1,K71,\n(((J96-1)*(J72-(J72/(J96))))+((K70/K$10)*K71))/(K72))))","v":0},{"$f":"IF(AND(K96<1,L70=0),0,\nIF(L70=0,K96-1,\nIF(K96<1,L71,\n(((K96-1)*(K72-(K72/(K96))))+((L70/L$10)*L71))/(L72))))","v":0},{"$f":"IF(AND(L96<1,M70=0),0,\nIF(M70=0,L96-1,\nIF(L96<1,M71,\n(((L96-1)*(L72-(L72/(L96))))+((M70/M$10)*M71))/(M72))))","v":0},{"$f":"IF(AND(M96<1,N70=0),0,\nIF(N70=0,M96-1,\nIF(M96<1,N71,\n(((M96-1)*(M72-(M72/(M96))))+((N70/N$10)*N71))/(N72))))","v":0},{"$f":"IF(AND(N96<1,O70=0),0,\nIF(O70=0,N96-1,\nIF(N96<1,O71,\n(((N96-1)*(N72-(N72/(N96))))+((O70/O$10)*O71))/(O72))))","v":0},{"$f":"IF(AND(O96<1,P70=0),0,\nIF(P70=0,O96-1,\nIF(O96<1,P71,\n(((O96-1)*(O72-(O72/(O96))))+((P70/P$10)*P71))/(P72))))","v":0},{"$f":"IF(AND(P96<1,Q70=0),0,\nIF(Q70=0,P96-1,\nIF(P96<1,Q71,\n(((P96-1)*(P72-(P72/(P96))))+((Q70/Q$10)*Q71))/(Q72))))","v":0},{"$f":"IF(AND(Q96<1,R70=0),0,\nIF(R70=0,Q96-1,\nIF(Q96<1,R71,\n(((Q96-1)*(Q72-(Q72/(Q96))))+((R70/R$10)*R71))/(R72))))","v":0},{"$f":"IF(AND(R96<1,S70=0),0,\nIF(S70=0,R96-1,\nIF(R96<1,S71,\n(((R96-1)*(R72-(R72/(R96))))+((S70/S$10)*S71))/(S72))))","v":0},{"$f":"IF(AND(S96<1,T70=0),0,\nIF(T70=0,S96-1,\nIF(S96<1,T71,\n(((S96-1)*(S72-(S72/(S96))))+((T70/T$10)*T71))/(T72))))","v":0},{"$f":"IF(AND(T96<1,U70=0),0,\nIF(U70=0,T96-1,\nIF(T96<1,U71,\n(((T96-1)*(T72-(T72/(T96))))+((U70/U$10)*U71))/(U72))))","v":0},{"$f":"IF(AND(U96<1,V70=0),0,\nIF(V70=0,U96-1,\nIF(U96<1,V71,\n(((U96-1)*(U72-(U72/(U96))))+((V70/V$10)*V71))/(V72))))","v":0},{"$f":"IF(AND(V96<1,W70=0),0,\nIF(W70=0,V96-1,\nIF(V96<1,W71,\n(((V96-1)*(V72-(V72/(V96))))+((W70/W$10)*W71))/(W72))))","v":0}]
[null,"RL Start RAB",{"$f":"C69","v":"n/a"},{"$f":"IF(C97=\"n/a\",\"n/a\",MAX(0,C97-1))","v":"n/a"},{"$f":"IF(D97=\"n/a\",\"n/a\",MAX(0,D97-1))","v":"n/a"},{"$f":"IF(E97=\"n/a\",\"n/a\",MAX(0,E97-1))","v":"n/a"},{"$f":"IF(F97=\"n/a\",\"n/a\",MAX(0,F97-1))","v":"n/a"},{"$f":"IF(G97=\"n/a\",\"n/a\",MAX(0,G97-1))","v":"n/a"},{"$f":"IF(H97=\"n/a\",\"n/a\",MAX(0,H97-1))","v":"n/a"},{"$f":"IF(I97=\"n/a\",\"n/a\",MAX(0,I97-1))","v":"n/a"},{"$f":"IF(J97=\"n/a\",\"n/a\",MAX(0,J97-1))","v":"n/a"},{"$f":"IF(K97=\"n/a\",\"n/a\",MAX(0,K97-1))","v":"n/a"},{"$f":"IF(L97=\"n/a\",\"n/a\",MAX(0,L97-1))","v":"n/a"},{"$f":"IF(M97=\"n/a\",\"n/a\",MAX(0,M97-1))","v":"n/a"},{"$f":"IF(N97=\"n/a\",\"n/a\",MAX(0,N97-1))","v":"n/a"},{"$f":"IF(O97=\"n/a\",\"n/a\",MAX(0,O97-1))","v":"n/a"},{"$f":"IF(P97=\"n/a\",\"n/a\",MAX(0,P97-1))","v":"n/a"},{"$f":"IF(Q97=\"n/a\",\"n/a\",MAX(0,Q97-1))","v":"n/a"},{"$f":"IF(R97=\"n/a\",\"n/a\",MAX(0,R97-1))","v":"n/a"},{"$f":"IF(S97=\"n/a\",\"n/a\",MAX(0,S97-1))","v":"n/a"},{"$f":"IF(T97=\"n/a\",\"n/a\",MAX(0,T97-1))","v":"n/a"},{"$f":"IF(U97=\"n/a\",\"n/a\",MAX(0,U97-1))","v":"n/a"},{"$f":"IF(V97=\"n/a\",\"n/a\",MAX(0,V97-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A74)","v":"RL Capex 2020-21"},null,{"$f":"D69","v":45.000000000000007},44.000000000000007,43.000000000000007,42.000000000000007,41.000000000000007,40.000000000000007,39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007,35.000000000000007,34.000000000000007,33.000000000000007,32.000000000000007,31.000000000000007,30.000000000000007,29.000000000000007,28.000000000000007,27.000000000000007,26.000000000000007]
[null,"RL Capex 2021-22",null,null,{"$f":"E69","v":45.000000000000007},44.000000000000007,43.000000000000007,42.000000000000007,41.000000000000007,40.000000000000007,39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007,35.000000000000007,34.000000000000007,33.000000000000007,32.000000000000007,31.000000000000007,30.000000000000007,29.000000000000007,28.000000000000007,27.000000000000007]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F69","v":45.000000000000007},44.000000000000007,43.000000000000007,42.000000000000007,41.000000000000007,40.000000000000007,39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007,35.000000000000007,34.000000000000007,33.000000000000007,32.000000000000007,31.000000000000007,30.000000000000007,29.000000000000007,28.000000000000007]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G69","v":45.000000000000007},44.000000000000007,43.000000000000007,42.000000000000007,41.000000000000007,40.000000000000007,39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007,35.000000000000007,34.000000000000007,33.000000000000007,32.000000000000007,31.000000000000007,30.000000000000007,29.000000000000007]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H69","v":45.000000000000007},44.000000000000007,43.000000000000007,42.000000000000007,41.000000000000007,40.000000000000007,39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007,35.000000000000007,34.000000000000007,33.000000000000007,32.000000000000007,31.000000000000007,30.000000000000007]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I69","v":45.000000000000007},44.000000000000007,43.000000000000007,42.000000000000007,41.000000000000007,40.000000000000007,39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007,35.000000000000007,34.000000000000007,33.000000000000007,32.000000000000007,31.000000000000007]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J69","v":45.000000000000007},44.000000000000007,43.000000000000007,42.000000000000007,41.000000000000007,40.000000000000007,39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007,35.000000000000007,34.000000000000007,33.000000000000007,32.000000000000007]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K69","v":45.000000000000007},44.000000000000007,43.000000000000007,42.000000000000007,41.000000000000007,40.000000000000007,39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007,35.000000000000007,34.000000000000007,33.000000000000007]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L69","v":45.000000000000007},44.000000000000007,43.000000000000007,42.000000000000007,41.000000000000007,40.000000000000007,39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007,35.000000000000007,34.000000000000007]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M69","v":45.000000000000007},44.000000000000007,43.000000000000007,42.000000000000007,41.000000000000007,40.000000000000007,39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007,35.000000000000007]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N69","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O69","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P69","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q69","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R69","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S69","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T69","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U69","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V69","v":0},{"$f":"IF(V116=\"n/a\",\"n/a\",MAX(0,V116-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W69","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C69<>\"n/a\",C69<>\"n/a\"),IF(SUM(C72:C94)=0,0,IF((SUMPRODUCT(C72:C94,C96:C118)/SUM(C72:C94))<0,1,(SUMPRODUCT(C72:C94,C96:C118)/SUM(C72:C94)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C69<>\"n/a\",D69<>\"n/a\"),IF(SUM(D72:D94)=0,0,IF((SUMPRODUCT(D72:D94,D96:D118)/SUM(D72:D94))<0,1,(SUMPRODUCT(D72:D94,D96:D118)/SUM(D72:D94)))),\"n/a\"))","v":0.22884243222486425},{"$f":"(IF(OR($C69<>\"n/a\",E69<>\"n/a\"),IF(SUM(E72:E94)=0,0,IF((SUMPRODUCT(E72:E94,E96:E118)/SUM(E72:E94))<0,1,(SUMPRODUCT(E72:E94,E96:E118)/SUM(E72:E94)))),\"n/a\"))","v":0.83545207730441795},1.2327251966966069,1.5033252317331396,2.0980560076060017,2.0045860102369466,1.9131482514122335,1.8237495725402222,1.7363968457720216,1.6510969741743664,1.5678568919036628,1.4866835643812106,1.4075839884696124,1.3305651926503776,1.2556342372027318,1.1827982143836426,1.1120642486090673,1.0434394966364375,0.97693114774838541,0.912546423937725]
[]
["Asset Class 3",{"$f":"VLOOKUP($A121,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Overhead Distribution Lines"}]
[{"$f":"VALUE(REPLACE(A121,1,12,\"\"))","v":3},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A122,0),\"enter input\")","v":4082.615891161819},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A122,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A122,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A122,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":232.41791434984395},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A122,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A122,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A122,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":234.8442098891706},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A122,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A122,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A122,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":301.17609897743523},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A122,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A122,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A122,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":448.72893099999999},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A122,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A122,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A122,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":487.24916923224811},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A122,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A122,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A122,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A122,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A122,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A122,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A122,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A122,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A122,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A122,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A122,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A122,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A122,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A122,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A122,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A122,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A122,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A122,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A122,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A122,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A122,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A122,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A122,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A122,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A122,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A122,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A122,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A122,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A122,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A122,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A122,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A122,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A122,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A122,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A122,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A122,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A122,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A122,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A122,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A122,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A122,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A122,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A122,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A122,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A122,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A122,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A122,1))))","v":50},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A122,1))))","v":50},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A122,1))))","v":50},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A122,1))))","v":50},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A122,1))))","v":50},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A122,1))))","v":50},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A122,1))))","v":50},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A122,1))))","v":50},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A122,1))))","v":50},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A122,1))))","v":50},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A122,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A122,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A122,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A122,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A122,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A122,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A122,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A122,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A122,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A122,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A122,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A122,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A122,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D124=0,C126=0),0,\nIF(AND(D124<>0,C126=0),(D124/D$10),\nIF(AND(D125<>0,C126<>0),(C126-(C126/C150))+(D124/D$10),\nIF(C150<1,0,(C126-(C126/C150))))))","v":0},{"$f":"IF(AND(E124=0,D126=0),0,\nIF(AND(E124<>0,D126=0),(E124/E$10),\nIF(AND(E125<>0,D126<>0),(D126-(D126/D150))+(E124/E$10),\nIF(D150<1,0,(D126-(D126/D150))))))","v":0},{"$f":"IF(AND(F124=0,E126=0),0,\nIF(AND(F124<>0,E126=0),(F124/F$10),\nIF(AND(F125<>0,E126<>0),(E126-(E126/E150))+(F124/F$10),\nIF(E150<1,0,(E126-(E126/E150))))))","v":0},{"$f":"IF(AND(G124=0,F126=0),0,\nIF(AND(G124<>0,F126=0),(G124/G$10),\nIF(AND(G125<>0,F126<>0),(F126-(F126/F150))+(G124/G$10),\nIF(F150<1,0,(F126-(F126/F150))))))","v":0},{"$f":"IF(AND(H124=0,G126=0),0,\nIF(AND(H124<>0,G126=0),(H124/H$10),\nIF(AND(H125<>0,G126<>0),(G126-(G126/G150))+(H124/H$10),\nIF(G150<1,0,(G126-(G126/G150))))))","v":0},{"$f":"IF(AND(I124=0,H126=0),0,\nIF(AND(I124<>0,H126=0),(I124/I$10),\nIF(AND(I125<>0,H126<>0),(H126-(H126/H150))+(I124/I$10),\nIF(H150<1,0,(H126-(H126/H150))))))","v":0},{"$f":"IF(AND(J124=0,I126=0),0,\nIF(AND(J124<>0,I126=0),(J124/J$10),\nIF(AND(J125<>0,I126<>0),(I126-(I126/I150))+(J124/J$10),\nIF(I150<1,0,(I126-(I126/I150))))))","v":0},{"$f":"IF(AND(K124=0,J126=0),0,\nIF(AND(K124<>0,J126=0),(K124/K$10),\nIF(AND(K125<>0,J126<>0),(J126-(J126/J150))+(K124/K$10),\nIF(J150<1,0,(J126-(J126/J150))))))","v":0},{"$f":"IF(AND(L124=0,K126=0),0,\nIF(AND(L124<>0,K126=0),(L124/L$10),\nIF(AND(L125<>0,K126<>0),(K126-(K126/K150))+(L124/L$10),\nIF(K150<1,0,(K126-(K126/K150))))))","v":0},{"$f":"IF(AND(M124=0,L126=0),0,\nIF(AND(M124<>0,L126=0),(M124/M$10),\nIF(AND(M125<>0,L126<>0),(L126-(L126/L150))+(M124/M$10),\nIF(L150<1,0,(L126-(L126/L150))))))","v":0},{"$f":"IF(AND(N124=0,M126=0),0,\nIF(AND(N124<>0,M126=0),(N124/N$10),\nIF(AND(N125<>0,M126<>0),(M126-(M126/M150))+(N124/N$10),\nIF(M150<1,0,(M126-(M126/M150))))))","v":0},{"$f":"IF(AND(O124=0,N126=0),0,\nIF(AND(O124<>0,N126=0),(O124/O$10),\nIF(AND(O125<>0,N126<>0),(N126-(N126/N150))+(O124/O$10),\nIF(N150<1,0,(N126-(N126/N150))))))","v":0},{"$f":"IF(AND(P124=0,O126=0),0,\nIF(AND(P124<>0,O126=0),(P124/P$10),\nIF(AND(P125<>0,O126<>0),(O126-(O126/O150))+(P124/P$10),\nIF(O150<1,0,(O126-(O126/O150))))))","v":0},{"$f":"IF(AND(Q124=0,P126=0),0,\nIF(AND(Q124<>0,P126=0),(Q124/Q$10),\nIF(AND(Q125<>0,P126<>0),(P126-(P126/P150))+(Q124/Q$10),\nIF(P150<1,0,(P126-(P126/P150))))))","v":0},{"$f":"IF(AND(R124=0,Q126=0),0,\nIF(AND(R124<>0,Q126=0),(R124/R$10),\nIF(AND(R125<>0,Q126<>0),(Q126-(Q126/Q150))+(R124/R$10),\nIF(Q150<1,0,(Q126-(Q126/Q150))))))","v":0},{"$f":"IF(AND(S124=0,R126=0),0,\nIF(AND(S124<>0,R126=0),(S124/S$10),\nIF(AND(S125<>0,R126<>0),(R126-(R126/R150))+(S124/S$10),\nIF(R150<1,0,(R126-(R126/R150))))))","v":0},{"$f":"IF(AND(T124=0,S126=0),0,\nIF(AND(T124<>0,S126=0),(T124/T$10),\nIF(AND(T125<>0,S126<>0),(S126-(S126/S150))+(T124/T$10),\nIF(S150<1,0,(S126-(S126/S150))))))","v":0},{"$f":"IF(AND(U124=0,T126=0),0,\nIF(AND(U124<>0,T126=0),(U124/U$10),\nIF(AND(U125<>0,T126<>0),(T126-(T126/T150))+(U124/U$10),\nIF(T150<1,0,(T126-(T126/T150))))))","v":0},{"$f":"IF(AND(V124=0,U126=0),0,\nIF(AND(V124<>0,U126=0),(V124/V$10),\nIF(AND(V125<>0,U126<>0),(U126-(U126/U150))+(V124/V$10),\nIF(U150<1,0,(U126-(U126/U150))))))","v":0},{"$f":"IF(AND(W124=0,V126=0),0,\nIF(AND(W124<>0,V126=0),(W124/W$10),\nIF(AND(W125<>0,V126<>0),(V126-(V126/V150))+(W124/W$10),\nIF(V150<1,0,(V126-(V126/V150))))))","v":0}]
[{"$f":"A126+1","v":0},"Depreciated starting RAB",{"$f":"C122/C$10","v":4082.615891161819},{"$f":"IF(C151=\"n/a\",C127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,C127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,C127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":4082.615891161819},{"$f":"IF(D151=\"n/a\",D127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,D127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,D127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":4082.615891161819},{"$f":"IF(E151=\"n/a\",E127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,E127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,E127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":4082.615891161819},{"$f":"IF(F151=\"n/a\",F127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,F127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,F127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":4082.615891161819},{"$f":"IF(G151=\"n/a\",G127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,G127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,G127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":4082.615891161819},{"$f":"IF(H151=\"n/a\",H127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,H127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,H127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":4082.615891161819},{"$f":"IF(I151=\"n/a\",I127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,I127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,I127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":4082.615891161819},{"$f":"IF(J151=\"n/a\",J127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,J127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,J127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":4082.615891161819},{"$f":"IF(K151=\"n/a\",K127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,K127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,K127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":4082.615891161819},{"$f":"IF(L151=\"n/a\",L127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,L127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,L127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":4082.615891161819},{"$f":"IF(M151=\"n/a\",M127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,M127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,M127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":4082.615891161819},{"$f":"IF(N151=\"n/a\",N127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,N127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,N127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":4082.615891161819},{"$f":"IF(O151=\"n/a\",O127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,O127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,O127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":4082.615891161819},{"$f":"IF(P151=\"n/a\",P127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,P127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,P127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":4082.615891161819},{"$f":"IF(Q151=\"n/a\",Q127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,Q127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,Q127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":4082.615891161819},{"$f":"IF(R151=\"n/a\",R127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,R127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,R127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":4082.615891161819},{"$f":"IF(S151=\"n/a\",S127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,S127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,S127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":4082.615891161819},{"$f":"IF(T151=\"n/a\",T127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,T127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,T127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":4082.615891161819},{"$f":"IF(U151=\"n/a\",U127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,U127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,U127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":4082.615891161819},{"$f":"IF(V151=\"n/a\",V127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,V127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,V127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":4082.615891161819}]
[{"$f":"A127+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A128)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D122*((1+D$11)^0.5)/D$10)","v":231.93137699305831},{"$f":"IF(D152=\"n/a\",D128,IFERROR(IF((OFFSET($C128,0,$A128))<0,\nMIN(0,D128-(OFFSET($C128,0,$A128)/(OFFSET($C123,-$A127,$A128)))),\nMAX(0,D128-(OFFSET($C128,0,$A128)/(OFFSET($C123,-$A127,$A128))))),0))","v":227.29274945319713},222.65412191333596,218.01549437347478,213.3768668336136,208.73823929375243,204.09961175389125,199.46098421403008,194.8223566741689,190.18372913430773,185.54510159444655,180.90647405458537,176.2678465147242,171.62921897486302,166.99059143500185,162.35196389514067,157.71333635527949,153.07470881541832,148.43608127555714,143.79745373569597]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E122*((1+E$11)^0.5)/E$10)","v":235.19125711284434},{"$f":"IF(E153=\"n/a\",E129,IFERROR(IF((OFFSET($C129,0,$A129))<0,\nMIN(0,E129-(OFFSET($C129,0,$A129)/(OFFSET($C124,-$A128,$A129)))),\nMAX(0,E129-(OFFSET($C129,0,$A129)/(OFFSET($C124,-$A128,$A129))))),0))","v":230.48743197058747},225.78360682833059,221.07978168607372,216.37595654381684,211.67213140155997,206.96830625930309,202.26448111704622,197.56065597478934,192.85683083253247,188.15300569027559,183.44918054801872,178.74535540576184,174.04153026350497,169.33770512124809,164.63387997899122,159.93005483673434,155.22622969447747,150.52240455222059]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F122*((1+F$11)^0.5)/F$10)","v":297.37370136096621},{"$f":"IF(F154=\"n/a\",F130,IFERROR(IF((OFFSET($C130,0,$A130))<0,\nMIN(0,F130-(OFFSET($C130,0,$A130)/(OFFSET($C125,-$A129,$A130)))),\nMAX(0,F130-(OFFSET($C130,0,$A130)/(OFFSET($C125,-$A129,$A130))))),0))","v":291.42622733374691},285.47875330652761,279.53127927930831,273.58380525208901,267.63633122486971,261.68885719765041,255.74138317043108,249.79390914321175,243.84643511599242,237.89896108877309,231.95148706155376,226.00401303433443,220.05653900711511,214.10906497989578,208.16159095267645,202.21411692545712,196.26664289823779]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G122*((1+G$11)^0.5)/G$10)","v":403.77031955212374},{"$f":"IF(G155=\"n/a\",G131,IFERROR(IF((OFFSET($C131,0,$A131))<0,\nMIN(0,G131-(OFFSET($C131,0,$A131)/(OFFSET($C126,-$A130,$A131)))),\nMAX(0,G131-(OFFSET($C131,0,$A131)/(OFFSET($C126,-$A130,$A131))))),0))","v":395.69491316108127},387.61950677003881,379.54410037899635,371.46869398795388,363.39328759691142,355.31788120586896,347.24247481482649,339.16706842378403,331.09166203274157,323.0162556416991,314.94084925065664,306.86544285961418,298.79003646857171,290.71463007752925,282.63922368648679,274.56381729544432]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H122*((1+H$11)^0.5)/H$10)","v":418.14878503075613},{"$f":"IF(H156=\"n/a\",H132,IFERROR(IF((OFFSET($C132,0,$A132))<0,\nMIN(0,H132-(OFFSET($C132,0,$A132)/(OFFSET($C127,-$A131,$A132)))),\nMAX(0,H132-(OFFSET($C132,0,$A132)/(OFFSET($C127,-$A131,$A132))))),0))","v":409.78580933014103},401.42283362952594,393.05985792891084,384.69688222829575,376.33390652768065,367.97093082706556,359.60795512645046,351.24497942583537,342.88200372522027,334.51902802460518,326.15605232399008,317.79307662337499,309.43010092275989,301.0671252221448,292.7041495215297]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I122*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I157=\"n/a\",I133,IFERROR(IF((OFFSET($C133,0,$A133))<0,\nMIN(0,I133-(OFFSET($C133,0,$A133)/(OFFSET($C128,-$A132,$A133)))),\nMAX(0,I133-(OFFSET($C133,0,$A133)/(OFFSET($C128,-$A132,$A133))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J122*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J158=\"n/a\",J134,IFERROR(IF((OFFSET($C134,0,$A134))<0,\nMIN(0,J134-(OFFSET($C134,0,$A134)/(OFFSET($C129,-$A133,$A134)))),\nMAX(0,J134-(OFFSET($C134,0,$A134)/(OFFSET($C129,-$A133,$A134))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K122*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K159=\"n/a\",K135,IFERROR(IF((OFFSET($C135,0,$A135))<0,\nMIN(0,K135-(OFFSET($C135,0,$A135)/(OFFSET($C130,-$A134,$A135)))),\nMAX(0,K135-(OFFSET($C135,0,$A135)/(OFFSET($C130,-$A134,$A135))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L122*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L160=\"n/a\",L136,IFERROR(IF((OFFSET($C136,0,$A136))<0,\nMIN(0,L136-(OFFSET($C136,0,$A136)/(OFFSET($C131,-$A135,$A136)))),\nMAX(0,L136-(OFFSET($C136,0,$A136)/(OFFSET($C131,-$A135,$A136))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M122*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M161=\"n/a\",M137,IFERROR(IF((OFFSET($C137,0,$A137))<0,\nMIN(0,M137-(OFFSET($C137,0,$A137)/(OFFSET($C132,-$A136,$A137)))),\nMAX(0,M137-(OFFSET($C137,0,$A137)/(OFFSET($C132,-$A136,$A137))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N122*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N162=\"n/a\",N138,IFERROR(IF((OFFSET($C138,0,$A138))<0,\nMIN(0,N138-(OFFSET($C138,0,$A138)/(OFFSET($C133,-$A137,$A138)))),\nMAX(0,N138-(OFFSET($C138,0,$A138)/(OFFSET($C133,-$A137,$A138))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O122*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O163=\"n/a\",O139,IFERROR(IF((OFFSET($C139,0,$A139))<0,\nMIN(0,O139-(OFFSET($C139,0,$A139)/(OFFSET($C134,-$A138,$A139)))),\nMAX(0,O139-(OFFSET($C139,0,$A139)/(OFFSET($C134,-$A138,$A139))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P122*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P164=\"n/a\",P140,IFERROR(IF((OFFSET($C140,0,$A140))<0,\nMIN(0,P140-(OFFSET($C140,0,$A140)/(OFFSET($C135,-$A139,$A140)))),\nMAX(0,P140-(OFFSET($C140,0,$A140)/(OFFSET($C135,-$A139,$A140))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q122*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q165=\"n/a\",Q141,IFERROR(IF((OFFSET($C141,0,$A141))<0,\nMIN(0,Q141-(OFFSET($C141,0,$A141)/(OFFSET($C136,-$A140,$A141)))),\nMAX(0,Q141-(OFFSET($C141,0,$A141)/(OFFSET($C136,-$A140,$A141))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R122*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R166=\"n/a\",R142,IFERROR(IF((OFFSET($C142,0,$A142))<0,\nMIN(0,R142-(OFFSET($C142,0,$A142)/(OFFSET($C137,-$A141,$A142)))),\nMAX(0,R142-(OFFSET($C142,0,$A142)/(OFFSET($C137,-$A141,$A142))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S122*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S167=\"n/a\",S143,IFERROR(IF((OFFSET($C143,0,$A143))<0,\nMIN(0,S143-(OFFSET($C143,0,$A143)/(OFFSET($C138,-$A142,$A143)))),\nMAX(0,S143-(OFFSET($C143,0,$A143)/(OFFSET($C138,-$A142,$A143))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T122*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T168=\"n/a\",T144,IFERROR(IF((OFFSET($C144,0,$A144))<0,\nMIN(0,T144-(OFFSET($C144,0,$A144)/(OFFSET($C139,-$A143,$A144)))),\nMAX(0,T144-(OFFSET($C144,0,$A144)/(OFFSET($C139,-$A143,$A144))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U122*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U169=\"n/a\",U145,IFERROR(IF((OFFSET($C145,0,$A145))<0,\nMIN(0,U145-(OFFSET($C145,0,$A145)/(OFFSET($C140,-$A144,$A145)))),\nMAX(0,U145-(OFFSET($C145,0,$A145)/(OFFSET($C140,-$A144,$A145))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V122*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V170=\"n/a\",V146,IFERROR(IF((OFFSET($C146,0,$A146))<0,\nMIN(0,V146-(OFFSET($C146,0,$A146)/(OFFSET($C141,-$A145,$A146)))),\nMAX(0,V146-(OFFSET($C146,0,$A146)/(OFFSET($C141,-$A145,$A146))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A147)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W122*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C150<1,D124=0),0,\nIF(D124=0,C150-1,\nIF(C150<1,D125,\n(((C150-1)*(C126-(C126/(C150))))+((D124/D$10)*D125))/(D126))))","v":0},{"$f":"IF(AND(D150<1,E124=0),0,\nIF(E124=0,D150-1,\nIF(D150<1,E125,\n(((D150-1)*(D126-(D126/(D150))))+((E124/E$10)*E125))/(E126))))","v":0},{"$f":"IF(AND(E150<1,F124=0),0,\nIF(F124=0,E150-1,\nIF(E150<1,F125,\n(((E150-1)*(E126-(E126/(E150))))+((F124/F$10)*F125))/(F126))))","v":0},{"$f":"IF(AND(F150<1,G124=0),0,\nIF(G124=0,F150-1,\nIF(F150<1,G125,\n(((F150-1)*(F126-(F126/(F150))))+((G124/G$10)*G125))/(G126))))","v":0},{"$f":"IF(AND(G150<1,H124=0),0,\nIF(H124=0,G150-1,\nIF(G150<1,H125,\n(((G150-1)*(G126-(G126/(G150))))+((H124/H$10)*H125))/(H126))))","v":0},{"$f":"IF(AND(H150<1,I124=0),0,\nIF(I124=0,H150-1,\nIF(H150<1,I125,\n(((H150-1)*(H126-(H126/(H150))))+((I124/I$10)*I125))/(I126))))","v":0},{"$f":"IF(AND(I150<1,J124=0),0,\nIF(J124=0,I150-1,\nIF(I150<1,J125,\n(((I150-1)*(I126-(I126/(I150))))+((J124/J$10)*J125))/(J126))))","v":0},{"$f":"IF(AND(J150<1,K124=0),0,\nIF(K124=0,J150-1,\nIF(J150<1,K125,\n(((J150-1)*(J126-(J126/(J150))))+((K124/K$10)*K125))/(K126))))","v":0},{"$f":"IF(AND(K150<1,L124=0),0,\nIF(L124=0,K150-1,\nIF(K150<1,L125,\n(((K150-1)*(K126-(K126/(K150))))+((L124/L$10)*L125))/(L126))))","v":0},{"$f":"IF(AND(L150<1,M124=0),0,\nIF(M124=0,L150-1,\nIF(L150<1,M125,\n(((L150-1)*(L126-(L126/(L150))))+((M124/M$10)*M125))/(M126))))","v":0},{"$f":"IF(AND(M150<1,N124=0),0,\nIF(N124=0,M150-1,\nIF(M150<1,N125,\n(((M150-1)*(M126-(M126/(M150))))+((N124/N$10)*N125))/(N126))))","v":0},{"$f":"IF(AND(N150<1,O124=0),0,\nIF(O124=0,N150-1,\nIF(N150<1,O125,\n(((N150-1)*(N126-(N126/(N150))))+((O124/O$10)*O125))/(O126))))","v":0},{"$f":"IF(AND(O150<1,P124=0),0,\nIF(P124=0,O150-1,\nIF(O150<1,P125,\n(((O150-1)*(O126-(O126/(O150))))+((P124/P$10)*P125))/(P126))))","v":0},{"$f":"IF(AND(P150<1,Q124=0),0,\nIF(Q124=0,P150-1,\nIF(P150<1,Q125,\n(((P150-1)*(P126-(P126/(P150))))+((Q124/Q$10)*Q125))/(Q126))))","v":0},{"$f":"IF(AND(Q150<1,R124=0),0,\nIF(R124=0,Q150-1,\nIF(Q150<1,R125,\n(((Q150-1)*(Q126-(Q126/(Q150))))+((R124/R$10)*R125))/(R126))))","v":0},{"$f":"IF(AND(R150<1,S124=0),0,\nIF(S124=0,R150-1,\nIF(R150<1,S125,\n(((R150-1)*(R126-(R126/(R150))))+((S124/S$10)*S125))/(S126))))","v":0},{"$f":"IF(AND(S150<1,T124=0),0,\nIF(T124=0,S150-1,\nIF(S150<1,T125,\n(((S150-1)*(S126-(S126/(S150))))+((T124/T$10)*T125))/(T126))))","v":0},{"$f":"IF(AND(T150<1,U124=0),0,\nIF(U124=0,T150-1,\nIF(T150<1,U125,\n(((T150-1)*(T126-(T126/(T150))))+((U124/U$10)*U125))/(U126))))","v":0},{"$f":"IF(AND(U150<1,V124=0),0,\nIF(V124=0,U150-1,\nIF(U150<1,V125,\n(((U150-1)*(U126-(U126/(U150))))+((V124/V$10)*V125))/(V126))))","v":0},{"$f":"IF(AND(V150<1,W124=0),0,\nIF(W124=0,V150-1,\nIF(V150<1,W125,\n(((V150-1)*(V126-(V126/(V150))))+((W124/W$10)*W125))/(W126))))","v":0}]
[null,"RL Start RAB",{"$f":"C123","v":"n/a"},{"$f":"IF(C151=\"n/a\",\"n/a\",MAX(0,C151-1))","v":"n/a"},{"$f":"IF(D151=\"n/a\",\"n/a\",MAX(0,D151-1))","v":"n/a"},{"$f":"IF(E151=\"n/a\",\"n/a\",MAX(0,E151-1))","v":"n/a"},{"$f":"IF(F151=\"n/a\",\"n/a\",MAX(0,F151-1))","v":"n/a"},{"$f":"IF(G151=\"n/a\",\"n/a\",MAX(0,G151-1))","v":"n/a"},{"$f":"IF(H151=\"n/a\",\"n/a\",MAX(0,H151-1))","v":"n/a"},{"$f":"IF(I151=\"n/a\",\"n/a\",MAX(0,I151-1))","v":"n/a"},{"$f":"IF(J151=\"n/a\",\"n/a\",MAX(0,J151-1))","v":"n/a"},{"$f":"IF(K151=\"n/a\",\"n/a\",MAX(0,K151-1))","v":"n/a"},{"$f":"IF(L151=\"n/a\",\"n/a\",MAX(0,L151-1))","v":"n/a"},{"$f":"IF(M151=\"n/a\",\"n/a\",MAX(0,M151-1))","v":"n/a"},{"$f":"IF(N151=\"n/a\",\"n/a\",MAX(0,N151-1))","v":"n/a"},{"$f":"IF(O151=\"n/a\",\"n/a\",MAX(0,O151-1))","v":"n/a"},{"$f":"IF(P151=\"n/a\",\"n/a\",MAX(0,P151-1))","v":"n/a"},{"$f":"IF(Q151=\"n/a\",\"n/a\",MAX(0,Q151-1))","v":"n/a"},{"$f":"IF(R151=\"n/a\",\"n/a\",MAX(0,R151-1))","v":"n/a"},{"$f":"IF(S151=\"n/a\",\"n/a\",MAX(0,S151-1))","v":"n/a"},{"$f":"IF(T151=\"n/a\",\"n/a\",MAX(0,T151-1))","v":"n/a"},{"$f":"IF(U151=\"n/a\",\"n/a\",MAX(0,U151-1))","v":"n/a"},{"$f":"IF(V151=\"n/a\",\"n/a\",MAX(0,V151-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A128)","v":"RL Capex 2020-21"},null,{"$f":"D123","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31]
[null,"RL Capex 2021-22",null,null,{"$f":"E123","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F123","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G123","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H123","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I123","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J123","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K123","v":50},49,48,47,46,45,44,43,42,41,40,39,38]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L123","v":50},49,48,47,46,45,44,43,42,41,40,39]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M123","v":50},49,48,47,46,45,44,43,42,41,40]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N123","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O123","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P123","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q123","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R123","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S123","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T123","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U123","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V123","v":0},{"$f":"IF(V170=\"n/a\",\"n/a\",MAX(0,V170-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W123","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C123<>\"n/a\",C123<>\"n/a\"),IF(SUM(C126:C148)=0,0,IF((SUMPRODUCT(C126:C148,C150:C172)/SUM(C126:C148))<0,1,(SUMPRODUCT(C126:C148,C150:C172)/SUM(C126:C148)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C123<>\"n/a\",D123<>\"n/a\"),IF(SUM(D126:D148)=0,0,IF((SUMPRODUCT(D126:D148,D150:D172)/SUM(D126:D148))<0,1,(SUMPRODUCT(D126:D148,D150:D172)/SUM(D126:D148)))),\"n/a\"))","v":2.6877834750463183},{"$f":"(IF(OR($C123<>\"n/a\",E123<>\"n/a\"),IF(SUM(E126:E148)=0,0,IF((SUMPRODUCT(E126:E148,E150:E172)/SUM(E126:E148))<0,1,(SUMPRODUCT(E126:E148,E150:E172)/SUM(E126:E148)))),\"n/a\"))","v":5.037712722286976},7.6244500656358341,10.639003315872403,13.212310723385745,12.743773250077806,12.281309104449237,11.825022989860607,11.375022030345837,10.931415840974378,10.494316600681985,10.063839127671814,9.6401009574921677,9.2232224239025289,8.8133267426446924,8.4105400982414551,8.0149917339513816,7.6268140450142496,7.2461426753285281,6.8731166177091891]
[]
["Asset Class 4",{"$f":"VLOOKUP($A175,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Underground Distribution Cables"}]
[{"$f":"VALUE(REPLACE(A175,1,12,\"\"))","v":4},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A176,0),\"enter input\")","v":983.43492873627622},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A176,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A176,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A176,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":14.827034783880606},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A176,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A176,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A176,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":13.816105651292352},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A176,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A176,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A176,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":14.989135801722147},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A176,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A176,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A176,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":21.860077},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A176,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A176,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A176,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":26.717394697032145},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A176,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A176,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A176,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A176,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A176,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A176,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A176,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A176,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A176,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A176,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A176,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A176,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A176,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A176,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A176,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A176,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A176,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A176,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A176,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A176,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A176,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A176,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A176,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A176,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A176,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A176,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A176,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A176,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A176,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A176,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A176,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A176,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A176,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A176,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A176,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A176,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A176,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A176,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A176,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A176,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A176,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A176,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A176,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A176,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A176,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A176,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A176,1))))","v":60},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A176,1))))","v":60},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A176,1))))","v":60},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A176,1))))","v":60},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A176,1))))","v":60},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A176,1))))","v":60},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A176,1))))","v":60},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A176,1))))","v":60},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A176,1))))","v":60},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A176,1))))","v":60},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A176,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A176,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A176,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A176,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A176,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A176,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A176,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A176,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A176,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A176,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A176,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A176,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A176,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D178=0,C180=0),0,\nIF(AND(D178<>0,C180=0),(D178/D$10),\nIF(AND(D179<>0,C180<>0),(C180-(C180/C204))+(D178/D$10),\nIF(C204<1,0,(C180-(C180/C204))))))","v":0},{"$f":"IF(AND(E178=0,D180=0),0,\nIF(AND(E178<>0,D180=0),(E178/E$10),\nIF(AND(E179<>0,D180<>0),(D180-(D180/D204))+(E178/E$10),\nIF(D204<1,0,(D180-(D180/D204))))))","v":0},{"$f":"IF(AND(F178=0,E180=0),0,\nIF(AND(F178<>0,E180=0),(F178/F$10),\nIF(AND(F179<>0,E180<>0),(E180-(E180/E204))+(F178/F$10),\nIF(E204<1,0,(E180-(E180/E204))))))","v":0},{"$f":"IF(AND(G178=0,F180=0),0,\nIF(AND(G178<>0,F180=0),(G178/G$10),\nIF(AND(G179<>0,F180<>0),(F180-(F180/F204))+(G178/G$10),\nIF(F204<1,0,(F180-(F180/F204))))))","v":0},{"$f":"IF(AND(H178=0,G180=0),0,\nIF(AND(H178<>0,G180=0),(H178/H$10),\nIF(AND(H179<>0,G180<>0),(G180-(G180/G204))+(H178/H$10),\nIF(G204<1,0,(G180-(G180/G204))))))","v":0},{"$f":"IF(AND(I178=0,H180=0),0,\nIF(AND(I178<>0,H180=0),(I178/I$10),\nIF(AND(I179<>0,H180<>0),(H180-(H180/H204))+(I178/I$10),\nIF(H204<1,0,(H180-(H180/H204))))))","v":0},{"$f":"IF(AND(J178=0,I180=0),0,\nIF(AND(J178<>0,I180=0),(J178/J$10),\nIF(AND(J179<>0,I180<>0),(I180-(I180/I204))+(J178/J$10),\nIF(I204<1,0,(I180-(I180/I204))))))","v":0},{"$f":"IF(AND(K178=0,J180=0),0,\nIF(AND(K178<>0,J180=0),(K178/K$10),\nIF(AND(K179<>0,J180<>0),(J180-(J180/J204))+(K178/K$10),\nIF(J204<1,0,(J180-(J180/J204))))))","v":0},{"$f":"IF(AND(L178=0,K180=0),0,\nIF(AND(L178<>0,K180=0),(L178/L$10),\nIF(AND(L179<>0,K180<>0),(K180-(K180/K204))+(L178/L$10),\nIF(K204<1,0,(K180-(K180/K204))))))","v":0},{"$f":"IF(AND(M178=0,L180=0),0,\nIF(AND(M178<>0,L180=0),(M178/M$10),\nIF(AND(M179<>0,L180<>0),(L180-(L180/L204))+(M178/M$10),\nIF(L204<1,0,(L180-(L180/L204))))))","v":0},{"$f":"IF(AND(N178=0,M180=0),0,\nIF(AND(N178<>0,M180=0),(N178/N$10),\nIF(AND(N179<>0,M180<>0),(M180-(M180/M204))+(N178/N$10),\nIF(M204<1,0,(M180-(M180/M204))))))","v":0},{"$f":"IF(AND(O178=0,N180=0),0,\nIF(AND(O178<>0,N180=0),(O178/O$10),\nIF(AND(O179<>0,N180<>0),(N180-(N180/N204))+(O178/O$10),\nIF(N204<1,0,(N180-(N180/N204))))))","v":0},{"$f":"IF(AND(P178=0,O180=0),0,\nIF(AND(P178<>0,O180=0),(P178/P$10),\nIF(AND(P179<>0,O180<>0),(O180-(O180/O204))+(P178/P$10),\nIF(O204<1,0,(O180-(O180/O204))))))","v":0},{"$f":"IF(AND(Q178=0,P180=0),0,\nIF(AND(Q178<>0,P180=0),(Q178/Q$10),\nIF(AND(Q179<>0,P180<>0),(P180-(P180/P204))+(Q178/Q$10),\nIF(P204<1,0,(P180-(P180/P204))))))","v":0},{"$f":"IF(AND(R178=0,Q180=0),0,\nIF(AND(R178<>0,Q180=0),(R178/R$10),\nIF(AND(R179<>0,Q180<>0),(Q180-(Q180/Q204))+(R178/R$10),\nIF(Q204<1,0,(Q180-(Q180/Q204))))))","v":0},{"$f":"IF(AND(S178=0,R180=0),0,\nIF(AND(S178<>0,R180=0),(S178/S$10),\nIF(AND(S179<>0,R180<>0),(R180-(R180/R204))+(S178/S$10),\nIF(R204<1,0,(R180-(R180/R204))))))","v":0},{"$f":"IF(AND(T178=0,S180=0),0,\nIF(AND(T178<>0,S180=0),(T178/T$10),\nIF(AND(T179<>0,S180<>0),(S180-(S180/S204))+(T178/T$10),\nIF(S204<1,0,(S180-(S180/S204))))))","v":0},{"$f":"IF(AND(U178=0,T180=0),0,\nIF(AND(U178<>0,T180=0),(U178/U$10),\nIF(AND(U179<>0,T180<>0),(T180-(T180/T204))+(U178/U$10),\nIF(T204<1,0,(T180-(T180/T204))))))","v":0},{"$f":"IF(AND(V178=0,U180=0),0,\nIF(AND(V178<>0,U180=0),(V178/V$10),\nIF(AND(V179<>0,U180<>0),(U180-(U180/U204))+(V178/V$10),\nIF(U204<1,0,(U180-(U180/U204))))))","v":0},{"$f":"IF(AND(W178=0,V180=0),0,\nIF(AND(W178<>0,V180=0),(W178/W$10),\nIF(AND(W179<>0,V180<>0),(V180-(V180/V204))+(W178/W$10),\nIF(V204<1,0,(V180-(V180/V204))))))","v":0}]
[{"$f":"A180+1","v":0},"Depreciated starting RAB",{"$f":"C176/C$10","v":983.43492873627622},{"$f":"IF(C205=\"n/a\",C181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,C181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,C181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":983.43492873627622},{"$f":"IF(D205=\"n/a\",D181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,D181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,D181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":983.43492873627622},{"$f":"IF(E205=\"n/a\",E181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,E181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,E181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":983.43492873627622},{"$f":"IF(F205=\"n/a\",F181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,F181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,F181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":983.43492873627622},{"$f":"IF(G205=\"n/a\",G181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,G181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,G181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":983.43492873627622},{"$f":"IF(H205=\"n/a\",H181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,H181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,H181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":983.43492873627622},{"$f":"IF(I205=\"n/a\",I181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,I181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,I181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":983.43492873627622},{"$f":"IF(J205=\"n/a\",J181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,J181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,J181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":983.43492873627622},{"$f":"IF(K205=\"n/a\",K181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,K181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,K181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":983.43492873627622},{"$f":"IF(L205=\"n/a\",L181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,L181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,L181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":983.43492873627622},{"$f":"IF(M205=\"n/a\",M181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,M181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,M181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":983.43492873627622},{"$f":"IF(N205=\"n/a\",N181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,N181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,N181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":983.43492873627622},{"$f":"IF(O205=\"n/a\",O181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,O181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,O181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":983.43492873627622},{"$f":"IF(P205=\"n/a\",P181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,P181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,P181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":983.43492873627622},{"$f":"IF(Q205=\"n/a\",Q181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,Q181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,Q181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":983.43492873627622},{"$f":"IF(R205=\"n/a\",R181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,R181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,R181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":983.43492873627622},{"$f":"IF(S205=\"n/a\",S181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,S181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,S181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":983.43492873627622},{"$f":"IF(T205=\"n/a\",T181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,T181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,T181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":983.43492873627622},{"$f":"IF(U205=\"n/a\",U181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,U181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,U181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":983.43492873627622},{"$f":"IF(V205=\"n/a\",V181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,V181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,V181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":983.43492873627622}]
[{"$f":"A181+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A182)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D176*((1+D$11)^0.5)/D$10)","v":14.795996271497005},{"$f":"IF(D206=\"n/a\",D182,IFERROR(IF((OFFSET($C182,0,$A182))<0,\nMIN(0,D182-(OFFSET($C182,0,$A182)/(OFFSET($C177,-$A181,$A182)))),\nMAX(0,D182-(OFFSET($C182,0,$A182)/(OFFSET($C177,-$A181,$A182))))),0))","v":14.549396333638722},14.302796395780438,14.056196457922155,13.809596520063872,13.562996582205589,13.316396644347305,13.069796706489022,12.823196768630739,12.576596830772456,12.329996892914172,12.083396955055889,11.836797017197606,11.590197079339323,11.343597141481039,11.096997203622756,10.850397265764473,10.603797327906189,10.357197390047906,10.110597452189623]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E176*((1+E$11)^0.5)/E$10)","v":13.836522765729736},{"$f":"IF(E207=\"n/a\",E183,IFERROR(IF((OFFSET($C183,0,$A183))<0,\nMIN(0,E183-(OFFSET($C183,0,$A183)/(OFFSET($C178,-$A182,$A183)))),\nMAX(0,E183-(OFFSET($C183,0,$A183)/(OFFSET($C178,-$A182,$A183))))),0))","v":13.605914052967574},13.375305340205411,13.144696627443249,12.914087914681087,12.683479201918924,12.452870489156762,12.2222617763946,11.991653063632437,11.761044350870275,11.530435638108113,11.29982692534595,11.069218212583788,10.838609499821626,10.608000787059463,10.377392074297301,10.146783361535139,9.9161746487729765,9.6855659360108142]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F176*((1+F$11)^0.5)/F$10)","v":14.799895505301185},{"$f":"IF(F208=\"n/a\",F184,IFERROR(IF((OFFSET($C184,0,$A184))<0,\nMIN(0,F184-(OFFSET($C184,0,$A184)/(OFFSET($C179,-$A183,$A184)))),\nMAX(0,F184-(OFFSET($C184,0,$A184)/(OFFSET($C179,-$A183,$A184))))),0))","v":14.553230580212832},14.306565655124478,14.059900730036125,13.813235804947771,13.566570879859418,13.319905954771064,13.073241029682711,12.826576104594357,12.579911179506004,12.33324625441765,12.086581329329297,11.839916404240943,11.59325147915259,11.346586554064237,11.099921628975883,10.85325670388753,10.606591778799176]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G176*((1+G$11)^0.5)/G$10)","v":19.669893483475956},{"$f":"IF(G209=\"n/a\",G185,IFERROR(IF((OFFSET($C185,0,$A185))<0,\nMIN(0,G185-(OFFSET($C185,0,$A185)/(OFFSET($C180,-$A184,$A185)))),\nMAX(0,G185-(OFFSET($C185,0,$A185)/(OFFSET($C180,-$A184,$A185))))),0))","v":19.342061925418022},19.014230367360089,18.686398809302155,18.358567251244221,18.030735693186287,17.702904135128353,17.375072577070419,17.047241019012485,16.719409460954552,16.391577902896618,16.063746344838684,15.735914786780752,15.40808322872282,15.080251670664888,14.752420112606956,14.424588554549024]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H176*((1+H$11)^0.5)/H$10)","v":22.92840467917982},{"$f":"IF(H210=\"n/a\",H186,IFERROR(IF((OFFSET($C186,0,$A186))<0,\nMIN(0,H186-(OFFSET($C186,0,$A186)/(OFFSET($C181,-$A185,$A186)))),\nMAX(0,H186-(OFFSET($C186,0,$A186)/(OFFSET($C181,-$A185,$A186))))),0))","v":22.546264601193489},22.164124523207157,21.781984445220825,21.399844367234493,21.017704289248162,20.63556421126183,20.253424133275498,19.871284055289166,19.489143977302835,19.107003899316503,18.724863821330171,18.342723743343839,17.960583665357507,17.578443587371176,17.196303509384844]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I176*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I211=\"n/a\",I187,IFERROR(IF((OFFSET($C187,0,$A187))<0,\nMIN(0,I187-(OFFSET($C187,0,$A187)/(OFFSET($C182,-$A186,$A187)))),\nMAX(0,I187-(OFFSET($C187,0,$A187)/(OFFSET($C182,-$A186,$A187))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J176*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J212=\"n/a\",J188,IFERROR(IF((OFFSET($C188,0,$A188))<0,\nMIN(0,J188-(OFFSET($C188,0,$A188)/(OFFSET($C183,-$A187,$A188)))),\nMAX(0,J188-(OFFSET($C188,0,$A188)/(OFFSET($C183,-$A187,$A188))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K176*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K213=\"n/a\",K189,IFERROR(IF((OFFSET($C189,0,$A189))<0,\nMIN(0,K189-(OFFSET($C189,0,$A189)/(OFFSET($C184,-$A188,$A189)))),\nMAX(0,K189-(OFFSET($C189,0,$A189)/(OFFSET($C184,-$A188,$A189))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L176*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L214=\"n/a\",L190,IFERROR(IF((OFFSET($C190,0,$A190))<0,\nMIN(0,L190-(OFFSET($C190,0,$A190)/(OFFSET($C185,-$A189,$A190)))),\nMAX(0,L190-(OFFSET($C190,0,$A190)/(OFFSET($C185,-$A189,$A190))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M176*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M215=\"n/a\",M191,IFERROR(IF((OFFSET($C191,0,$A191))<0,\nMIN(0,M191-(OFFSET($C191,0,$A191)/(OFFSET($C186,-$A190,$A191)))),\nMAX(0,M191-(OFFSET($C191,0,$A191)/(OFFSET($C186,-$A190,$A191))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N176*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N216=\"n/a\",N192,IFERROR(IF((OFFSET($C192,0,$A192))<0,\nMIN(0,N192-(OFFSET($C192,0,$A192)/(OFFSET($C187,-$A191,$A192)))),\nMAX(0,N192-(OFFSET($C192,0,$A192)/(OFFSET($C187,-$A191,$A192))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O176*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O217=\"n/a\",O193,IFERROR(IF((OFFSET($C193,0,$A193))<0,\nMIN(0,O193-(OFFSET($C193,0,$A193)/(OFFSET($C188,-$A192,$A193)))),\nMAX(0,O193-(OFFSET($C193,0,$A193)/(OFFSET($C188,-$A192,$A193))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P176*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P218=\"n/a\",P194,IFERROR(IF((OFFSET($C194,0,$A194))<0,\nMIN(0,P194-(OFFSET($C194,0,$A194)/(OFFSET($C189,-$A193,$A194)))),\nMAX(0,P194-(OFFSET($C194,0,$A194)/(OFFSET($C189,-$A193,$A194))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q176*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q219=\"n/a\",Q195,IFERROR(IF((OFFSET($C195,0,$A195))<0,\nMIN(0,Q195-(OFFSET($C195,0,$A195)/(OFFSET($C190,-$A194,$A195)))),\nMAX(0,Q195-(OFFSET($C195,0,$A195)/(OFFSET($C190,-$A194,$A195))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R176*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R220=\"n/a\",R196,IFERROR(IF((OFFSET($C196,0,$A196))<0,\nMIN(0,R196-(OFFSET($C196,0,$A196)/(OFFSET($C191,-$A195,$A196)))),\nMAX(0,R196-(OFFSET($C196,0,$A196)/(OFFSET($C191,-$A195,$A196))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S176*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S221=\"n/a\",S197,IFERROR(IF((OFFSET($C197,0,$A197))<0,\nMIN(0,S197-(OFFSET($C197,0,$A197)/(OFFSET($C192,-$A196,$A197)))),\nMAX(0,S197-(OFFSET($C197,0,$A197)/(OFFSET($C192,-$A196,$A197))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T176*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T222=\"n/a\",T198,IFERROR(IF((OFFSET($C198,0,$A198))<0,\nMIN(0,T198-(OFFSET($C198,0,$A198)/(OFFSET($C193,-$A197,$A198)))),\nMAX(0,T198-(OFFSET($C198,0,$A198)/(OFFSET($C193,-$A197,$A198))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U176*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U223=\"n/a\",U199,IFERROR(IF((OFFSET($C199,0,$A199))<0,\nMIN(0,U199-(OFFSET($C199,0,$A199)/(OFFSET($C194,-$A198,$A199)))),\nMAX(0,U199-(OFFSET($C199,0,$A199)/(OFFSET($C194,-$A198,$A199))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V176*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V224=\"n/a\",V200,IFERROR(IF((OFFSET($C200,0,$A200))<0,\nMIN(0,V200-(OFFSET($C200,0,$A200)/(OFFSET($C195,-$A199,$A200)))),\nMAX(0,V200-(OFFSET($C200,0,$A200)/(OFFSET($C195,-$A199,$A200))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A201)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W176*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C204<1,D178=0),0,\nIF(D178=0,C204-1,\nIF(C204<1,D179,\n(((C204-1)*(C180-(C180/(C204))))+((D178/D$10)*D179))/(D180))))","v":0},{"$f":"IF(AND(D204<1,E178=0),0,\nIF(E178=0,D204-1,\nIF(D204<1,E179,\n(((D204-1)*(D180-(D180/(D204))))+((E178/E$10)*E179))/(E180))))","v":0},{"$f":"IF(AND(E204<1,F178=0),0,\nIF(F178=0,E204-1,\nIF(E204<1,F179,\n(((E204-1)*(E180-(E180/(E204))))+((F178/F$10)*F179))/(F180))))","v":0},{"$f":"IF(AND(F204<1,G178=0),0,\nIF(G178=0,F204-1,\nIF(F204<1,G179,\n(((F204-1)*(F180-(F180/(F204))))+((G178/G$10)*G179))/(G180))))","v":0},{"$f":"IF(AND(G204<1,H178=0),0,\nIF(H178=0,G204-1,\nIF(G204<1,H179,\n(((G204-1)*(G180-(G180/(G204))))+((H178/H$10)*H179))/(H180))))","v":0},{"$f":"IF(AND(H204<1,I178=0),0,\nIF(I178=0,H204-1,\nIF(H204<1,I179,\n(((H204-1)*(H180-(H180/(H204))))+((I178/I$10)*I179))/(I180))))","v":0},{"$f":"IF(AND(I204<1,J178=0),0,\nIF(J178=0,I204-1,\nIF(I204<1,J179,\n(((I204-1)*(I180-(I180/(I204))))+((J178/J$10)*J179))/(J180))))","v":0},{"$f":"IF(AND(J204<1,K178=0),0,\nIF(K178=0,J204-1,\nIF(J204<1,K179,\n(((J204-1)*(J180-(J180/(J204))))+((K178/K$10)*K179))/(K180))))","v":0},{"$f":"IF(AND(K204<1,L178=0),0,\nIF(L178=0,K204-1,\nIF(K204<1,L179,\n(((K204-1)*(K180-(K180/(K204))))+((L178/L$10)*L179))/(L180))))","v":0},{"$f":"IF(AND(L204<1,M178=0),0,\nIF(M178=0,L204-1,\nIF(L204<1,M179,\n(((L204-1)*(L180-(L180/(L204))))+((M178/M$10)*M179))/(M180))))","v":0},{"$f":"IF(AND(M204<1,N178=0),0,\nIF(N178=0,M204-1,\nIF(M204<1,N179,\n(((M204-1)*(M180-(M180/(M204))))+((N178/N$10)*N179))/(N180))))","v":0},{"$f":"IF(AND(N204<1,O178=0),0,\nIF(O178=0,N204-1,\nIF(N204<1,O179,\n(((N204-1)*(N180-(N180/(N204))))+((O178/O$10)*O179))/(O180))))","v":0},{"$f":"IF(AND(O204<1,P178=0),0,\nIF(P178=0,O204-1,\nIF(O204<1,P179,\n(((O204-1)*(O180-(O180/(O204))))+((P178/P$10)*P179))/(P180))))","v":0},{"$f":"IF(AND(P204<1,Q178=0),0,\nIF(Q178=0,P204-1,\nIF(P204<1,Q179,\n(((P204-1)*(P180-(P180/(P204))))+((Q178/Q$10)*Q179))/(Q180))))","v":0},{"$f":"IF(AND(Q204<1,R178=0),0,\nIF(R178=0,Q204-1,\nIF(Q204<1,R179,\n(((Q204-1)*(Q180-(Q180/(Q204))))+((R178/R$10)*R179))/(R180))))","v":0},{"$f":"IF(AND(R204<1,S178=0),0,\nIF(S178=0,R204-1,\nIF(R204<1,S179,\n(((R204-1)*(R180-(R180/(R204))))+((S178/S$10)*S179))/(S180))))","v":0},{"$f":"IF(AND(S204<1,T178=0),0,\nIF(T178=0,S204-1,\nIF(S204<1,T179,\n(((S204-1)*(S180-(S180/(S204))))+((T178/T$10)*T179))/(T180))))","v":0},{"$f":"IF(AND(T204<1,U178=0),0,\nIF(U178=0,T204-1,\nIF(T204<1,U179,\n(((T204-1)*(T180-(T180/(T204))))+((U178/U$10)*U179))/(U180))))","v":0},{"$f":"IF(AND(U204<1,V178=0),0,\nIF(V178=0,U204-1,\nIF(U204<1,V179,\n(((U204-1)*(U180-(U180/(U204))))+((V178/V$10)*V179))/(V180))))","v":0},{"$f":"IF(AND(V204<1,W178=0),0,\nIF(W178=0,V204-1,\nIF(V204<1,W179,\n(((V204-1)*(V180-(V180/(V204))))+((W178/W$10)*W179))/(W180))))","v":0}]
[null,"RL Start RAB",{"$f":"C177","v":"n/a"},{"$f":"IF(C205=\"n/a\",\"n/a\",MAX(0,C205-1))","v":"n/a"},{"$f":"IF(D205=\"n/a\",\"n/a\",MAX(0,D205-1))","v":"n/a"},{"$f":"IF(E205=\"n/a\",\"n/a\",MAX(0,E205-1))","v":"n/a"},{"$f":"IF(F205=\"n/a\",\"n/a\",MAX(0,F205-1))","v":"n/a"},{"$f":"IF(G205=\"n/a\",\"n/a\",MAX(0,G205-1))","v":"n/a"},{"$f":"IF(H205=\"n/a\",\"n/a\",MAX(0,H205-1))","v":"n/a"},{"$f":"IF(I205=\"n/a\",\"n/a\",MAX(0,I205-1))","v":"n/a"},{"$f":"IF(J205=\"n/a\",\"n/a\",MAX(0,J205-1))","v":"n/a"},{"$f":"IF(K205=\"n/a\",\"n/a\",MAX(0,K205-1))","v":"n/a"},{"$f":"IF(L205=\"n/a\",\"n/a\",MAX(0,L205-1))","v":"n/a"},{"$f":"IF(M205=\"n/a\",\"n/a\",MAX(0,M205-1))","v":"n/a"},{"$f":"IF(N205=\"n/a\",\"n/a\",MAX(0,N205-1))","v":"n/a"},{"$f":"IF(O205=\"n/a\",\"n/a\",MAX(0,O205-1))","v":"n/a"},{"$f":"IF(P205=\"n/a\",\"n/a\",MAX(0,P205-1))","v":"n/a"},{"$f":"IF(Q205=\"n/a\",\"n/a\",MAX(0,Q205-1))","v":"n/a"},{"$f":"IF(R205=\"n/a\",\"n/a\",MAX(0,R205-1))","v":"n/a"},{"$f":"IF(S205=\"n/a\",\"n/a\",MAX(0,S205-1))","v":"n/a"},{"$f":"IF(T205=\"n/a\",\"n/a\",MAX(0,T205-1))","v":"n/a"},{"$f":"IF(U205=\"n/a\",\"n/a\",MAX(0,U205-1))","v":"n/a"},{"$f":"IF(V205=\"n/a\",\"n/a\",MAX(0,V205-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A182)","v":"RL Capex 2020-21"},null,{"$f":"D177","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41]
[null,"RL Capex 2021-22",null,null,{"$f":"E177","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F177","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G177","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H177","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I177","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J177","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K177","v":60},59,58,57,56,55,54,53,52,51,50,49,48]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L177","v":60},59,58,57,56,55,54,53,52,51,50,49]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M177","v":60},59,58,57,56,55,54,53,52,51,50]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N177","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O177","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P177","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q177","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R177","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S177","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T177","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U177","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V177","v":0},{"$f":"IF(V224=\"n/a\",\"n/a\",MAX(0,V224-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W177","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C177<>\"n/a\",C177<>\"n/a\"),IF(SUM(C180:C202)=0,0,IF((SUMPRODUCT(C180:C202,C204:C226)/SUM(C180:C202))<0,1,(SUMPRODUCT(C180:C202,C204:C226)/SUM(C180:C202)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C177<>\"n/a\",D177<>\"n/a\"),IF(SUM(D180:D202)=0,0,IF((SUMPRODUCT(D180:D202,D204:D226)/SUM(D180:D202))<0,1,(SUMPRODUCT(D180:D202,D204:D226)/SUM(D180:D202)))),\"n/a\"))","v":0.88933307318935972},{"$f":"(IF(OR($C177<>\"n/a\",E177<>\"n/a\"),IF(SUM(E180:E202)=0,0,IF((SUMPRODUCT(E180:E202,E204:E226)/SUM(E180:E202))<0,1,(SUMPRODUCT(E180:E202,E204:E226)/SUM(E180:E202)))),\"n/a\"))","v":1.6688781944358178},2.456093874975311,3.4598040954156426,4.5636418549565541,4.4143406715788354,4.267332077377433,4.1226253524703962,3.9802298271298175,3.8401548821210985,3.70240994904499,3.5670045106824162,3.4339481013420974,3.3032503072110218,3.1749207667077766,3.0489691708387712,2.9254052635573817,2.8042388421260402,2.6854797574812972,2.5691379146018996]
[]
["Asset Class 5",{"$f":"VLOOKUP($A229,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Distribution Equipment"}]
[{"$f":"VALUE(REPLACE(A229,1,12,\"\"))","v":5},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A230,0),\"enter input\")","v":28.80811549835289},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A230,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A230,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A230,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0.13492538805118393},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A230,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A230,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A230,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0.14894858994749557},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A230,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A230,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A230,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":5.6725383703532136E-4},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A230,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A230,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A230,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":5.1859999999999996E-3},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A230,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A230,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A230,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0.17825260494192094},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A230,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A230,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A230,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A230,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A230,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A230,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A230,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A230,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A230,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A230,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A230,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A230,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A230,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A230,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A230,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A230,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A230,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A230,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A230,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A230,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A230,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A230,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A230,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A230,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A230,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A230,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A230,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A230,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A230,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A230,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A230,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A230,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A230,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A230,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A230,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A230,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A230,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A230,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A230,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A230,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A230,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A230,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A230,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A230,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A230,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A230,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A230,1))))","v":35},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A230,1))))","v":35},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A230,1))))","v":35},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A230,1))))","v":35},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A230,1))))","v":35},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A230,1))))","v":35},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A230,1))))","v":35},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A230,1))))","v":35},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A230,1))))","v":35},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A230,1))))","v":35},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A230,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A230,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A230,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A230,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A230,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A230,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A230,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A230,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A230,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A230,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A230,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A230,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A230,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D232=0,C234=0),0,\nIF(AND(D232<>0,C234=0),(D232/D$10),\nIF(AND(D233<>0,C234<>0),(C234-(C234/C258))+(D232/D$10),\nIF(C258<1,0,(C234-(C234/C258))))))","v":0},{"$f":"IF(AND(E232=0,D234=0),0,\nIF(AND(E232<>0,D234=0),(E232/E$10),\nIF(AND(E233<>0,D234<>0),(D234-(D234/D258))+(E232/E$10),\nIF(D258<1,0,(D234-(D234/D258))))))","v":0},{"$f":"IF(AND(F232=0,E234=0),0,\nIF(AND(F232<>0,E234=0),(F232/F$10),\nIF(AND(F233<>0,E234<>0),(E234-(E234/E258))+(F232/F$10),\nIF(E258<1,0,(E234-(E234/E258))))))","v":0},{"$f":"IF(AND(G232=0,F234=0),0,\nIF(AND(G232<>0,F234=0),(G232/G$10),\nIF(AND(G233<>0,F234<>0),(F234-(F234/F258))+(G232/G$10),\nIF(F258<1,0,(F234-(F234/F258))))))","v":0},{"$f":"IF(AND(H232=0,G234=0),0,\nIF(AND(H232<>0,G234=0),(H232/H$10),\nIF(AND(H233<>0,G234<>0),(G234-(G234/G258))+(H232/H$10),\nIF(G258<1,0,(G234-(G234/G258))))))","v":0},{"$f":"IF(AND(I232=0,H234=0),0,\nIF(AND(I232<>0,H234=0),(I232/I$10),\nIF(AND(I233<>0,H234<>0),(H234-(H234/H258))+(I232/I$10),\nIF(H258<1,0,(H234-(H234/H258))))))","v":0},{"$f":"IF(AND(J232=0,I234=0),0,\nIF(AND(J232<>0,I234=0),(J232/J$10),\nIF(AND(J233<>0,I234<>0),(I234-(I234/I258))+(J232/J$10),\nIF(I258<1,0,(I234-(I234/I258))))))","v":0},{"$f":"IF(AND(K232=0,J234=0),0,\nIF(AND(K232<>0,J234=0),(K232/K$10),\nIF(AND(K233<>0,J234<>0),(J234-(J234/J258))+(K232/K$10),\nIF(J258<1,0,(J234-(J234/J258))))))","v":0},{"$f":"IF(AND(L232=0,K234=0),0,\nIF(AND(L232<>0,K234=0),(L232/L$10),\nIF(AND(L233<>0,K234<>0),(K234-(K234/K258))+(L232/L$10),\nIF(K258<1,0,(K234-(K234/K258))))))","v":0},{"$f":"IF(AND(M232=0,L234=0),0,\nIF(AND(M232<>0,L234=0),(M232/M$10),\nIF(AND(M233<>0,L234<>0),(L234-(L234/L258))+(M232/M$10),\nIF(L258<1,0,(L234-(L234/L258))))))","v":0},{"$f":"IF(AND(N232=0,M234=0),0,\nIF(AND(N232<>0,M234=0),(N232/N$10),\nIF(AND(N233<>0,M234<>0),(M234-(M234/M258))+(N232/N$10),\nIF(M258<1,0,(M234-(M234/M258))))))","v":0},{"$f":"IF(AND(O232=0,N234=0),0,\nIF(AND(O232<>0,N234=0),(O232/O$10),\nIF(AND(O233<>0,N234<>0),(N234-(N234/N258))+(O232/O$10),\nIF(N258<1,0,(N234-(N234/N258))))))","v":0},{"$f":"IF(AND(P232=0,O234=0),0,\nIF(AND(P232<>0,O234=0),(P232/P$10),\nIF(AND(P233<>0,O234<>0),(O234-(O234/O258))+(P232/P$10),\nIF(O258<1,0,(O234-(O234/O258))))))","v":0},{"$f":"IF(AND(Q232=0,P234=0),0,\nIF(AND(Q232<>0,P234=0),(Q232/Q$10),\nIF(AND(Q233<>0,P234<>0),(P234-(P234/P258))+(Q232/Q$10),\nIF(P258<1,0,(P234-(P234/P258))))))","v":0},{"$f":"IF(AND(R232=0,Q234=0),0,\nIF(AND(R232<>0,Q234=0),(R232/R$10),\nIF(AND(R233<>0,Q234<>0),(Q234-(Q234/Q258))+(R232/R$10),\nIF(Q258<1,0,(Q234-(Q234/Q258))))))","v":0},{"$f":"IF(AND(S232=0,R234=0),0,\nIF(AND(S232<>0,R234=0),(S232/S$10),\nIF(AND(S233<>0,R234<>0),(R234-(R234/R258))+(S232/S$10),\nIF(R258<1,0,(R234-(R234/R258))))))","v":0},{"$f":"IF(AND(T232=0,S234=0),0,\nIF(AND(T232<>0,S234=0),(T232/T$10),\nIF(AND(T233<>0,S234<>0),(S234-(S234/S258))+(T232/T$10),\nIF(S258<1,0,(S234-(S234/S258))))))","v":0},{"$f":"IF(AND(U232=0,T234=0),0,\nIF(AND(U232<>0,T234=0),(U232/U$10),\nIF(AND(U233<>0,T234<>0),(T234-(T234/T258))+(U232/U$10),\nIF(T258<1,0,(T234-(T234/T258))))))","v":0},{"$f":"IF(AND(V232=0,U234=0),0,\nIF(AND(V232<>0,U234=0),(V232/V$10),\nIF(AND(V233<>0,U234<>0),(U234-(U234/U258))+(V232/V$10),\nIF(U258<1,0,(U234-(U234/U258))))))","v":0},{"$f":"IF(AND(W232=0,V234=0),0,\nIF(AND(W232<>0,V234=0),(W232/W$10),\nIF(AND(W233<>0,V234<>0),(V234-(V234/V258))+(W232/W$10),\nIF(V258<1,0,(V234-(V234/V258))))))","v":0}]
[{"$f":"A234+1","v":0},"Depreciated starting RAB",{"$f":"C230/C$10","v":28.80811549835289},{"$f":"IF(C259=\"n/a\",C235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,C235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,C235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":28.80811549835289},{"$f":"IF(D259=\"n/a\",D235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,D235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,D235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":28.80811549835289},{"$f":"IF(E259=\"n/a\",E235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,E235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,E235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":28.80811549835289},{"$f":"IF(F259=\"n/a\",F235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,F235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,F235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":28.80811549835289},{"$f":"IF(G259=\"n/a\",G235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,G235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,G235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":28.80811549835289},{"$f":"IF(H259=\"n/a\",H235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,H235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,H235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":28.80811549835289},{"$f":"IF(I259=\"n/a\",I235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,I235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,I235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":28.80811549835289},{"$f":"IF(J259=\"n/a\",J235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,J235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,J235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":28.80811549835289},{"$f":"IF(K259=\"n/a\",K235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,K235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,K235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":28.80811549835289},{"$f":"IF(L259=\"n/a\",L235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,L235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,L235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":28.80811549835289},{"$f":"IF(M259=\"n/a\",M235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,M235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,M235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":28.80811549835289},{"$f":"IF(N259=\"n/a\",N235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,N235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,N235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":28.80811549835289},{"$f":"IF(O259=\"n/a\",O235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,O235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,O235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":28.80811549835289},{"$f":"IF(P259=\"n/a\",P235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,P235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,P235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":28.80811549835289},{"$f":"IF(Q259=\"n/a\",Q235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,Q235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,Q235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":28.80811549835289},{"$f":"IF(R259=\"n/a\",R235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,R235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,R235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":28.80811549835289},{"$f":"IF(S259=\"n/a\",S235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,S235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,S235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":28.80811549835289},{"$f":"IF(T259=\"n/a\",T235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,T235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,T235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":28.80811549835289},{"$f":"IF(U259=\"n/a\",U235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,U235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,U235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":28.80811549835289},{"$f":"IF(V259=\"n/a\",V235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,V235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,V235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":28.80811549835289}]
[{"$f":"A235+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A236)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D230*((1+D$11)^0.5)/D$10)","v":0.13464293890414059},{"$f":"IF(D260=\"n/a\",D236,IFERROR(IF((OFFSET($C236,0,$A236))<0,\nMIN(0,D236-(OFFSET($C236,0,$A236)/(OFFSET($C231,-$A235,$A236)))),\nMAX(0,D236-(OFFSET($C236,0,$A236)/(OFFSET($C231,-$A235,$A236))))),0))","v":0.13079599779259371},0.12694905668104683,0.12310211556949996,0.11925517445795308,0.11540823334640621,0.11156129223485933,0.10771435112331246,0.10386741001176558,0.10002046890021871,9.6173527788671831E-2,9.2326586677124955E-2,8.847964556557808E-2,8.4632704454031205E-2,8.0785763342484329E-2,7.6938822230937454E-2,7.3091881119390578E-2,6.9244940007843703E-2,6.5397998896296827E-2,6.1551057784749952E-2]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E230*((1+E$11)^0.5)/E$10)","v":0.14916870265385435},{"$f":"IF(E261=\"n/a\",E237,IFERROR(IF((OFFSET($C237,0,$A237))<0,\nMIN(0,E237-(OFFSET($C237,0,$A237)/(OFFSET($C232,-$A236,$A237)))),\nMAX(0,E237-(OFFSET($C237,0,$A237)/(OFFSET($C232,-$A236,$A237))))),0))","v":0.14490673972088708},0.14064477678791981,0.13638281385495254,0.13212085092198528,0.12785888798901801,0.12359692505605074,0.11933496212308348,0.11507299919011621,0.11081103625714894,0.10654907332418168,0.10228711039121441,9.8025147458247142E-2,9.3763184525279875E-2,8.9501221592312608E-2,8.5239258659345341E-2,8.0977295726378073E-2,7.6715332793410806E-2,7.2453369860443539E-2]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F230*((1+F$11)^0.5)/F$10)","v":5.600921643620937E-4},{"$f":"IF(F262=\"n/a\",F238,IFERROR(IF((OFFSET($C238,0,$A238))<0,\nMIN(0,F238-(OFFSET($C238,0,$A238)/(OFFSET($C233,-$A237,$A238)))),\nMAX(0,F238-(OFFSET($C238,0,$A238)/(OFFSET($C233,-$A237,$A238))))),0))","v":5.4408953109460535E-4},5.28086897827117E-4,5.1208426455962865E-4,4.960816312921403E-4,4.800789980246519E-4,4.640763647571635E-4,4.480737314896751E-4,4.320710982221867E-4,4.1606846495469829E-4,4.0006583168720989E-4,3.8406319841972149E-4,3.6806056515223309E-4,3.5205793188474468E-4,3.3605529861725628E-4,3.2005266534976788E-4,3.0405003208227948E-4,2.8804739881479108E-4]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G230*((1+G$11)^0.5)/G$10)","v":4.6664093454614223E-3},{"$f":"IF(G263=\"n/a\",G239,IFERROR(IF((OFFSET($C239,0,$A239))<0,\nMIN(0,G239-(OFFSET($C239,0,$A239)/(OFFSET($C234,-$A238,$A239)))),\nMAX(0,G239-(OFFSET($C239,0,$A239)/(OFFSET($C234,-$A238,$A239))))),0))","v":4.5330833641625242E-3},4.399757382863626E-3,4.2664314015647279E-3,4.1331054202658297E-3,3.9997794389669316E-3,3.8664534576680338E-3,3.7331274763691361E-3,3.5998014950702384E-3,3.4664755137713407E-3,3.333149532472443E-3,3.1998235511735452E-3,3.0664975698746475E-3,2.9331715885757498E-3,2.7998456072768521E-3,2.6665196259779544E-3,2.5331936446790567E-3]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H230*((1+H$11)^0.5)/H$10)","v":0.15297329352552233},{"$f":"IF(H264=\"n/a\",H240,IFERROR(IF((OFFSET($C240,0,$A240))<0,\nMIN(0,H240-(OFFSET($C240,0,$A240)/(OFFSET($C235,-$A239,$A240)))),\nMAX(0,H240-(OFFSET($C240,0,$A240)/(OFFSET($C235,-$A239,$A240))))),0))","v":0.1486026279962217},0.14423196246692108,0.13986129693762045,0.13549063140831982,0.1311199658790192,0.12674930034971857,0.12237863482041793,0.11800796929111729,0.11363730376181665,0.10926663823251601,0.10489597270321536,0.10052530717391472,9.6154641644614083E-2,9.1783976115313443E-2,8.7413310586012802E-2]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I230*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I265=\"n/a\",I241,IFERROR(IF((OFFSET($C241,0,$A241))<0,\nMIN(0,I241-(OFFSET($C241,0,$A241)/(OFFSET($C236,-$A240,$A241)))),\nMAX(0,I241-(OFFSET($C241,0,$A241)/(OFFSET($C236,-$A240,$A241))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J230*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J266=\"n/a\",J242,IFERROR(IF((OFFSET($C242,0,$A242))<0,\nMIN(0,J242-(OFFSET($C242,0,$A242)/(OFFSET($C237,-$A241,$A242)))),\nMAX(0,J242-(OFFSET($C242,0,$A242)/(OFFSET($C237,-$A241,$A242))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K230*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K267=\"n/a\",K243,IFERROR(IF((OFFSET($C243,0,$A243))<0,\nMIN(0,K243-(OFFSET($C243,0,$A243)/(OFFSET($C238,-$A242,$A243)))),\nMAX(0,K243-(OFFSET($C243,0,$A243)/(OFFSET($C238,-$A242,$A243))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L230*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L268=\"n/a\",L244,IFERROR(IF((OFFSET($C244,0,$A244))<0,\nMIN(0,L244-(OFFSET($C244,0,$A244)/(OFFSET($C239,-$A243,$A244)))),\nMAX(0,L244-(OFFSET($C244,0,$A244)/(OFFSET($C239,-$A243,$A244))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M230*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M269=\"n/a\",M245,IFERROR(IF((OFFSET($C245,0,$A245))<0,\nMIN(0,M245-(OFFSET($C245,0,$A245)/(OFFSET($C240,-$A244,$A245)))),\nMAX(0,M245-(OFFSET($C245,0,$A245)/(OFFSET($C240,-$A244,$A245))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N230*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N270=\"n/a\",N246,IFERROR(IF((OFFSET($C246,0,$A246))<0,\nMIN(0,N246-(OFFSET($C246,0,$A246)/(OFFSET($C241,-$A245,$A246)))),\nMAX(0,N246-(OFFSET($C246,0,$A246)/(OFFSET($C241,-$A245,$A246))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O230*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O271=\"n/a\",O247,IFERROR(IF((OFFSET($C247,0,$A247))<0,\nMIN(0,O247-(OFFSET($C247,0,$A247)/(OFFSET($C242,-$A246,$A247)))),\nMAX(0,O247-(OFFSET($C247,0,$A247)/(OFFSET($C242,-$A246,$A247))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P230*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P272=\"n/a\",P248,IFERROR(IF((OFFSET($C248,0,$A248))<0,\nMIN(0,P248-(OFFSET($C248,0,$A248)/(OFFSET($C243,-$A247,$A248)))),\nMAX(0,P248-(OFFSET($C248,0,$A248)/(OFFSET($C243,-$A247,$A248))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q230*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q273=\"n/a\",Q249,IFERROR(IF((OFFSET($C249,0,$A249))<0,\nMIN(0,Q249-(OFFSET($C249,0,$A249)/(OFFSET($C244,-$A248,$A249)))),\nMAX(0,Q249-(OFFSET($C249,0,$A249)/(OFFSET($C244,-$A248,$A249))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R230*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R274=\"n/a\",R250,IFERROR(IF((OFFSET($C250,0,$A250))<0,\nMIN(0,R250-(OFFSET($C250,0,$A250)/(OFFSET($C245,-$A249,$A250)))),\nMAX(0,R250-(OFFSET($C250,0,$A250)/(OFFSET($C245,-$A249,$A250))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S230*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S275=\"n/a\",S251,IFERROR(IF((OFFSET($C251,0,$A251))<0,\nMIN(0,S251-(OFFSET($C251,0,$A251)/(OFFSET($C246,-$A250,$A251)))),\nMAX(0,S251-(OFFSET($C251,0,$A251)/(OFFSET($C246,-$A250,$A251))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T230*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T276=\"n/a\",T252,IFERROR(IF((OFFSET($C252,0,$A252))<0,\nMIN(0,T252-(OFFSET($C252,0,$A252)/(OFFSET($C247,-$A251,$A252)))),\nMAX(0,T252-(OFFSET($C252,0,$A252)/(OFFSET($C247,-$A251,$A252))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U230*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U277=\"n/a\",U253,IFERROR(IF((OFFSET($C253,0,$A253))<0,\nMIN(0,U253-(OFFSET($C253,0,$A253)/(OFFSET($C248,-$A252,$A253)))),\nMAX(0,U253-(OFFSET($C253,0,$A253)/(OFFSET($C248,-$A252,$A253))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V230*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V278=\"n/a\",V254,IFERROR(IF((OFFSET($C254,0,$A254))<0,\nMIN(0,V254-(OFFSET($C254,0,$A254)/(OFFSET($C249,-$A253,$A254)))),\nMAX(0,V254-(OFFSET($C254,0,$A254)/(OFFSET($C249,-$A253,$A254))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A255)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W230*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C258<1,D232=0),0,\nIF(D232=0,C258-1,\nIF(C258<1,D233,\n(((C258-1)*(C234-(C234/(C258))))+((D232/D$10)*D233))/(D234))))","v":0},{"$f":"IF(AND(D258<1,E232=0),0,\nIF(E232=0,D258-1,\nIF(D258<1,E233,\n(((D258-1)*(D234-(D234/(D258))))+((E232/E$10)*E233))/(E234))))","v":0},{"$f":"IF(AND(E258<1,F232=0),0,\nIF(F232=0,E258-1,\nIF(E258<1,F233,\n(((E258-1)*(E234-(E234/(E258))))+((F232/F$10)*F233))/(F234))))","v":0},{"$f":"IF(AND(F258<1,G232=0),0,\nIF(G232=0,F258-1,\nIF(F258<1,G233,\n(((F258-1)*(F234-(F234/(F258))))+((G232/G$10)*G233))/(G234))))","v":0},{"$f":"IF(AND(G258<1,H232=0),0,\nIF(H232=0,G258-1,\nIF(G258<1,H233,\n(((G258-1)*(G234-(G234/(G258))))+((H232/H$10)*H233))/(H234))))","v":0},{"$f":"IF(AND(H258<1,I232=0),0,\nIF(I232=0,H258-1,\nIF(H258<1,I233,\n(((H258-1)*(H234-(H234/(H258))))+((I232/I$10)*I233))/(I234))))","v":0},{"$f":"IF(AND(I258<1,J232=0),0,\nIF(J232=0,I258-1,\nIF(I258<1,J233,\n(((I258-1)*(I234-(I234/(I258))))+((J232/J$10)*J233))/(J234))))","v":0},{"$f":"IF(AND(J258<1,K232=0),0,\nIF(K232=0,J258-1,\nIF(J258<1,K233,\n(((J258-1)*(J234-(J234/(J258))))+((K232/K$10)*K233))/(K234))))","v":0},{"$f":"IF(AND(K258<1,L232=0),0,\nIF(L232=0,K258-1,\nIF(K258<1,L233,\n(((K258-1)*(K234-(K234/(K258))))+((L232/L$10)*L233))/(L234))))","v":0},{"$f":"IF(AND(L258<1,M232=0),0,\nIF(M232=0,L258-1,\nIF(L258<1,M233,\n(((L258-1)*(L234-(L234/(L258))))+((M232/M$10)*M233))/(M234))))","v":0},{"$f":"IF(AND(M258<1,N232=0),0,\nIF(N232=0,M258-1,\nIF(M258<1,N233,\n(((M258-1)*(M234-(M234/(M258))))+((N232/N$10)*N233))/(N234))))","v":0},{"$f":"IF(AND(N258<1,O232=0),0,\nIF(O232=0,N258-1,\nIF(N258<1,O233,\n(((N258-1)*(N234-(N234/(N258))))+((O232/O$10)*O233))/(O234))))","v":0},{"$f":"IF(AND(O258<1,P232=0),0,\nIF(P232=0,O258-1,\nIF(O258<1,P233,\n(((O258-1)*(O234-(O234/(O258))))+((P232/P$10)*P233))/(P234))))","v":0},{"$f":"IF(AND(P258<1,Q232=0),0,\nIF(Q232=0,P258-1,\nIF(P258<1,Q233,\n(((P258-1)*(P234-(P234/(P258))))+((Q232/Q$10)*Q233))/(Q234))))","v":0},{"$f":"IF(AND(Q258<1,R232=0),0,\nIF(R232=0,Q258-1,\nIF(Q258<1,R233,\n(((Q258-1)*(Q234-(Q234/(Q258))))+((R232/R$10)*R233))/(R234))))","v":0},{"$f":"IF(AND(R258<1,S232=0),0,\nIF(S232=0,R258-1,\nIF(R258<1,S233,\n(((R258-1)*(R234-(R234/(R258))))+((S232/S$10)*S233))/(S234))))","v":0},{"$f":"IF(AND(S258<1,T232=0),0,\nIF(T232=0,S258-1,\nIF(S258<1,T233,\n(((S258-1)*(S234-(S234/(S258))))+((T232/T$10)*T233))/(T234))))","v":0},{"$f":"IF(AND(T258<1,U232=0),0,\nIF(U232=0,T258-1,\nIF(T258<1,U233,\n(((T258-1)*(T234-(T234/(T258))))+((U232/U$10)*U233))/(U234))))","v":0},{"$f":"IF(AND(U258<1,V232=0),0,\nIF(V232=0,U258-1,\nIF(U258<1,V233,\n(((U258-1)*(U234-(U234/(U258))))+((V232/V$10)*V233))/(V234))))","v":0},{"$f":"IF(AND(V258<1,W232=0),0,\nIF(W232=0,V258-1,\nIF(V258<1,W233,\n(((V258-1)*(V234-(V234/(V258))))+((W232/W$10)*W233))/(W234))))","v":0}]
[null,"RL Start RAB",{"$f":"C231","v":"n/a"},{"$f":"IF(C259=\"n/a\",\"n/a\",MAX(0,C259-1))","v":"n/a"},{"$f":"IF(D259=\"n/a\",\"n/a\",MAX(0,D259-1))","v":"n/a"},{"$f":"IF(E259=\"n/a\",\"n/a\",MAX(0,E259-1))","v":"n/a"},{"$f":"IF(F259=\"n/a\",\"n/a\",MAX(0,F259-1))","v":"n/a"},{"$f":"IF(G259=\"n/a\",\"n/a\",MAX(0,G259-1))","v":"n/a"},{"$f":"IF(H259=\"n/a\",\"n/a\",MAX(0,H259-1))","v":"n/a"},{"$f":"IF(I259=\"n/a\",\"n/a\",MAX(0,I259-1))","v":"n/a"},{"$f":"IF(J259=\"n/a\",\"n/a\",MAX(0,J259-1))","v":"n/a"},{"$f":"IF(K259=\"n/a\",\"n/a\",MAX(0,K259-1))","v":"n/a"},{"$f":"IF(L259=\"n/a\",\"n/a\",MAX(0,L259-1))","v":"n/a"},{"$f":"IF(M259=\"n/a\",\"n/a\",MAX(0,M259-1))","v":"n/a"},{"$f":"IF(N259=\"n/a\",\"n/a\",MAX(0,N259-1))","v":"n/a"},{"$f":"IF(O259=\"n/a\",\"n/a\",MAX(0,O259-1))","v":"n/a"},{"$f":"IF(P259=\"n/a\",\"n/a\",MAX(0,P259-1))","v":"n/a"},{"$f":"IF(Q259=\"n/a\",\"n/a\",MAX(0,Q259-1))","v":"n/a"},{"$f":"IF(R259=\"n/a\",\"n/a\",MAX(0,R259-1))","v":"n/a"},{"$f":"IF(S259=\"n/a\",\"n/a\",MAX(0,S259-1))","v":"n/a"},{"$f":"IF(T259=\"n/a\",\"n/a\",MAX(0,T259-1))","v":"n/a"},{"$f":"IF(U259=\"n/a\",\"n/a\",MAX(0,U259-1))","v":"n/a"},{"$f":"IF(V259=\"n/a\",\"n/a\",MAX(0,V259-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A236)","v":"RL Capex 2020-21"},null,{"$f":"D231","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[null,"RL Capex 2021-22",null,null,{"$f":"E231","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F231","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G231","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H231","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I231","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J231","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K231","v":35},34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L231","v":35},34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M231","v":35},34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N231","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O231","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P231","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q231","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R231","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S231","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T231","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U231","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V231","v":0},{"$f":"IF(V278=\"n/a\",\"n/a\",MAX(0,V278-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W231","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C231<>\"n/a\",C231<>\"n/a\"),IF(SUM(C234:C256)=0,0,IF((SUMPRODUCT(C234:C256,C258:C280)/SUM(C234:C256))<0,1,(SUMPRODUCT(C234:C256,C258:C280)/SUM(C234:C256)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C231<>\"n/a\",D231<>\"n/a\"),IF(SUM(D234:D256)=0,0,IF((SUMPRODUCT(D234:D256,D258:D280)/SUM(D234:D256))<0,1,(SUMPRODUCT(D234:D256,D258:D280)/SUM(D234:D256)))),\"n/a\"))","v":0.16282148337245822},{"$f":"(IF(OR($C231<>\"n/a\",E231<>\"n/a\"),IF(SUM(E234:E256)=0,0,IF((SUMPRODUCT(E234:E256,E258:E280)/SUM(E234:E256))<0,1,(SUMPRODUCT(E234:E256,E258:E280)/SUM(E234:E256)))),\"n/a\"))","v":0.33236873838900349},0.31415351821413978,0.30134975197285813,0.46495366573719049,0.43726220936700699,0.41041189305972792,0.38440380878782004,0.35923905041470794,0.3349187136988685,0.31144389629793673,0.28881569777282207,0.26703521959183518,0.2461035651348259,0.22602183969733169,0.20679115049473704,0.1884126066664433,0.17088731928005021,0.15421640133554765,0.13840096776951819]
[]
["Asset Class 6",{"$f":"VLOOKUP($A283,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Substation Bays"}]
[{"$f":"VALUE(REPLACE(A283,1,12,\"\"))","v":6},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A284,0),\"enter input\")","v":1323.9815337344012},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A284,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A284,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A284,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":45.71034907596907},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A284,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A284,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A284,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":61.335846070769968},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A284,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A284,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A284,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":72.554845178611131},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A284,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A284,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A284,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":110.6652},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A284,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A284,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A284,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":115.74429843584576},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A284,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A284,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A284,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A284,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A284,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A284,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A284,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A284,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A284,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A284,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A284,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A284,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A284,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A284,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A284,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A284,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A284,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A284,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A284,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A284,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A284,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A284,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A284,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A284,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A284,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A284,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A284,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A284,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A284,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A284,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A284,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A284,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A284,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A284,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A284,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A284,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A284,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A284,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A284,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A284,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A284,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A284,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A284,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A284,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A284,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A284,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A284,1))))","v":45},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A284,1))))","v":45},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A284,1))))","v":45},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A284,1))))","v":45},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A284,1))))","v":45},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A284,1))))","v":45},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A284,1))))","v":45},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A284,1))))","v":45},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A284,1))))","v":45},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A284,1))))","v":45},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A284,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A284,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A284,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A284,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A284,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A284,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A284,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A284,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A284,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A284,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A284,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A284,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A284,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D286=0,C288=0),0,\nIF(AND(D286<>0,C288=0),(D286/D$10),\nIF(AND(D287<>0,C288<>0),(C288-(C288/C312))+(D286/D$10),\nIF(C312<1,0,(C288-(C288/C312))))))","v":0},{"$f":"IF(AND(E286=0,D288=0),0,\nIF(AND(E286<>0,D288=0),(E286/E$10),\nIF(AND(E287<>0,D288<>0),(D288-(D288/D312))+(E286/E$10),\nIF(D312<1,0,(D288-(D288/D312))))))","v":0},{"$f":"IF(AND(F286=0,E288=0),0,\nIF(AND(F286<>0,E288=0),(F286/F$10),\nIF(AND(F287<>0,E288<>0),(E288-(E288/E312))+(F286/F$10),\nIF(E312<1,0,(E288-(E288/E312))))))","v":0},{"$f":"IF(AND(G286=0,F288=0),0,\nIF(AND(G286<>0,F288=0),(G286/G$10),\nIF(AND(G287<>0,F288<>0),(F288-(F288/F312))+(G286/G$10),\nIF(F312<1,0,(F288-(F288/F312))))))","v":0},{"$f":"IF(AND(H286=0,G288=0),0,\nIF(AND(H286<>0,G288=0),(H286/H$10),\nIF(AND(H287<>0,G288<>0),(G288-(G288/G312))+(H286/H$10),\nIF(G312<1,0,(G288-(G288/G312))))))","v":0},{"$f":"IF(AND(I286=0,H288=0),0,\nIF(AND(I286<>0,H288=0),(I286/I$10),\nIF(AND(I287<>0,H288<>0),(H288-(H288/H312))+(I286/I$10),\nIF(H312<1,0,(H288-(H288/H312))))))","v":0},{"$f":"IF(AND(J286=0,I288=0),0,\nIF(AND(J286<>0,I288=0),(J286/J$10),\nIF(AND(J287<>0,I288<>0),(I288-(I288/I312))+(J286/J$10),\nIF(I312<1,0,(I288-(I288/I312))))))","v":0},{"$f":"IF(AND(K286=0,J288=0),0,\nIF(AND(K286<>0,J288=0),(K286/K$10),\nIF(AND(K287<>0,J288<>0),(J288-(J288/J312))+(K286/K$10),\nIF(J312<1,0,(J288-(J288/J312))))))","v":0},{"$f":"IF(AND(L286=0,K288=0),0,\nIF(AND(L286<>0,K288=0),(L286/L$10),\nIF(AND(L287<>0,K288<>0),(K288-(K288/K312))+(L286/L$10),\nIF(K312<1,0,(K288-(K288/K312))))))","v":0},{"$f":"IF(AND(M286=0,L288=0),0,\nIF(AND(M286<>0,L288=0),(M286/M$10),\nIF(AND(M287<>0,L288<>0),(L288-(L288/L312))+(M286/M$10),\nIF(L312<1,0,(L288-(L288/L312))))))","v":0},{"$f":"IF(AND(N286=0,M288=0),0,\nIF(AND(N286<>0,M288=0),(N286/N$10),\nIF(AND(N287<>0,M288<>0),(M288-(M288/M312))+(N286/N$10),\nIF(M312<1,0,(M288-(M288/M312))))))","v":0},{"$f":"IF(AND(O286=0,N288=0),0,\nIF(AND(O286<>0,N288=0),(O286/O$10),\nIF(AND(O287<>0,N288<>0),(N288-(N288/N312))+(O286/O$10),\nIF(N312<1,0,(N288-(N288/N312))))))","v":0},{"$f":"IF(AND(P286=0,O288=0),0,\nIF(AND(P286<>0,O288=0),(P286/P$10),\nIF(AND(P287<>0,O288<>0),(O288-(O288/O312))+(P286/P$10),\nIF(O312<1,0,(O288-(O288/O312))))))","v":0},{"$f":"IF(AND(Q286=0,P288=0),0,\nIF(AND(Q286<>0,P288=0),(Q286/Q$10),\nIF(AND(Q287<>0,P288<>0),(P288-(P288/P312))+(Q286/Q$10),\nIF(P312<1,0,(P288-(P288/P312))))))","v":0},{"$f":"IF(AND(R286=0,Q288=0),0,\nIF(AND(R286<>0,Q288=0),(R286/R$10),\nIF(AND(R287<>0,Q288<>0),(Q288-(Q288/Q312))+(R286/R$10),\nIF(Q312<1,0,(Q288-(Q288/Q312))))))","v":0},{"$f":"IF(AND(S286=0,R288=0),0,\nIF(AND(S286<>0,R288=0),(S286/S$10),\nIF(AND(S287<>0,R288<>0),(R288-(R288/R312))+(S286/S$10),\nIF(R312<1,0,(R288-(R288/R312))))))","v":0},{"$f":"IF(AND(T286=0,S288=0),0,\nIF(AND(T286<>0,S288=0),(T286/T$10),\nIF(AND(T287<>0,S288<>0),(S288-(S288/S312))+(T286/T$10),\nIF(S312<1,0,(S288-(S288/S312))))))","v":0},{"$f":"IF(AND(U286=0,T288=0),0,\nIF(AND(U286<>0,T288=0),(U286/U$10),\nIF(AND(U287<>0,T288<>0),(T288-(T288/T312))+(U286/U$10),\nIF(T312<1,0,(T288-(T288/T312))))))","v":0},{"$f":"IF(AND(V286=0,U288=0),0,\nIF(AND(V286<>0,U288=0),(V286/V$10),\nIF(AND(V287<>0,U288<>0),(U288-(U288/U312))+(V286/V$10),\nIF(U312<1,0,(U288-(U288/U312))))))","v":0},{"$f":"IF(AND(W286=0,V288=0),0,\nIF(AND(W286<>0,V288=0),(W286/W$10),\nIF(AND(W287<>0,V288<>0),(V288-(V288/V312))+(W286/W$10),\nIF(V312<1,0,(V288-(V288/V312))))))","v":0}]
[{"$f":"A288+1","v":0},"Depreciated starting RAB",{"$f":"C284/C$10","v":1323.9815337344012},{"$f":"IF(C313=\"n/a\",C289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,C289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,C289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":1323.9815337344012},{"$f":"IF(D313=\"n/a\",D289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,D289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,D289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":1323.9815337344012},{"$f":"IF(E313=\"n/a\",E289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,E289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,E289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":1323.9815337344012},{"$f":"IF(F313=\"n/a\",F289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,F289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,F289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":1323.9815337344012},{"$f":"IF(G313=\"n/a\",G289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,G289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,G289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":1323.9815337344012},{"$f":"IF(H313=\"n/a\",H289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,H289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,H289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":1323.9815337344012},{"$f":"IF(I313=\"n/a\",I289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,I289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,I289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":1323.9815337344012},{"$f":"IF(J313=\"n/a\",J289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,J289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,J289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":1323.9815337344012},{"$f":"IF(K313=\"n/a\",K289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,K289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,K289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":1323.9815337344012},{"$f":"IF(L313=\"n/a\",L289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,L289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,L289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":1323.9815337344012},{"$f":"IF(M313=\"n/a\",M289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,M289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,M289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":1323.9815337344012},{"$f":"IF(N313=\"n/a\",N289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,N289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,N289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":1323.9815337344012},{"$f":"IF(O313=\"n/a\",O289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,O289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,O289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":1323.9815337344012},{"$f":"IF(P313=\"n/a\",P289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,P289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,P289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":1323.9815337344012},{"$f":"IF(Q313=\"n/a\",Q289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,Q289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,Q289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":1323.9815337344012},{"$f":"IF(R313=\"n/a\",R289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,R289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,R289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":1323.9815337344012},{"$f":"IF(S313=\"n/a\",S289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,S289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,S289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":1323.9815337344012},{"$f":"IF(T313=\"n/a\",T289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,T289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,T289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":1323.9815337344012},{"$f":"IF(U313=\"n/a\",U289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,U289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,U289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":1323.9815337344012},{"$f":"IF(V313=\"n/a\",V289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,V289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,V289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":1323.9815337344012}]
[{"$f":"A289+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A290)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D284*((1+D$11)^0.5)/D$10)","v":45.614660271259744},{"$f":"IF(D314=\"n/a\",D290,IFERROR(IF((OFFSET($C290,0,$A290))<0,\nMIN(0,D290-(OFFSET($C290,0,$A290)/(OFFSET($C285,-$A289,$A290)))),\nMAX(0,D290-(OFFSET($C290,0,$A290)/(OFFSET($C285,-$A289,$A290))))),0))","v":44.601001154120638},43.587342036981532,42.573682919842426,41.56002380270332,40.546364685564214,39.532705568425108,38.519046451286002,37.505387334146896,36.49172821700779,35.478069099868684,34.464409982729578,33.450750865590472,32.437091748451365,31.423432631312259,30.409773514173153,29.396114397034047,28.382455279894941,27.368796162755835,26.355137045616729]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E284*((1+E$11)^0.5)/E$10)","v":61.426486734640648},{"$f":"IF(E315=\"n/a\",E291,IFERROR(IF((OFFSET($C291,0,$A291))<0,\nMIN(0,E291-(OFFSET($C291,0,$A291)/(OFFSET($C286,-$A290,$A291)))),\nMAX(0,E291-(OFFSET($C291,0,$A291)/(OFFSET($C286,-$A290,$A291))))),0))","v":60.061453696093075},58.696420657545502,57.33138761899793,55.966354580450357,54.601321541902784,53.236288503355212,51.871255464807639,50.506222426260067,49.141189387712494,47.776156349164921,46.411123310617349,45.046090272069776,43.681057233522203,42.316024194974631,40.950991156427058,39.585958117879485,38.220925079331913,36.85589204078434]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F284*((1+F$11)^0.5)/F$10)","v":71.638828365500416},{"$f":"IF(F316=\"n/a\",F292,IFERROR(IF((OFFSET($C292,0,$A292))<0,\nMIN(0,F292-(OFFSET($C292,0,$A292)/(OFFSET($C287,-$A291,$A292)))),\nMAX(0,F292-(OFFSET($C292,0,$A292)/(OFFSET($C287,-$A291,$A292))))),0))","v":70.046854401822628},68.454880438144841,66.862906474467053,65.270932510789265,63.678958547111478,62.08698458343369,60.495010619755902,58.903036656078115,57.311062692400327,55.719088728722539,54.127114765044752,52.535140801366964,50.943166837689176,49.351192874011389,47.759218910333601,46.167244946655813,44.575270982978026]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G284*((1+G$11)^0.5)/G$10)","v":99.577540203886883},{"$f":"IF(G317=\"n/a\",G293,IFERROR(IF((OFFSET($C293,0,$A293))<0,\nMIN(0,G293-(OFFSET($C293,0,$A293)/(OFFSET($C288,-$A292,$A293)))),\nMAX(0,G293-(OFFSET($C293,0,$A293)/(OFFSET($C288,-$A292,$A293))))),0))","v":97.364705977133838},95.151871750380792,92.939037523627746,90.726203296874701,88.513369070121655,86.300534843368609,84.087700616615564,81.874866389862518,79.662032163109473,77.449197936356427,75.236363709603381,73.023529482850336,70.81069525609729,68.597861029344244,66.385026802591199,64.172192575838153]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H284*((1+H$11)^0.5)/H$10)","v":99.329749174219742},{"$f":"IF(H318=\"n/a\",H294,IFERROR(IF((OFFSET($C294,0,$A294))<0,\nMIN(0,H294-(OFFSET($C294,0,$A294)/(OFFSET($C289,-$A293,$A294)))),\nMAX(0,H294-(OFFSET($C294,0,$A294)/(OFFSET($C289,-$A293,$A294))))),0))","v":97.12242141479264},94.915093655365538,92.707765895938437,90.500438136511335,88.293110377084233,86.085782617657131,83.878454858230029,81.671127098802927,79.463799339375825,77.256471579948723,75.049143820521621,72.841816061094519,70.634488301667417,68.427160542240316,66.219832782813214]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I284*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I319=\"n/a\",I295,IFERROR(IF((OFFSET($C295,0,$A295))<0,\nMIN(0,I295-(OFFSET($C295,0,$A295)/(OFFSET($C290,-$A294,$A295)))),\nMAX(0,I295-(OFFSET($C295,0,$A295)/(OFFSET($C290,-$A294,$A295))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J284*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J320=\"n/a\",J296,IFERROR(IF((OFFSET($C296,0,$A296))<0,\nMIN(0,J296-(OFFSET($C296,0,$A296)/(OFFSET($C291,-$A295,$A296)))),\nMAX(0,J296-(OFFSET($C296,0,$A296)/(OFFSET($C291,-$A295,$A296))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K284*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K321=\"n/a\",K297,IFERROR(IF((OFFSET($C297,0,$A297))<0,\nMIN(0,K297-(OFFSET($C297,0,$A297)/(OFFSET($C292,-$A296,$A297)))),\nMAX(0,K297-(OFFSET($C297,0,$A297)/(OFFSET($C292,-$A296,$A297))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L284*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L322=\"n/a\",L298,IFERROR(IF((OFFSET($C298,0,$A298))<0,\nMIN(0,L298-(OFFSET($C298,0,$A298)/(OFFSET($C293,-$A297,$A298)))),\nMAX(0,L298-(OFFSET($C298,0,$A298)/(OFFSET($C293,-$A297,$A298))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M284*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M323=\"n/a\",M299,IFERROR(IF((OFFSET($C299,0,$A299))<0,\nMIN(0,M299-(OFFSET($C299,0,$A299)/(OFFSET($C294,-$A298,$A299)))),\nMAX(0,M299-(OFFSET($C299,0,$A299)/(OFFSET($C294,-$A298,$A299))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N284*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N324=\"n/a\",N300,IFERROR(IF((OFFSET($C300,0,$A300))<0,\nMIN(0,N300-(OFFSET($C300,0,$A300)/(OFFSET($C295,-$A299,$A300)))),\nMAX(0,N300-(OFFSET($C300,0,$A300)/(OFFSET($C295,-$A299,$A300))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O284*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O325=\"n/a\",O301,IFERROR(IF((OFFSET($C301,0,$A301))<0,\nMIN(0,O301-(OFFSET($C301,0,$A301)/(OFFSET($C296,-$A300,$A301)))),\nMAX(0,O301-(OFFSET($C301,0,$A301)/(OFFSET($C296,-$A300,$A301))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P284*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P326=\"n/a\",P302,IFERROR(IF((OFFSET($C302,0,$A302))<0,\nMIN(0,P302-(OFFSET($C302,0,$A302)/(OFFSET($C297,-$A301,$A302)))),\nMAX(0,P302-(OFFSET($C302,0,$A302)/(OFFSET($C297,-$A301,$A302))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q284*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q327=\"n/a\",Q303,IFERROR(IF((OFFSET($C303,0,$A303))<0,\nMIN(0,Q303-(OFFSET($C303,0,$A303)/(OFFSET($C298,-$A302,$A303)))),\nMAX(0,Q303-(OFFSET($C303,0,$A303)/(OFFSET($C298,-$A302,$A303))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R284*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R328=\"n/a\",R304,IFERROR(IF((OFFSET($C304,0,$A304))<0,\nMIN(0,R304-(OFFSET($C304,0,$A304)/(OFFSET($C299,-$A303,$A304)))),\nMAX(0,R304-(OFFSET($C304,0,$A304)/(OFFSET($C299,-$A303,$A304))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S284*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S329=\"n/a\",S305,IFERROR(IF((OFFSET($C305,0,$A305))<0,\nMIN(0,S305-(OFFSET($C305,0,$A305)/(OFFSET($C300,-$A304,$A305)))),\nMAX(0,S305-(OFFSET($C305,0,$A305)/(OFFSET($C300,-$A304,$A305))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T284*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T330=\"n/a\",T306,IFERROR(IF((OFFSET($C306,0,$A306))<0,\nMIN(0,T306-(OFFSET($C306,0,$A306)/(OFFSET($C301,-$A305,$A306)))),\nMAX(0,T306-(OFFSET($C306,0,$A306)/(OFFSET($C301,-$A305,$A306))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U284*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U331=\"n/a\",U307,IFERROR(IF((OFFSET($C307,0,$A307))<0,\nMIN(0,U307-(OFFSET($C307,0,$A307)/(OFFSET($C302,-$A306,$A307)))),\nMAX(0,U307-(OFFSET($C307,0,$A307)/(OFFSET($C302,-$A306,$A307))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V284*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V332=\"n/a\",V308,IFERROR(IF((OFFSET($C308,0,$A308))<0,\nMIN(0,V308-(OFFSET($C308,0,$A308)/(OFFSET($C303,-$A307,$A308)))),\nMAX(0,V308-(OFFSET($C308,0,$A308)/(OFFSET($C303,-$A307,$A308))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A309)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W284*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C312<1,D286=0),0,\nIF(D286=0,C312-1,\nIF(C312<1,D287,\n(((C312-1)*(C288-(C288/(C312))))+((D286/D$10)*D287))/(D288))))","v":0},{"$f":"IF(AND(D312<1,E286=0),0,\nIF(E286=0,D312-1,\nIF(D312<1,E287,\n(((D312-1)*(D288-(D288/(D312))))+((E286/E$10)*E287))/(E288))))","v":0},{"$f":"IF(AND(E312<1,F286=0),0,\nIF(F286=0,E312-1,\nIF(E312<1,F287,\n(((E312-1)*(E288-(E288/(E312))))+((F286/F$10)*F287))/(F288))))","v":0},{"$f":"IF(AND(F312<1,G286=0),0,\nIF(G286=0,F312-1,\nIF(F312<1,G287,\n(((F312-1)*(F288-(F288/(F312))))+((G286/G$10)*G287))/(G288))))","v":0},{"$f":"IF(AND(G312<1,H286=0),0,\nIF(H286=0,G312-1,\nIF(G312<1,H287,\n(((G312-1)*(G288-(G288/(G312))))+((H286/H$10)*H287))/(H288))))","v":0},{"$f":"IF(AND(H312<1,I286=0),0,\nIF(I286=0,H312-1,\nIF(H312<1,I287,\n(((H312-1)*(H288-(H288/(H312))))+((I286/I$10)*I287))/(I288))))","v":0},{"$f":"IF(AND(I312<1,J286=0),0,\nIF(J286=0,I312-1,\nIF(I312<1,J287,\n(((I312-1)*(I288-(I288/(I312))))+((J286/J$10)*J287))/(J288))))","v":0},{"$f":"IF(AND(J312<1,K286=0),0,\nIF(K286=0,J312-1,\nIF(J312<1,K287,\n(((J312-1)*(J288-(J288/(J312))))+((K286/K$10)*K287))/(K288))))","v":0},{"$f":"IF(AND(K312<1,L286=0),0,\nIF(L286=0,K312-1,\nIF(K312<1,L287,\n(((K312-1)*(K288-(K288/(K312))))+((L286/L$10)*L287))/(L288))))","v":0},{"$f":"IF(AND(L312<1,M286=0),0,\nIF(M286=0,L312-1,\nIF(L312<1,M287,\n(((L312-1)*(L288-(L288/(L312))))+((M286/M$10)*M287))/(M288))))","v":0},{"$f":"IF(AND(M312<1,N286=0),0,\nIF(N286=0,M312-1,\nIF(M312<1,N287,\n(((M312-1)*(M288-(M288/(M312))))+((N286/N$10)*N287))/(N288))))","v":0},{"$f":"IF(AND(N312<1,O286=0),0,\nIF(O286=0,N312-1,\nIF(N312<1,O287,\n(((N312-1)*(N288-(N288/(N312))))+((O286/O$10)*O287))/(O288))))","v":0},{"$f":"IF(AND(O312<1,P286=0),0,\nIF(P286=0,O312-1,\nIF(O312<1,P287,\n(((O312-1)*(O288-(O288/(O312))))+((P286/P$10)*P287))/(P288))))","v":0},{"$f":"IF(AND(P312<1,Q286=0),0,\nIF(Q286=0,P312-1,\nIF(P312<1,Q287,\n(((P312-1)*(P288-(P288/(P312))))+((Q286/Q$10)*Q287))/(Q288))))","v":0},{"$f":"IF(AND(Q312<1,R286=0),0,\nIF(R286=0,Q312-1,\nIF(Q312<1,R287,\n(((Q312-1)*(Q288-(Q288/(Q312))))+((R286/R$10)*R287))/(R288))))","v":0},{"$f":"IF(AND(R312<1,S286=0),0,\nIF(S286=0,R312-1,\nIF(R312<1,S287,\n(((R312-1)*(R288-(R288/(R312))))+((S286/S$10)*S287))/(S288))))","v":0},{"$f":"IF(AND(S312<1,T286=0),0,\nIF(T286=0,S312-1,\nIF(S312<1,T287,\n(((S312-1)*(S288-(S288/(S312))))+((T286/T$10)*T287))/(T288))))","v":0},{"$f":"IF(AND(T312<1,U286=0),0,\nIF(U286=0,T312-1,\nIF(T312<1,U287,\n(((T312-1)*(T288-(T288/(T312))))+((U286/U$10)*U287))/(U288))))","v":0},{"$f":"IF(AND(U312<1,V286=0),0,\nIF(V286=0,U312-1,\nIF(U312<1,V287,\n(((U312-1)*(U288-(U288/(U312))))+((V286/V$10)*V287))/(V288))))","v":0},{"$f":"IF(AND(V312<1,W286=0),0,\nIF(W286=0,V312-1,\nIF(V312<1,W287,\n(((V312-1)*(V288-(V288/(V312))))+((W286/W$10)*W287))/(W288))))","v":0}]
[null,"RL Start RAB",{"$f":"C285","v":"n/a"},{"$f":"IF(C313=\"n/a\",\"n/a\",MAX(0,C313-1))","v":"n/a"},{"$f":"IF(D313=\"n/a\",\"n/a\",MAX(0,D313-1))","v":"n/a"},{"$f":"IF(E313=\"n/a\",\"n/a\",MAX(0,E313-1))","v":"n/a"},{"$f":"IF(F313=\"n/a\",\"n/a\",MAX(0,F313-1))","v":"n/a"},{"$f":"IF(G313=\"n/a\",\"n/a\",MAX(0,G313-1))","v":"n/a"},{"$f":"IF(H313=\"n/a\",\"n/a\",MAX(0,H313-1))","v":"n/a"},{"$f":"IF(I313=\"n/a\",\"n/a\",MAX(0,I313-1))","v":"n/a"},{"$f":"IF(J313=\"n/a\",\"n/a\",MAX(0,J313-1))","v":"n/a"},{"$f":"IF(K313=\"n/a\",\"n/a\",MAX(0,K313-1))","v":"n/a"},{"$f":"IF(L313=\"n/a\",\"n/a\",MAX(0,L313-1))","v":"n/a"},{"$f":"IF(M313=\"n/a\",\"n/a\",MAX(0,M313-1))","v":"n/a"},{"$f":"IF(N313=\"n/a\",\"n/a\",MAX(0,N313-1))","v":"n/a"},{"$f":"IF(O313=\"n/a\",\"n/a\",MAX(0,O313-1))","v":"n/a"},{"$f":"IF(P313=\"n/a\",\"n/a\",MAX(0,P313-1))","v":"n/a"},{"$f":"IF(Q313=\"n/a\",\"n/a\",MAX(0,Q313-1))","v":"n/a"},{"$f":"IF(R313=\"n/a\",\"n/a\",MAX(0,R313-1))","v":"n/a"},{"$f":"IF(S313=\"n/a\",\"n/a\",MAX(0,S313-1))","v":"n/a"},{"$f":"IF(T313=\"n/a\",\"n/a\",MAX(0,T313-1))","v":"n/a"},{"$f":"IF(U313=\"n/a\",\"n/a\",MAX(0,U313-1))","v":"n/a"},{"$f":"IF(V313=\"n/a\",\"n/a\",MAX(0,V313-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A290)","v":"RL Capex 2020-21"},null,{"$f":"D285","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2021-22",null,null,{"$f":"E285","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F285","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G285","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H285","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I285","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J285","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K285","v":45},44,43,42,41,40,39,38,37,36,35,34,33]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L285","v":45},44,43,42,41,40,39,38,37,36,35,34]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M285","v":45},44,43,42,41,40,39,38,37,36,35]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N285","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O285","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P285","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q285","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R285","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S285","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T285","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U285","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V285","v":0},{"$f":"IF(V332=\"n/a\",\"n/a\",MAX(0,V332-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W285","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C285<>\"n/a\",C285<>\"n/a\"),IF(SUM(C288:C310)=0,0,IF((SUMPRODUCT(C288:C310,C312:C334)/SUM(C288:C310))<0,1,(SUMPRODUCT(C288:C310,C312:C334)/SUM(C288:C310)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C285<>\"n/a\",D285<>\"n/a\"),IF(SUM(D288:D310)=0,0,IF((SUMPRODUCT(D288:D310,D312:D334)/SUM(D288:D310))<0,1,(SUMPRODUCT(D288:D310,D312:D334)/SUM(D288:D310)))),\"n/a\"))","v":1.4987335107899726},{"$f":"(IF(OR($C285<>\"n/a\",E285<>\"n/a\"),IF(SUM(E288:E310)=0,0,IF((SUMPRODUCT(E288:E310,E312:E334)/SUM(E288:E310))<0,1,(SUMPRODUCT(E288:E310,E312:E334)/SUM(E288:E310)))),\"n/a\"))","v":3.3053189751733649},5.162986850109113,7.4457772492108223,9.3655901766887588,8.9838959617884679,8.6084104250201854,8.2392275543395534,7.8764432443962873,7.5201553451310321,7.1704637118661392,6.8274702569442622,6.4912790029708525,6.1619961377189574,5.8397300707572128,5.5245914918644274,5.2166934312969175,4.9161513219774422,4.6230830636776696,4.3376090892690993]
[]
["Asset Class 7",{"$f":"VLOOKUP($A337,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Substation Establishment"}]
[{"$f":"VALUE(REPLACE(A337,1,12,\"\"))","v":7},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A338,0),\"enter input\")","v":332.09355642191747},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A338,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A338,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A338,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":9.5161992303181773},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A338,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A338,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A338,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":7.7038516512821635},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A338,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A338,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A338,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":1.8783644781113449},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A338,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A338,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A338,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":6.7246649999999999},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A338,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A338,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A338,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":8.2590795625112854},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A338,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A338,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A338,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A338,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A338,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A338,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A338,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A338,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A338,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A338,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A338,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A338,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A338,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A338,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A338,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A338,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A338,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A338,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A338,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A338,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A338,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A338,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A338,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A338,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A338,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A338,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A338,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A338,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A338,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A338,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A338,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A338,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A338,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A338,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A338,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A338,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A338,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A338,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A338,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A338,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A338,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A338,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A338,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A338,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A338,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A338,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A338,1))))","v":60},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A338,1))))","v":60},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A338,1))))","v":60},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A338,1))))","v":60},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A338,1))))","v":60},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A338,1))))","v":60},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A338,1))))","v":60},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A338,1))))","v":60},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A338,1))))","v":60},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A338,1))))","v":60},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A338,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A338,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A338,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A338,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A338,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A338,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A338,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A338,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A338,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A338,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A338,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A338,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A338,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D340=0,C342=0),0,\nIF(AND(D340<>0,C342=0),(D340/D$10),\nIF(AND(D341<>0,C342<>0),(C342-(C342/C366))+(D340/D$10),\nIF(C366<1,0,(C342-(C342/C366))))))","v":0},{"$f":"IF(AND(E340=0,D342=0),0,\nIF(AND(E340<>0,D342=0),(E340/E$10),\nIF(AND(E341<>0,D342<>0),(D342-(D342/D366))+(E340/E$10),\nIF(D366<1,0,(D342-(D342/D366))))))","v":0},{"$f":"IF(AND(F340=0,E342=0),0,\nIF(AND(F340<>0,E342=0),(F340/F$10),\nIF(AND(F341<>0,E342<>0),(E342-(E342/E366))+(F340/F$10),\nIF(E366<1,0,(E342-(E342/E366))))))","v":0},{"$f":"IF(AND(G340=0,F342=0),0,\nIF(AND(G340<>0,F342=0),(G340/G$10),\nIF(AND(G341<>0,F342<>0),(F342-(F342/F366))+(G340/G$10),\nIF(F366<1,0,(F342-(F342/F366))))))","v":0},{"$f":"IF(AND(H340=0,G342=0),0,\nIF(AND(H340<>0,G342=0),(H340/H$10),\nIF(AND(H341<>0,G342<>0),(G342-(G342/G366))+(H340/H$10),\nIF(G366<1,0,(G342-(G342/G366))))))","v":0},{"$f":"IF(AND(I340=0,H342=0),0,\nIF(AND(I340<>0,H342=0),(I340/I$10),\nIF(AND(I341<>0,H342<>0),(H342-(H342/H366))+(I340/I$10),\nIF(H366<1,0,(H342-(H342/H366))))))","v":0},{"$f":"IF(AND(J340=0,I342=0),0,\nIF(AND(J340<>0,I342=0),(J340/J$10),\nIF(AND(J341<>0,I342<>0),(I342-(I342/I366))+(J340/J$10),\nIF(I366<1,0,(I342-(I342/I366))))))","v":0},{"$f":"IF(AND(K340=0,J342=0),0,\nIF(AND(K340<>0,J342=0),(K340/K$10),\nIF(AND(K341<>0,J342<>0),(J342-(J342/J366))+(K340/K$10),\nIF(J366<1,0,(J342-(J342/J366))))))","v":0},{"$f":"IF(AND(L340=0,K342=0),0,\nIF(AND(L340<>0,K342=0),(L340/L$10),\nIF(AND(L341<>0,K342<>0),(K342-(K342/K366))+(L340/L$10),\nIF(K366<1,0,(K342-(K342/K366))))))","v":0},{"$f":"IF(AND(M340=0,L342=0),0,\nIF(AND(M340<>0,L342=0),(M340/M$10),\nIF(AND(M341<>0,L342<>0),(L342-(L342/L366))+(M340/M$10),\nIF(L366<1,0,(L342-(L342/L366))))))","v":0},{"$f":"IF(AND(N340=0,M342=0),0,\nIF(AND(N340<>0,M342=0),(N340/N$10),\nIF(AND(N341<>0,M342<>0),(M342-(M342/M366))+(N340/N$10),\nIF(M366<1,0,(M342-(M342/M366))))))","v":0},{"$f":"IF(AND(O340=0,N342=0),0,\nIF(AND(O340<>0,N342=0),(O340/O$10),\nIF(AND(O341<>0,N342<>0),(N342-(N342/N366))+(O340/O$10),\nIF(N366<1,0,(N342-(N342/N366))))))","v":0},{"$f":"IF(AND(P340=0,O342=0),0,\nIF(AND(P340<>0,O342=0),(P340/P$10),\nIF(AND(P341<>0,O342<>0),(O342-(O342/O366))+(P340/P$10),\nIF(O366<1,0,(O342-(O342/O366))))))","v":0},{"$f":"IF(AND(Q340=0,P342=0),0,\nIF(AND(Q340<>0,P342=0),(Q340/Q$10),\nIF(AND(Q341<>0,P342<>0),(P342-(P342/P366))+(Q340/Q$10),\nIF(P366<1,0,(P342-(P342/P366))))))","v":0},{"$f":"IF(AND(R340=0,Q342=0),0,\nIF(AND(R340<>0,Q342=0),(R340/R$10),\nIF(AND(R341<>0,Q342<>0),(Q342-(Q342/Q366))+(R340/R$10),\nIF(Q366<1,0,(Q342-(Q342/Q366))))))","v":0},{"$f":"IF(AND(S340=0,R342=0),0,\nIF(AND(S340<>0,R342=0),(S340/S$10),\nIF(AND(S341<>0,R342<>0),(R342-(R342/R366))+(S340/S$10),\nIF(R366<1,0,(R342-(R342/R366))))))","v":0},{"$f":"IF(AND(T340=0,S342=0),0,\nIF(AND(T340<>0,S342=0),(T340/T$10),\nIF(AND(T341<>0,S342<>0),(S342-(S342/S366))+(T340/T$10),\nIF(S366<1,0,(S342-(S342/S366))))))","v":0},{"$f":"IF(AND(U340=0,T342=0),0,\nIF(AND(U340<>0,T342=0),(U340/U$10),\nIF(AND(U341<>0,T342<>0),(T342-(T342/T366))+(U340/U$10),\nIF(T366<1,0,(T342-(T342/T366))))))","v":0},{"$f":"IF(AND(V340=0,U342=0),0,\nIF(AND(V340<>0,U342=0),(V340/V$10),\nIF(AND(V341<>0,U342<>0),(U342-(U342/U366))+(V340/V$10),\nIF(U366<1,0,(U342-(U342/U366))))))","v":0},{"$f":"IF(AND(W340=0,V342=0),0,\nIF(AND(W340<>0,V342=0),(W340/W$10),\nIF(AND(W341<>0,V342<>0),(V342-(V342/V366))+(W340/W$10),\nIF(V366<1,0,(V342-(V342/V366))))))","v":0}]
[{"$f":"A342+1","v":0},"Depreciated starting RAB",{"$f":"C338/C$10","v":332.09355642191747},{"$f":"IF(C367=\"n/a\",C343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,C343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,C343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":332.09355642191747},{"$f":"IF(D367=\"n/a\",D343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,D343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,D343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":332.09355642191747},{"$f":"IF(E367=\"n/a\",E343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,E343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,E343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":332.09355642191747},{"$f":"IF(F367=\"n/a\",F343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,F343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,F343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":332.09355642191747},{"$f":"IF(G367=\"n/a\",G343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,G343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,G343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":332.09355642191747},{"$f":"IF(H367=\"n/a\",H343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,H343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,H343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":332.09355642191747},{"$f":"IF(I367=\"n/a\",I343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,I343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,I343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":332.09355642191747},{"$f":"IF(J367=\"n/a\",J343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,J343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,J343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":332.09355642191747},{"$f":"IF(K367=\"n/a\",K343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,K343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,K343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":332.09355642191747},{"$f":"IF(L367=\"n/a\",L343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,L343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,L343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":332.09355642191747},{"$f":"IF(M367=\"n/a\",M343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,M343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,M343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":332.09355642191747},{"$f":"IF(N367=\"n/a\",N343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,N343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,N343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":332.09355642191747},{"$f":"IF(O367=\"n/a\",O343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,O343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,O343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":332.09355642191747},{"$f":"IF(P367=\"n/a\",P343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,P343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,P343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":332.09355642191747},{"$f":"IF(Q367=\"n/a\",Q343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,Q343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,Q343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":332.09355642191747},{"$f":"IF(R367=\"n/a\",R343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,R343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,R343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":332.09355642191747},{"$f":"IF(S367=\"n/a\",S343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,S343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,S343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":332.09355642191747},{"$f":"IF(T367=\"n/a\",T343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,T343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,T343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":332.09355642191747},{"$f":"IF(U367=\"n/a\",U343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,U343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,U343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":332.09355642191747},{"$f":"IF(V367=\"n/a\",V343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,V343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,V343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":332.09355642191747}]
[{"$f":"A343+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A344)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D338*((1+D$11)^0.5)/D$10)","v":9.4962782770082033},{"$f":"IF(D368=\"n/a\",D344,IFERROR(IF((OFFSET($C344,0,$A344))<0,\nMIN(0,D344-(OFFSET($C344,0,$A344)/(OFFSET($C339,-$A343,$A344)))),\nMAX(0,D344-(OFFSET($C344,0,$A344)/(OFFSET($C339,-$A343,$A344))))),0))","v":9.3380069723913994},9.1797356677745956,9.0214643631577918,8.8631930585409879,8.7049217539241841,8.5466504493073803,8.3883791446905764,8.2301078400737726,8.0718365354569688,7.9135652308401649,7.7552939262233611,7.5970226216065573,7.4387513169897534,7.2804800123729496,7.1222087077561458,6.963937403139342,6.8056660985225381,6.6473947939057343,6.4891234892889305]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E338*((1+E$11)^0.5)/E$10)","v":7.7152362211995298},{"$f":"IF(E369=\"n/a\",E345,IFERROR(IF((OFFSET($C345,0,$A345))<0,\nMIN(0,E345-(OFFSET($C345,0,$A345)/(OFFSET($C340,-$A344,$A345)))),\nMAX(0,E345-(OFFSET($C345,0,$A345)/(OFFSET($C340,-$A344,$A345))))),0))","v":7.5866489508462047},7.4580616804928797,7.3294744101395546,7.2008871397862295,7.0722998694329045,6.9437125990795794,6.8151253287262543,6.6865380583729292,6.5579507880196042,6.4293635176662791,6.300776247312954,6.172188976959629,6.0436017066063039,5.9150144362529788,5.7864271658996538,5.6578398955463287,5.5292526251930036,5.4006653548396786]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F338*((1+F$11)^0.5)/F$10)","v":1.8546498186855789},{"$f":"IF(F370=\"n/a\",F346,IFERROR(IF((OFFSET($C346,0,$A346))<0,\nMIN(0,F346-(OFFSET($C346,0,$A346)/(OFFSET($C341,-$A345,$A346)))),\nMAX(0,F346-(OFFSET($C346,0,$A346)/(OFFSET($C341,-$A345,$A346))))),0))","v":1.8237389883741526},1.7928281580627263,1.7619173277513001,1.7310064974398738,1.7000956671284475,1.6691848368170212,1.638274006505595,1.6073631761941687,1.5764523458827424,1.5455415155713161,1.5146306852598899,1.4837198549484636,1.4528090246370373,1.421898194325611,1.3909873640141848,1.3600765337027585,1.3291657033913322]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G338*((1+G$11)^0.5)/G$10)","v":6.0509139223095518},{"$f":"IF(G371=\"n/a\",G347,IFERROR(IF((OFFSET($C347,0,$A347))<0,\nMIN(0,G347-(OFFSET($C347,0,$A347)/(OFFSET($C342,-$A346,$A347)))),\nMAX(0,G347-(OFFSET($C347,0,$A347)/(OFFSET($C342,-$A346,$A347))))),0))","v":5.950065356937726},5.8492167915659001,5.7483682261940743,5.6475196608222484,5.5466710954504226,5.4458225300785967,5.3449739647067709,5.244125399334945,5.1432768339631192,5.0424282685912933,4.9415797032194675,4.8407311378476416,4.7398825724758158,4.6390340071039899,4.5381854417321641,4.4373368763603382]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H338*((1+H$11)^0.5)/H$10)","v":7.0877988154974458},{"$f":"IF(H372=\"n/a\",H348,IFERROR(IF((OFFSET($C348,0,$A348))<0,\nMIN(0,H348-(OFFSET($C348,0,$A348)/(OFFSET($C343,-$A347,$A348)))),\nMAX(0,H348-(OFFSET($C348,0,$A348)/(OFFSET($C343,-$A347,$A348))))),0))","v":6.9696688352391547},6.8515388549808636,6.7334088747225724,6.6152788944642813,6.4971489142059902,6.379018933947699,6.2608889536894079,6.1427589734311168,6.0246289931728256,5.9064990129145345,5.7883690326562434,5.6702390523979522,5.5521090721396611,5.43397909188137,5.3158491116230788]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I338*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I373=\"n/a\",I349,IFERROR(IF((OFFSET($C349,0,$A349))<0,\nMIN(0,I349-(OFFSET($C349,0,$A349)/(OFFSET($C344,-$A348,$A349)))),\nMAX(0,I349-(OFFSET($C349,0,$A349)/(OFFSET($C344,-$A348,$A349))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J338*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J374=\"n/a\",J350,IFERROR(IF((OFFSET($C350,0,$A350))<0,\nMIN(0,J350-(OFFSET($C350,0,$A350)/(OFFSET($C345,-$A349,$A350)))),\nMAX(0,J350-(OFFSET($C350,0,$A350)/(OFFSET($C345,-$A349,$A350))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K338*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K375=\"n/a\",K351,IFERROR(IF((OFFSET($C351,0,$A351))<0,\nMIN(0,K351-(OFFSET($C351,0,$A351)/(OFFSET($C346,-$A350,$A351)))),\nMAX(0,K351-(OFFSET($C351,0,$A351)/(OFFSET($C346,-$A350,$A351))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L338*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L376=\"n/a\",L352,IFERROR(IF((OFFSET($C352,0,$A352))<0,\nMIN(0,L352-(OFFSET($C352,0,$A352)/(OFFSET($C347,-$A351,$A352)))),\nMAX(0,L352-(OFFSET($C352,0,$A352)/(OFFSET($C347,-$A351,$A352))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M338*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M377=\"n/a\",M353,IFERROR(IF((OFFSET($C353,0,$A353))<0,\nMIN(0,M353-(OFFSET($C353,0,$A353)/(OFFSET($C348,-$A352,$A353)))),\nMAX(0,M353-(OFFSET($C353,0,$A353)/(OFFSET($C348,-$A352,$A353))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N338*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N378=\"n/a\",N354,IFERROR(IF((OFFSET($C354,0,$A354))<0,\nMIN(0,N354-(OFFSET($C354,0,$A354)/(OFFSET($C349,-$A353,$A354)))),\nMAX(0,N354-(OFFSET($C354,0,$A354)/(OFFSET($C349,-$A353,$A354))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O338*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O379=\"n/a\",O355,IFERROR(IF((OFFSET($C355,0,$A355))<0,\nMIN(0,O355-(OFFSET($C355,0,$A355)/(OFFSET($C350,-$A354,$A355)))),\nMAX(0,O355-(OFFSET($C355,0,$A355)/(OFFSET($C350,-$A354,$A355))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P338*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P380=\"n/a\",P356,IFERROR(IF((OFFSET($C356,0,$A356))<0,\nMIN(0,P356-(OFFSET($C356,0,$A356)/(OFFSET($C351,-$A355,$A356)))),\nMAX(0,P356-(OFFSET($C356,0,$A356)/(OFFSET($C351,-$A355,$A356))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q338*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q381=\"n/a\",Q357,IFERROR(IF((OFFSET($C357,0,$A357))<0,\nMIN(0,Q357-(OFFSET($C357,0,$A357)/(OFFSET($C352,-$A356,$A357)))),\nMAX(0,Q357-(OFFSET($C357,0,$A357)/(OFFSET($C352,-$A356,$A357))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R338*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R382=\"n/a\",R358,IFERROR(IF((OFFSET($C358,0,$A358))<0,\nMIN(0,R358-(OFFSET($C358,0,$A358)/(OFFSET($C353,-$A357,$A358)))),\nMAX(0,R358-(OFFSET($C358,0,$A358)/(OFFSET($C353,-$A357,$A358))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S338*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S383=\"n/a\",S359,IFERROR(IF((OFFSET($C359,0,$A359))<0,\nMIN(0,S359-(OFFSET($C359,0,$A359)/(OFFSET($C354,-$A358,$A359)))),\nMAX(0,S359-(OFFSET($C359,0,$A359)/(OFFSET($C354,-$A358,$A359))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T338*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T384=\"n/a\",T360,IFERROR(IF((OFFSET($C360,0,$A360))<0,\nMIN(0,T360-(OFFSET($C360,0,$A360)/(OFFSET($C355,-$A359,$A360)))),\nMAX(0,T360-(OFFSET($C360,0,$A360)/(OFFSET($C355,-$A359,$A360))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U338*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U385=\"n/a\",U361,IFERROR(IF((OFFSET($C361,0,$A361))<0,\nMIN(0,U361-(OFFSET($C361,0,$A361)/(OFFSET($C356,-$A360,$A361)))),\nMAX(0,U361-(OFFSET($C361,0,$A361)/(OFFSET($C356,-$A360,$A361))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V338*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V386=\"n/a\",V362,IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,V362-(OFFSET($C362,0,$A362)/(OFFSET($C357,-$A361,$A362)))),\nMAX(0,V362-(OFFSET($C362,0,$A362)/(OFFSET($C357,-$A361,$A362))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A363)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W338*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C366<1,D340=0),0,\nIF(D340=0,C366-1,\nIF(C366<1,D341,\n(((C366-1)*(C342-(C342/(C366))))+((D340/D$10)*D341))/(D342))))","v":0},{"$f":"IF(AND(D366<1,E340=0),0,\nIF(E340=0,D366-1,\nIF(D366<1,E341,\n(((D366-1)*(D342-(D342/(D366))))+((E340/E$10)*E341))/(E342))))","v":0},{"$f":"IF(AND(E366<1,F340=0),0,\nIF(F340=0,E366-1,\nIF(E366<1,F341,\n(((E366-1)*(E342-(E342/(E366))))+((F340/F$10)*F341))/(F342))))","v":0},{"$f":"IF(AND(F366<1,G340=0),0,\nIF(G340=0,F366-1,\nIF(F366<1,G341,\n(((F366-1)*(F342-(F342/(F366))))+((G340/G$10)*G341))/(G342))))","v":0},{"$f":"IF(AND(G366<1,H340=0),0,\nIF(H340=0,G366-1,\nIF(G366<1,H341,\n(((G366-1)*(G342-(G342/(G366))))+((H340/H$10)*H341))/(H342))))","v":0},{"$f":"IF(AND(H366<1,I340=0),0,\nIF(I340=0,H366-1,\nIF(H366<1,I341,\n(((H366-1)*(H342-(H342/(H366))))+((I340/I$10)*I341))/(I342))))","v":0},{"$f":"IF(AND(I366<1,J340=0),0,\nIF(J340=0,I366-1,\nIF(I366<1,J341,\n(((I366-1)*(I342-(I342/(I366))))+((J340/J$10)*J341))/(J342))))","v":0},{"$f":"IF(AND(J366<1,K340=0),0,\nIF(K340=0,J366-1,\nIF(J366<1,K341,\n(((J366-1)*(J342-(J342/(J366))))+((K340/K$10)*K341))/(K342))))","v":0},{"$f":"IF(AND(K366<1,L340=0),0,\nIF(L340=0,K366-1,\nIF(K366<1,L341,\n(((K366-1)*(K342-(K342/(K366))))+((L340/L$10)*L341))/(L342))))","v":0},{"$f":"IF(AND(L366<1,M340=0),0,\nIF(M340=0,L366-1,\nIF(L366<1,M341,\n(((L366-1)*(L342-(L342/(L366))))+((M340/M$10)*M341))/(M342))))","v":0},{"$f":"IF(AND(M366<1,N340=0),0,\nIF(N340=0,M366-1,\nIF(M366<1,N341,\n(((M366-1)*(M342-(M342/(M366))))+((N340/N$10)*N341))/(N342))))","v":0},{"$f":"IF(AND(N366<1,O340=0),0,\nIF(O340=0,N366-1,\nIF(N366<1,O341,\n(((N366-1)*(N342-(N342/(N366))))+((O340/O$10)*O341))/(O342))))","v":0},{"$f":"IF(AND(O366<1,P340=0),0,\nIF(P340=0,O366-1,\nIF(O366<1,P341,\n(((O366-1)*(O342-(O342/(O366))))+((P340/P$10)*P341))/(P342))))","v":0},{"$f":"IF(AND(P366<1,Q340=0),0,\nIF(Q340=0,P366-1,\nIF(P366<1,Q341,\n(((P366-1)*(P342-(P342/(P366))))+((Q340/Q$10)*Q341))/(Q342))))","v":0},{"$f":"IF(AND(Q366<1,R340=0),0,\nIF(R340=0,Q366-1,\nIF(Q366<1,R341,\n(((Q366-1)*(Q342-(Q342/(Q366))))+((R340/R$10)*R341))/(R342))))","v":0},{"$f":"IF(AND(R366<1,S340=0),0,\nIF(S340=0,R366-1,\nIF(R366<1,S341,\n(((R366-1)*(R342-(R342/(R366))))+((S340/S$10)*S341))/(S342))))","v":0},{"$f":"IF(AND(S366<1,T340=0),0,\nIF(T340=0,S366-1,\nIF(S366<1,T341,\n(((S366-1)*(S342-(S342/(S366))))+((T340/T$10)*T341))/(T342))))","v":0},{"$f":"IF(AND(T366<1,U340=0),0,\nIF(U340=0,T366-1,\nIF(T366<1,U341,\n(((T366-1)*(T342-(T342/(T366))))+((U340/U$10)*U341))/(U342))))","v":0},{"$f":"IF(AND(U366<1,V340=0),0,\nIF(V340=0,U366-1,\nIF(U366<1,V341,\n(((U366-1)*(U342-(U342/(U366))))+((V340/V$10)*V341))/(V342))))","v":0},{"$f":"IF(AND(V366<1,W340=0),0,\nIF(W340=0,V366-1,\nIF(V366<1,W341,\n(((V366-1)*(V342-(V342/(V366))))+((W340/W$10)*W341))/(W342))))","v":0}]
[null,"RL Start RAB",{"$f":"C339","v":"n/a"},{"$f":"IF(C367=\"n/a\",\"n/a\",MAX(0,C367-1))","v":"n/a"},{"$f":"IF(D367=\"n/a\",\"n/a\",MAX(0,D367-1))","v":"n/a"},{"$f":"IF(E367=\"n/a\",\"n/a\",MAX(0,E367-1))","v":"n/a"},{"$f":"IF(F367=\"n/a\",\"n/a\",MAX(0,F367-1))","v":"n/a"},{"$f":"IF(G367=\"n/a\",\"n/a\",MAX(0,G367-1))","v":"n/a"},{"$f":"IF(H367=\"n/a\",\"n/a\",MAX(0,H367-1))","v":"n/a"},{"$f":"IF(I367=\"n/a\",\"n/a\",MAX(0,I367-1))","v":"n/a"},{"$f":"IF(J367=\"n/a\",\"n/a\",MAX(0,J367-1))","v":"n/a"},{"$f":"IF(K367=\"n/a\",\"n/a\",MAX(0,K367-1))","v":"n/a"},{"$f":"IF(L367=\"n/a\",\"n/a\",MAX(0,L367-1))","v":"n/a"},{"$f":"IF(M367=\"n/a\",\"n/a\",MAX(0,M367-1))","v":"n/a"},{"$f":"IF(N367=\"n/a\",\"n/a\",MAX(0,N367-1))","v":"n/a"},{"$f":"IF(O367=\"n/a\",\"n/a\",MAX(0,O367-1))","v":"n/a"},{"$f":"IF(P367=\"n/a\",\"n/a\",MAX(0,P367-1))","v":"n/a"},{"$f":"IF(Q367=\"n/a\",\"n/a\",MAX(0,Q367-1))","v":"n/a"},{"$f":"IF(R367=\"n/a\",\"n/a\",MAX(0,R367-1))","v":"n/a"},{"$f":"IF(S367=\"n/a\",\"n/a\",MAX(0,S367-1))","v":"n/a"},{"$f":"IF(T367=\"n/a\",\"n/a\",MAX(0,T367-1))","v":"n/a"},{"$f":"IF(U367=\"n/a\",\"n/a\",MAX(0,U367-1))","v":"n/a"},{"$f":"IF(V367=\"n/a\",\"n/a\",MAX(0,V367-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A344)","v":"RL Capex 2020-21"},null,{"$f":"D339","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41]
[null,"RL Capex 2021-22",null,null,{"$f":"E339","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F339","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G339","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H339","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I339","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J339","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K339","v":60},59,58,57,56,55,54,53,52,51,50,49,48]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L339","v":60},59,58,57,56,55,54,53,52,51,50,49]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M339","v":60},59,58,57,56,55,54,53,52,51,50]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N339","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O339","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P339","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q339","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R339","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S339","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T339","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U339","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V339","v":0},{"$f":"IF(V386=\"n/a\",\"n/a\",MAX(0,V386-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W339","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C339<>\"n/a\",C339<>\"n/a\"),IF(SUM(C342:C364)=0,0,IF((SUMPRODUCT(C342:C364,C366:C388)/SUM(C342:C364))<0,1,(SUMPRODUCT(C342:C364,C366:C388)/SUM(C342:C364)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C339<>\"n/a\",D339<>\"n/a\"),IF(SUM(D342:D364)=0,0,IF((SUMPRODUCT(D342:D364,D366:D388)/SUM(D342:D364))<0,1,(SUMPRODUCT(D342:D364,D366:D388)/SUM(D342:D364)))),\"n/a\"))","v":1.6680142051729625},{"$f":"(IF(OR($C339<>\"n/a\",E339<>\"n/a\"),IF(SUM(E342:E364)=0,0,IF((SUMPRODUCT(E342:E364,E366:E388)/SUM(E342:E364))<0,1,(SUMPRODUCT(E342:E364,E366:E388)/SUM(E342:E364)))),\"n/a\"))","v":2.9038117655941731},3.1116924541928728,3.976589948944492,4.9417270048649158,4.7793973604047144,4.6195514945281912,4.4622004706250484,4.3073554178882709,4.1550275318040972,4.0052280746463556,3.8579683759752474,3.7132598331406088,3.5711139117896757,3.4315421463794351,3.2945561406936008,3.1601675683642414,3.0283881733981377,2.8992297707078958,2.7727042466478888]
[]
["Asset Class 8",{"$f":"VLOOKUP($A391,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Distribution Substation Switchgear"}]
[{"$f":"VALUE(REPLACE(A391,1,12,\"\"))","v":8},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A392,0),\"enter input\")","v":505.9856682723584},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A392,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A392,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A392,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":15.31215902256254},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A392,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A392,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A392,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":21.927099729266388},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A392,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A392,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A392,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":23.658292140143754},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A392,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A392,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A392,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":27.540078000000001},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A392,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A392,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A392,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":38.751496363624341},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A392,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A392,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A392,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A392,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A392,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A392,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A392,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A392,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A392,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A392,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A392,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A392,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A392,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A392,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A392,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A392,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A392,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A392,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A392,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A392,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A392,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A392,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A392,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A392,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A392,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A392,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A392,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A392,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A392,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A392,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A392,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A392,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A392,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A392,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A392,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A392,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A392,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A392,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A392,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A392,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A392,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A392,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A392,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A392,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A392,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A392,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A392,1))))","v":45},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A392,1))))","v":45},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A392,1))))","v":45},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A392,1))))","v":45},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A392,1))))","v":45},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A392,1))))","v":45},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A392,1))))","v":45},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A392,1))))","v":45},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A392,1))))","v":45},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A392,1))))","v":45},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A392,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A392,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A392,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A392,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A392,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A392,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A392,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A392,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A392,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A392,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A392,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A392,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A392,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D394=0,C396=0),0,\nIF(AND(D394<>0,C396=0),(D394/D$10),\nIF(AND(D395<>0,C396<>0),(C396-(C396/C420))+(D394/D$10),\nIF(C420<1,0,(C396-(C396/C420))))))","v":0},{"$f":"IF(AND(E394=0,D396=0),0,\nIF(AND(E394<>0,D396=0),(E394/E$10),\nIF(AND(E395<>0,D396<>0),(D396-(D396/D420))+(E394/E$10),\nIF(D420<1,0,(D396-(D396/D420))))))","v":0},{"$f":"IF(AND(F394=0,E396=0),0,\nIF(AND(F394<>0,E396=0),(F394/F$10),\nIF(AND(F395<>0,E396<>0),(E396-(E396/E420))+(F394/F$10),\nIF(E420<1,0,(E396-(E396/E420))))))","v":0},{"$f":"IF(AND(G394=0,F396=0),0,\nIF(AND(G394<>0,F396=0),(G394/G$10),\nIF(AND(G395<>0,F396<>0),(F396-(F396/F420))+(G394/G$10),\nIF(F420<1,0,(F396-(F396/F420))))))","v":0},{"$f":"IF(AND(H394=0,G396=0),0,\nIF(AND(H394<>0,G396=0),(H394/H$10),\nIF(AND(H395<>0,G396<>0),(G396-(G396/G420))+(H394/H$10),\nIF(G420<1,0,(G396-(G396/G420))))))","v":0},{"$f":"IF(AND(I394=0,H396=0),0,\nIF(AND(I394<>0,H396=0),(I394/I$10),\nIF(AND(I395<>0,H396<>0),(H396-(H396/H420))+(I394/I$10),\nIF(H420<1,0,(H396-(H396/H420))))))","v":0},{"$f":"IF(AND(J394=0,I396=0),0,\nIF(AND(J394<>0,I396=0),(J394/J$10),\nIF(AND(J395<>0,I396<>0),(I396-(I396/I420))+(J394/J$10),\nIF(I420<1,0,(I396-(I396/I420))))))","v":0},{"$f":"IF(AND(K394=0,J396=0),0,\nIF(AND(K394<>0,J396=0),(K394/K$10),\nIF(AND(K395<>0,J396<>0),(J396-(J396/J420))+(K394/K$10),\nIF(J420<1,0,(J396-(J396/J420))))))","v":0},{"$f":"IF(AND(L394=0,K396=0),0,\nIF(AND(L394<>0,K396=0),(L394/L$10),\nIF(AND(L395<>0,K396<>0),(K396-(K396/K420))+(L394/L$10),\nIF(K420<1,0,(K396-(K396/K420))))))","v":0},{"$f":"IF(AND(M394=0,L396=0),0,\nIF(AND(M394<>0,L396=0),(M394/M$10),\nIF(AND(M395<>0,L396<>0),(L396-(L396/L420))+(M394/M$10),\nIF(L420<1,0,(L396-(L396/L420))))))","v":0},{"$f":"IF(AND(N394=0,M396=0),0,\nIF(AND(N394<>0,M396=0),(N394/N$10),\nIF(AND(N395<>0,M396<>0),(M396-(M396/M420))+(N394/N$10),\nIF(M420<1,0,(M396-(M396/M420))))))","v":0},{"$f":"IF(AND(O394=0,N396=0),0,\nIF(AND(O394<>0,N396=0),(O394/O$10),\nIF(AND(O395<>0,N396<>0),(N396-(N396/N420))+(O394/O$10),\nIF(N420<1,0,(N396-(N396/N420))))))","v":0},{"$f":"IF(AND(P394=0,O396=0),0,\nIF(AND(P394<>0,O396=0),(P394/P$10),\nIF(AND(P395<>0,O396<>0),(O396-(O396/O420))+(P394/P$10),\nIF(O420<1,0,(O396-(O396/O420))))))","v":0},{"$f":"IF(AND(Q394=0,P396=0),0,\nIF(AND(Q394<>0,P396=0),(Q394/Q$10),\nIF(AND(Q395<>0,P396<>0),(P396-(P396/P420))+(Q394/Q$10),\nIF(P420<1,0,(P396-(P396/P420))))))","v":0},{"$f":"IF(AND(R394=0,Q396=0),0,\nIF(AND(R394<>0,Q396=0),(R394/R$10),\nIF(AND(R395<>0,Q396<>0),(Q396-(Q396/Q420))+(R394/R$10),\nIF(Q420<1,0,(Q396-(Q396/Q420))))))","v":0},{"$f":"IF(AND(S394=0,R396=0),0,\nIF(AND(S394<>0,R396=0),(S394/S$10),\nIF(AND(S395<>0,R396<>0),(R396-(R396/R420))+(S394/S$10),\nIF(R420<1,0,(R396-(R396/R420))))))","v":0},{"$f":"IF(AND(T394=0,S396=0),0,\nIF(AND(T394<>0,S396=0),(T394/T$10),\nIF(AND(T395<>0,S396<>0),(S396-(S396/S420))+(T394/T$10),\nIF(S420<1,0,(S396-(S396/S420))))))","v":0},{"$f":"IF(AND(U394=0,T396=0),0,\nIF(AND(U394<>0,T396=0),(U394/U$10),\nIF(AND(U395<>0,T396<>0),(T396-(T396/T420))+(U394/U$10),\nIF(T420<1,0,(T396-(T396/T420))))))","v":0},{"$f":"IF(AND(V394=0,U396=0),0,\nIF(AND(V394<>0,U396=0),(V394/V$10),\nIF(AND(V395<>0,U396<>0),(U396-(U396/U420))+(V394/V$10),\nIF(U420<1,0,(U396-(U396/U420))))))","v":0},{"$f":"IF(AND(W394=0,V396=0),0,\nIF(AND(W394<>0,V396=0),(W394/W$10),\nIF(AND(W395<>0,V396<>0),(V396-(V396/V420))+(W394/W$10),\nIF(V420<1,0,(V396-(V396/V420))))))","v":0}]
[{"$f":"A396+1","v":0},"Depreciated starting RAB",{"$f":"C392/C$10","v":505.9856682723584},{"$f":"IF(C421=\"n/a\",C397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,C397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,C397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":505.9856682723584},{"$f":"IF(D421=\"n/a\",D397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,D397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,D397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":505.9856682723584},{"$f":"IF(E421=\"n/a\",E397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,E397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,E397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":505.9856682723584},{"$f":"IF(F421=\"n/a\",F397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,F397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,F397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":505.9856682723584},{"$f":"IF(G421=\"n/a\",G397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,G397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,G397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":505.9856682723584},{"$f":"IF(H421=\"n/a\",H397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,H397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,H397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":505.9856682723584},{"$f":"IF(I421=\"n/a\",I397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,I397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,I397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":505.9856682723584},{"$f":"IF(J421=\"n/a\",J397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,J397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,J397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":505.9856682723584},{"$f":"IF(K421=\"n/a\",K397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,K397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,K397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":505.9856682723584},{"$f":"IF(L421=\"n/a\",L397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,L397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,L397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":505.9856682723584},{"$f":"IF(M421=\"n/a\",M397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,M397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,M397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":505.9856682723584},{"$f":"IF(N421=\"n/a\",N397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,N397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,N397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":505.9856682723584},{"$f":"IF(O421=\"n/a\",O397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,O397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,O397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":505.9856682723584},{"$f":"IF(P421=\"n/a\",P397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,P397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,P397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":505.9856682723584},{"$f":"IF(Q421=\"n/a\",Q397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,Q397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,Q397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":505.9856682723584},{"$f":"IF(R421=\"n/a\",R397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,R397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,R397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":505.9856682723584},{"$f":"IF(S421=\"n/a\",S397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,S397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,S397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":505.9856682723584},{"$f":"IF(T421=\"n/a\",T397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,T397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,T397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":505.9856682723584},{"$f":"IF(U421=\"n/a\",U397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,U397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,U397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":505.9856682723584},{"$f":"IF(V421=\"n/a\",V397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,V397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,V397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":505.9856682723584}]
[{"$f":"A397+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A398)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D392*((1+D$11)^0.5)/D$10)","v":15.280104964258301},{"$f":"IF(D422=\"n/a\",D398,IFERROR(IF((OFFSET($C398,0,$A398))<0,\nMIN(0,D398-(OFFSET($C398,0,$A398)/(OFFSET($C393,-$A397,$A398)))),\nMAX(0,D398-(OFFSET($C398,0,$A398)/(OFFSET($C393,-$A397,$A398))))),0))","v":14.940547076163673},14.600989188069045,14.261431299974417,13.921873411879789,13.58231552378516,13.242757635690532,12.903199747595904,12.563641859501276,12.224083971406648,11.88452608331202,11.544968195217391,11.205410307122763,10.865852419028135,10.526294530933507,10.186736642838879,9.8471787547442506,9.5076208666496225,9.1680629785549943,8.8285050904603661]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E392*((1+E$11)^0.5)/E$10)","v":21.959503079077951},{"$f":"IF(E423=\"n/a\",E399,IFERROR(IF((OFFSET($C399,0,$A399))<0,\nMIN(0,E399-(OFFSET($C399,0,$A399)/(OFFSET($C394,-$A398,$A399)))),\nMAX(0,E399-(OFFSET($C399,0,$A399)/(OFFSET($C394,-$A398,$A399))))),0))","v":21.471514121765107},20.983525164452264,20.49553620713942,20.007547249826576,19.519558292513732,19.031569335200889,18.543580377888045,18.055591420575201,17.567602463262357,17.079613505949514,16.59162454863667,16.103635591323826,15.615646634010982,15.127657676698139,14.639668719385295,14.151679762072451,13.663690804759607,13.175701847446764]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F392*((1+F$11)^0.5)/F$10)","v":23.359602323957009},{"$f":"IF(F424=\"n/a\",F400,IFERROR(IF((OFFSET($C400,0,$A400))<0,\nMIN(0,F400-(OFFSET($C400,0,$A400)/(OFFSET($C395,-$A399,$A400)))),\nMAX(0,F400-(OFFSET($C400,0,$A400)/(OFFSET($C395,-$A399,$A400))))),0))","v":22.840500050091297},22.321397776225584,21.802295502359872,21.283193228494159,20.764090954628447,20.244988680762734,19.725886406897022,19.206784133031309,18.687681859165597,18.168579585299884,17.649477311434172,17.130375037568459,16.611272763702747,16.092170489837034,15.573068215971324,15.053965942105613,14.534863668239902]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G392*((1+G$11)^0.5)/G$10)","v":24.780809362502225},{"$f":"IF(G425=\"n/a\",G401,IFERROR(IF((OFFSET($C401,0,$A401))<0,\nMIN(0,G401-(OFFSET($C401,0,$A401)/(OFFSET($C396,-$A400,$A401)))),\nMAX(0,G401-(OFFSET($C401,0,$A401)/(OFFSET($C396,-$A400,$A401))))),0))","v":24.230124710002176},23.679440057502127,23.128755405002078,22.578070752502029,22.02738610000198,21.476701447501931,20.926016795001882,20.375332142501833,19.824647490001784,19.273962837501735,18.723278185001686,18.172593532501637,17.621908880001588,17.071224227501538,16.520539575001489,15.96985492250144]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H392*((1+H$11)^0.5)/H$10)","v":33.25586198146943},{"$f":"IF(H426=\"n/a\",H402,IFERROR(IF((OFFSET($C402,0,$A402))<0,\nMIN(0,H402-(OFFSET($C402,0,$A402)/(OFFSET($C397,-$A401,$A402)))),\nMAX(0,H402-(OFFSET($C402,0,$A402)/(OFFSET($C397,-$A401,$A402))))),0))","v":32.516842826325664},31.777823671181899,31.038804516038134,30.299785360894369,29.560766205750603,28.821747050606838,28.082727895463073,27.343708740319308,26.604689585175542,25.865670430031777,25.126651274888012,24.387632119744246,23.648612964600481,22.909593809456716,22.170574654312951]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I392*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I427=\"n/a\",I403,IFERROR(IF((OFFSET($C403,0,$A403))<0,\nMIN(0,I403-(OFFSET($C403,0,$A403)/(OFFSET($C398,-$A402,$A403)))),\nMAX(0,I403-(OFFSET($C403,0,$A403)/(OFFSET($C398,-$A402,$A403))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J392*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J428=\"n/a\",J404,IFERROR(IF((OFFSET($C404,0,$A404))<0,\nMIN(0,J404-(OFFSET($C404,0,$A404)/(OFFSET($C399,-$A403,$A404)))),\nMAX(0,J404-(OFFSET($C404,0,$A404)/(OFFSET($C399,-$A403,$A404))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K392*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K429=\"n/a\",K405,IFERROR(IF((OFFSET($C405,0,$A405))<0,\nMIN(0,K405-(OFFSET($C405,0,$A405)/(OFFSET($C400,-$A404,$A405)))),\nMAX(0,K405-(OFFSET($C405,0,$A405)/(OFFSET($C400,-$A404,$A405))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L392*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L430=\"n/a\",L406,IFERROR(IF((OFFSET($C406,0,$A406))<0,\nMIN(0,L406-(OFFSET($C406,0,$A406)/(OFFSET($C401,-$A405,$A406)))),\nMAX(0,L406-(OFFSET($C406,0,$A406)/(OFFSET($C401,-$A405,$A406))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M392*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M431=\"n/a\",M407,IFERROR(IF((OFFSET($C407,0,$A407))<0,\nMIN(0,M407-(OFFSET($C407,0,$A407)/(OFFSET($C402,-$A406,$A407)))),\nMAX(0,M407-(OFFSET($C407,0,$A407)/(OFFSET($C402,-$A406,$A407))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N392*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N432=\"n/a\",N408,IFERROR(IF((OFFSET($C408,0,$A408))<0,\nMIN(0,N408-(OFFSET($C408,0,$A408)/(OFFSET($C403,-$A407,$A408)))),\nMAX(0,N408-(OFFSET($C408,0,$A408)/(OFFSET($C403,-$A407,$A408))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O392*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O433=\"n/a\",O409,IFERROR(IF((OFFSET($C409,0,$A409))<0,\nMIN(0,O409-(OFFSET($C409,0,$A409)/(OFFSET($C404,-$A408,$A409)))),\nMAX(0,O409-(OFFSET($C409,0,$A409)/(OFFSET($C404,-$A408,$A409))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P392*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P434=\"n/a\",P410,IFERROR(IF((OFFSET($C410,0,$A410))<0,\nMIN(0,P410-(OFFSET($C410,0,$A410)/(OFFSET($C405,-$A409,$A410)))),\nMAX(0,P410-(OFFSET($C410,0,$A410)/(OFFSET($C405,-$A409,$A410))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q392*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q435=\"n/a\",Q411,IFERROR(IF((OFFSET($C411,0,$A411))<0,\nMIN(0,Q411-(OFFSET($C411,0,$A411)/(OFFSET($C406,-$A410,$A411)))),\nMAX(0,Q411-(OFFSET($C411,0,$A411)/(OFFSET($C406,-$A410,$A411))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R392*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R436=\"n/a\",R412,IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,R412-(OFFSET($C412,0,$A412)/(OFFSET($C407,-$A411,$A412)))),\nMAX(0,R412-(OFFSET($C412,0,$A412)/(OFFSET($C407,-$A411,$A412))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S392*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S437=\"n/a\",S413,IFERROR(IF((OFFSET($C413,0,$A413))<0,\nMIN(0,S413-(OFFSET($C413,0,$A413)/(OFFSET($C408,-$A412,$A413)))),\nMAX(0,S413-(OFFSET($C413,0,$A413)/(OFFSET($C408,-$A412,$A413))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T392*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T438=\"n/a\",T414,IFERROR(IF((OFFSET($C414,0,$A414))<0,\nMIN(0,T414-(OFFSET($C414,0,$A414)/(OFFSET($C409,-$A413,$A414)))),\nMAX(0,T414-(OFFSET($C414,0,$A414)/(OFFSET($C409,-$A413,$A414))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U392*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U439=\"n/a\",U415,IFERROR(IF((OFFSET($C415,0,$A415))<0,\nMIN(0,U415-(OFFSET($C415,0,$A415)/(OFFSET($C410,-$A414,$A415)))),\nMAX(0,U415-(OFFSET($C415,0,$A415)/(OFFSET($C410,-$A414,$A415))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V392*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V440=\"n/a\",V416,IFERROR(IF((OFFSET($C416,0,$A416))<0,\nMIN(0,V416-(OFFSET($C416,0,$A416)/(OFFSET($C411,-$A415,$A416)))),\nMAX(0,V416-(OFFSET($C416,0,$A416)/(OFFSET($C411,-$A415,$A416))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A417)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W392*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C420<1,D394=0),0,\nIF(D394=0,C420-1,\nIF(C420<1,D395,\n(((C420-1)*(C396-(C396/(C420))))+((D394/D$10)*D395))/(D396))))","v":0},{"$f":"IF(AND(D420<1,E394=0),0,\nIF(E394=0,D420-1,\nIF(D420<1,E395,\n(((D420-1)*(D396-(D396/(D420))))+((E394/E$10)*E395))/(E396))))","v":0},{"$f":"IF(AND(E420<1,F394=0),0,\nIF(F394=0,E420-1,\nIF(E420<1,F395,\n(((E420-1)*(E396-(E396/(E420))))+((F394/F$10)*F395))/(F396))))","v":0},{"$f":"IF(AND(F420<1,G394=0),0,\nIF(G394=0,F420-1,\nIF(F420<1,G395,\n(((F420-1)*(F396-(F396/(F420))))+((G394/G$10)*G395))/(G396))))","v":0},{"$f":"IF(AND(G420<1,H394=0),0,\nIF(H394=0,G420-1,\nIF(G420<1,H395,\n(((G420-1)*(G396-(G396/(G420))))+((H394/H$10)*H395))/(H396))))","v":0},{"$f":"IF(AND(H420<1,I394=0),0,\nIF(I394=0,H420-1,\nIF(H420<1,I395,\n(((H420-1)*(H396-(H396/(H420))))+((I394/I$10)*I395))/(I396))))","v":0},{"$f":"IF(AND(I420<1,J394=0),0,\nIF(J394=0,I420-1,\nIF(I420<1,J395,\n(((I420-1)*(I396-(I396/(I420))))+((J394/J$10)*J395))/(J396))))","v":0},{"$f":"IF(AND(J420<1,K394=0),0,\nIF(K394=0,J420-1,\nIF(J420<1,K395,\n(((J420-1)*(J396-(J396/(J420))))+((K394/K$10)*K395))/(K396))))","v":0},{"$f":"IF(AND(K420<1,L394=0),0,\nIF(L394=0,K420-1,\nIF(K420<1,L395,\n(((K420-1)*(K396-(K396/(K420))))+((L394/L$10)*L395))/(L396))))","v":0},{"$f":"IF(AND(L420<1,M394=0),0,\nIF(M394=0,L420-1,\nIF(L420<1,M395,\n(((L420-1)*(L396-(L396/(L420))))+((M394/M$10)*M395))/(M396))))","v":0},{"$f":"IF(AND(M420<1,N394=0),0,\nIF(N394=0,M420-1,\nIF(M420<1,N395,\n(((M420-1)*(M396-(M396/(M420))))+((N394/N$10)*N395))/(N396))))","v":0},{"$f":"IF(AND(N420<1,O394=0),0,\nIF(O394=0,N420-1,\nIF(N420<1,O395,\n(((N420-1)*(N396-(N396/(N420))))+((O394/O$10)*O395))/(O396))))","v":0},{"$f":"IF(AND(O420<1,P394=0),0,\nIF(P394=0,O420-1,\nIF(O420<1,P395,\n(((O420-1)*(O396-(O396/(O420))))+((P394/P$10)*P395))/(P396))))","v":0},{"$f":"IF(AND(P420<1,Q394=0),0,\nIF(Q394=0,P420-1,\nIF(P420<1,Q395,\n(((P420-1)*(P396-(P396/(P420))))+((Q394/Q$10)*Q395))/(Q396))))","v":0},{"$f":"IF(AND(Q420<1,R394=0),0,\nIF(R394=0,Q420-1,\nIF(Q420<1,R395,\n(((Q420-1)*(Q396-(Q396/(Q420))))+((R394/R$10)*R395))/(R396))))","v":0},{"$f":"IF(AND(R420<1,S394=0),0,\nIF(S394=0,R420-1,\nIF(R420<1,S395,\n(((R420-1)*(R396-(R396/(R420))))+((S394/S$10)*S395))/(S396))))","v":0},{"$f":"IF(AND(S420<1,T394=0),0,\nIF(T394=0,S420-1,\nIF(S420<1,T395,\n(((S420-1)*(S396-(S396/(S420))))+((T394/T$10)*T395))/(T396))))","v":0},{"$f":"IF(AND(T420<1,U394=0),0,\nIF(U394=0,T420-1,\nIF(T420<1,U395,\n(((T420-1)*(T396-(T396/(T420))))+((U394/U$10)*U395))/(U396))))","v":0},{"$f":"IF(AND(U420<1,V394=0),0,\nIF(V394=0,U420-1,\nIF(U420<1,V395,\n(((U420-1)*(U396-(U396/(U420))))+((V394/V$10)*V395))/(V396))))","v":0},{"$f":"IF(AND(V420<1,W394=0),0,\nIF(W394=0,V420-1,\nIF(V420<1,W395,\n(((V420-1)*(V396-(V396/(V420))))+((W394/W$10)*W395))/(W396))))","v":0}]
[null,"RL Start RAB",{"$f":"C393","v":"n/a"},{"$f":"IF(C421=\"n/a\",\"n/a\",MAX(0,C421-1))","v":"n/a"},{"$f":"IF(D421=\"n/a\",\"n/a\",MAX(0,D421-1))","v":"n/a"},{"$f":"IF(E421=\"n/a\",\"n/a\",MAX(0,E421-1))","v":"n/a"},{"$f":"IF(F421=\"n/a\",\"n/a\",MAX(0,F421-1))","v":"n/a"},{"$f":"IF(G421=\"n/a\",\"n/a\",MAX(0,G421-1))","v":"n/a"},{"$f":"IF(H421=\"n/a\",\"n/a\",MAX(0,H421-1))","v":"n/a"},{"$f":"IF(I421=\"n/a\",\"n/a\",MAX(0,I421-1))","v":"n/a"},{"$f":"IF(J421=\"n/a\",\"n/a\",MAX(0,J421-1))","v":"n/a"},{"$f":"IF(K421=\"n/a\",\"n/a\",MAX(0,K421-1))","v":"n/a"},{"$f":"IF(L421=\"n/a\",\"n/a\",MAX(0,L421-1))","v":"n/a"},{"$f":"IF(M421=\"n/a\",\"n/a\",MAX(0,M421-1))","v":"n/a"},{"$f":"IF(N421=\"n/a\",\"n/a\",MAX(0,N421-1))","v":"n/a"},{"$f":"IF(O421=\"n/a\",\"n/a\",MAX(0,O421-1))","v":"n/a"},{"$f":"IF(P421=\"n/a\",\"n/a\",MAX(0,P421-1))","v":"n/a"},{"$f":"IF(Q421=\"n/a\",\"n/a\",MAX(0,Q421-1))","v":"n/a"},{"$f":"IF(R421=\"n/a\",\"n/a\",MAX(0,R421-1))","v":"n/a"},{"$f":"IF(S421=\"n/a\",\"n/a\",MAX(0,S421-1))","v":"n/a"},{"$f":"IF(T421=\"n/a\",\"n/a\",MAX(0,T421-1))","v":"n/a"},{"$f":"IF(U421=\"n/a\",\"n/a\",MAX(0,U421-1))","v":"n/a"},{"$f":"IF(V421=\"n/a\",\"n/a\",MAX(0,V421-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A398)","v":"RL Capex 2020-21"},null,{"$f":"D393","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2021-22",null,null,{"$f":"E393","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F393","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G393","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H393","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I393","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J393","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K393","v":45},44,43,42,41,40,39,38,37,36,35,34,33]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L393","v":45},44,43,42,41,40,39,38,37,36,35,34]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M393","v":45},44,43,42,41,40,39,38,37,36,35]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N393","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O393","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P393","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q393","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R393","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S393","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T393","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U393","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V393","v":0},{"$f":"IF(V440=\"n/a\",\"n/a\",MAX(0,V440-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W393","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C393<>\"n/a\",C393<>\"n/a\"),IF(SUM(C396:C418)=0,0,IF((SUMPRODUCT(C396:C418,C420:C442)/SUM(C396:C418))<0,1,(SUMPRODUCT(C396:C418,C420:C442)/SUM(C396:C418)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C393<>\"n/a\",D393<>\"n/a\"),IF(SUM(D396:D418)=0,0,IF((SUMPRODUCT(D396:D418,D420:D442)/SUM(D396:D418))<0,1,(SUMPRODUCT(D396:D418,D420:D442)/SUM(D396:D418)))),\"n/a\"))","v":1.3191058356319532},{"$f":"(IF(OR($C393<>\"n/a\",E393<>\"n/a\"),IF(SUM(E396:E418)=0,0,IF((SUMPRODUCT(E396:E418,E420:E442)/SUM(E396:E418))<0,1,(SUMPRODUCT(E396:E418,E420:E442)/SUM(E396:E418)))),\"n/a\"))","v":3.0311383299525194},4.6404117134425338,6.1499163205063434,7.9877219299513493,7.6561750305106395,7.3303596974586371,7.010349965078472,6.6962211482285632,6.3880498701505886,6.0859140910052671,5.7898931371582236,5.5000677312390902,5.2165200229977229,4.9393336209823433,4.6685936250652338,4.4043866598425732,4.1468009089359423,3.895926150224033,3.6518537920341005]
[]
["Asset Class 9",{"$f":"VLOOKUP($A445,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Zone Transformers"}]
[{"$f":"VALUE(REPLACE(A445,1,12,\"\"))","v":9},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A446,0),\"enter input\")","v":329.92061181109625},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A446,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A446,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A446,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":1.6080398752631049},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A446,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A446,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A446,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":6.8233766637122963},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A446,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A446,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A446,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":2.2807271049494613},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A446,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A446,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A446,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0.81577999999999995},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A446,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A446,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A446,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":9.1430348000856583},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A446,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A446,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A446,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A446,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A446,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A446,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A446,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A446,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A446,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A446,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A446,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A446,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A446,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A446,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A446,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A446,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A446,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A446,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A446,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A446,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A446,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A446,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A446,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A446,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A446,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A446,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A446,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A446,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A446,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A446,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A446,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A446,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A446,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A446,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A446,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A446,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A446,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A446,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A446,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A446,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A446,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A446,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A446,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A446,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A446,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A446,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A446,1))))","v":50},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A446,1))))","v":50},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A446,1))))","v":50},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A446,1))))","v":50},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A446,1))))","v":50},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A446,1))))","v":50},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A446,1))))","v":50},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A446,1))))","v":50},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A446,1))))","v":50},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A446,1))))","v":50},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A446,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A446,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A446,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A446,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A446,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A446,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A446,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A446,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A446,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A446,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A446,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A446,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A446,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D448=0,C450=0),0,\nIF(AND(D448<>0,C450=0),(D448/D$10),\nIF(AND(D449<>0,C450<>0),(C450-(C450/C474))+(D448/D$10),\nIF(C474<1,0,(C450-(C450/C474))))))","v":0},{"$f":"IF(AND(E448=0,D450=0),0,\nIF(AND(E448<>0,D450=0),(E448/E$10),\nIF(AND(E449<>0,D450<>0),(D450-(D450/D474))+(E448/E$10),\nIF(D474<1,0,(D450-(D450/D474))))))","v":0},{"$f":"IF(AND(F448=0,E450=0),0,\nIF(AND(F448<>0,E450=0),(F448/F$10),\nIF(AND(F449<>0,E450<>0),(E450-(E450/E474))+(F448/F$10),\nIF(E474<1,0,(E450-(E450/E474))))))","v":0},{"$f":"IF(AND(G448=0,F450=0),0,\nIF(AND(G448<>0,F450=0),(G448/G$10),\nIF(AND(G449<>0,F450<>0),(F450-(F450/F474))+(G448/G$10),\nIF(F474<1,0,(F450-(F450/F474))))))","v":0},{"$f":"IF(AND(H448=0,G450=0),0,\nIF(AND(H448<>0,G450=0),(H448/H$10),\nIF(AND(H449<>0,G450<>0),(G450-(G450/G474))+(H448/H$10),\nIF(G474<1,0,(G450-(G450/G474))))))","v":0},{"$f":"IF(AND(I448=0,H450=0),0,\nIF(AND(I448<>0,H450=0),(I448/I$10),\nIF(AND(I449<>0,H450<>0),(H450-(H450/H474))+(I448/I$10),\nIF(H474<1,0,(H450-(H450/H474))))))","v":0},{"$f":"IF(AND(J448=0,I450=0),0,\nIF(AND(J448<>0,I450=0),(J448/J$10),\nIF(AND(J449<>0,I450<>0),(I450-(I450/I474))+(J448/J$10),\nIF(I474<1,0,(I450-(I450/I474))))))","v":0},{"$f":"IF(AND(K448=0,J450=0),0,\nIF(AND(K448<>0,J450=0),(K448/K$10),\nIF(AND(K449<>0,J450<>0),(J450-(J450/J474))+(K448/K$10),\nIF(J474<1,0,(J450-(J450/J474))))))","v":0},{"$f":"IF(AND(L448=0,K450=0),0,\nIF(AND(L448<>0,K450=0),(L448/L$10),\nIF(AND(L449<>0,K450<>0),(K450-(K450/K474))+(L448/L$10),\nIF(K474<1,0,(K450-(K450/K474))))))","v":0},{"$f":"IF(AND(M448=0,L450=0),0,\nIF(AND(M448<>0,L450=0),(M448/M$10),\nIF(AND(M449<>0,L450<>0),(L450-(L450/L474))+(M448/M$10),\nIF(L474<1,0,(L450-(L450/L474))))))","v":0},{"$f":"IF(AND(N448=0,M450=0),0,\nIF(AND(N448<>0,M450=0),(N448/N$10),\nIF(AND(N449<>0,M450<>0),(M450-(M450/M474))+(N448/N$10),\nIF(M474<1,0,(M450-(M450/M474))))))","v":0},{"$f":"IF(AND(O448=0,N450=0),0,\nIF(AND(O448<>0,N450=0),(O448/O$10),\nIF(AND(O449<>0,N450<>0),(N450-(N450/N474))+(O448/O$10),\nIF(N474<1,0,(N450-(N450/N474))))))","v":0},{"$f":"IF(AND(P448=0,O450=0),0,\nIF(AND(P448<>0,O450=0),(P448/P$10),\nIF(AND(P449<>0,O450<>0),(O450-(O450/O474))+(P448/P$10),\nIF(O474<1,0,(O450-(O450/O474))))))","v":0},{"$f":"IF(AND(Q448=0,P450=0),0,\nIF(AND(Q448<>0,P450=0),(Q448/Q$10),\nIF(AND(Q449<>0,P450<>0),(P450-(P450/P474))+(Q448/Q$10),\nIF(P474<1,0,(P450-(P450/P474))))))","v":0},{"$f":"IF(AND(R448=0,Q450=0),0,\nIF(AND(R448<>0,Q450=0),(R448/R$10),\nIF(AND(R449<>0,Q450<>0),(Q450-(Q450/Q474))+(R448/R$10),\nIF(Q474<1,0,(Q450-(Q450/Q474))))))","v":0},{"$f":"IF(AND(S448=0,R450=0),0,\nIF(AND(S448<>0,R450=0),(S448/S$10),\nIF(AND(S449<>0,R450<>0),(R450-(R450/R474))+(S448/S$10),\nIF(R474<1,0,(R450-(R450/R474))))))","v":0},{"$f":"IF(AND(T448=0,S450=0),0,\nIF(AND(T448<>0,S450=0),(T448/T$10),\nIF(AND(T449<>0,S450<>0),(S450-(S450/S474))+(T448/T$10),\nIF(S474<1,0,(S450-(S450/S474))))))","v":0},{"$f":"IF(AND(U448=0,T450=0),0,\nIF(AND(U448<>0,T450=0),(U448/U$10),\nIF(AND(U449<>0,T450<>0),(T450-(T450/T474))+(U448/U$10),\nIF(T474<1,0,(T450-(T450/T474))))))","v":0},{"$f":"IF(AND(V448=0,U450=0),0,\nIF(AND(V448<>0,U450=0),(V448/V$10),\nIF(AND(V449<>0,U450<>0),(U450-(U450/U474))+(V448/V$10),\nIF(U474<1,0,(U450-(U450/U474))))))","v":0},{"$f":"IF(AND(W448=0,V450=0),0,\nIF(AND(W448<>0,V450=0),(W448/W$10),\nIF(AND(W449<>0,V450<>0),(V450-(V450/V474))+(W448/W$10),\nIF(V474<1,0,(V450-(V450/V474))))))","v":0}]
[{"$f":"A450+1","v":0},"Depreciated starting RAB",{"$f":"C446/C$10","v":329.92061181109625},{"$f":"IF(C475=\"n/a\",C451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,C451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,C451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":329.92061181109625},{"$f":"IF(D475=\"n/a\",D451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,D451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,D451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":329.92061181109625},{"$f":"IF(E475=\"n/a\",E451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,E451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,E451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":329.92061181109625},{"$f":"IF(F475=\"n/a\",F451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,F451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,F451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":329.92061181109625},{"$f":"IF(G475=\"n/a\",G451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,G451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,G451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":329.92061181109625},{"$f":"IF(H475=\"n/a\",H451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,H451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,H451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":329.92061181109625},{"$f":"IF(I475=\"n/a\",I451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,I451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,I451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":329.92061181109625},{"$f":"IF(J475=\"n/a\",J451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,J451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,J451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":329.92061181109625},{"$f":"IF(K475=\"n/a\",K451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,K451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,K451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":329.92061181109625},{"$f":"IF(L475=\"n/a\",L451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,L451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,L451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":329.92061181109625},{"$f":"IF(M475=\"n/a\",M451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,M451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,M451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":329.92061181109625},{"$f":"IF(N475=\"n/a\",N451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,N451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,N451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":329.92061181109625},{"$f":"IF(O475=\"n/a\",O451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,O451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,O451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":329.92061181109625},{"$f":"IF(P475=\"n/a\",P451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,P451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,P451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":329.92061181109625},{"$f":"IF(Q475=\"n/a\",Q451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,Q451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,Q451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":329.92061181109625},{"$f":"IF(R475=\"n/a\",R451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,R451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,R451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":329.92061181109625},{"$f":"IF(S475=\"n/a\",S451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,S451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,S451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":329.92061181109625},{"$f":"IF(T475=\"n/a\",T451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,T451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,T451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":329.92061181109625},{"$f":"IF(U475=\"n/a\",U451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,U451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,U451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":329.92061181109625},{"$f":"IF(V475=\"n/a\",V451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,V451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,V451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":329.92061181109625}]
[{"$f":"A451+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A452)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D446*((1+D$11)^0.5)/D$10)","v":1.6046736482116961},{"$f":"IF(D476=\"n/a\",D452,IFERROR(IF((OFFSET($C452,0,$A452))<0,\nMIN(0,D452-(OFFSET($C452,0,$A452)/(OFFSET($C447,-$A451,$A452)))),\nMAX(0,D452-(OFFSET($C452,0,$A452)/(OFFSET($C447,-$A451,$A452))))),0))","v":1.5725801752474622},1.5404867022832283,1.5083932293189943,1.4762997563547604,1.4442062833905265,1.4121128104262926,1.3800193374620586,1.3479258644978247,1.3158323915335908,1.2837389185693568,1.2516454456051229,1.219551972640889,1.1874584996766551,1.1553650267124211,1.1232715537481872,1.0911780807839533,1.0590846078197194,1.0269911348554854,0.99489766189125151]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E446*((1+E$11)^0.5)/E$10)","v":6.8334600884998995},{"$f":"IF(E477=\"n/a\",E453,IFERROR(IF((OFFSET($C453,0,$A453))<0,\nMIN(0,E453-(OFFSET($C453,0,$A453)/(OFFSET($C448,-$A452,$A453)))),\nMAX(0,E453-(OFFSET($C453,0,$A453)/(OFFSET($C448,-$A452,$A453))))),0))","v":6.6967908867299011},6.5601216849599027,6.4234524831899042,6.2867832814199058,6.1501140796499074,6.013444877879909,5.8767756761099106,5.7401064743399122,5.6034372725699138,5.4667680707999153,5.3300988690299169,5.1934296672599185,5.0567604654899201,4.9200912637199217,4.7834220619499233,4.6467528601799248,4.5100836584099264,4.373414456639928]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F446*((1+F$11)^0.5)/F$10)","v":2.2519325514071302},{"$f":"IF(F478=\"n/a\",F454,IFERROR(IF((OFFSET($C454,0,$A454))<0,\nMIN(0,F454-(OFFSET($C454,0,$A454)/(OFFSET($C449,-$A453,$A454)))),\nMAX(0,F454-(OFFSET($C454,0,$A454)/(OFFSET($C449,-$A453,$A454))))),0))","v":2.2068939003789878},2.1618552493508454,2.116816598322703,2.0717779472945606,2.0267392962664181,1.9817006452382755,1.9366619942101329,1.8916233431819902,1.8465846921538476,1.8015460411257049,1.7565073900975623,1.7114687390694197,1.666430088041277,1.6213914370131344,1.5763527859849917,1.5313141349568491,1.4862754839287065]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G446*((1+G$11)^0.5)/G$10)","v":0.73404616580033144},{"$f":"IF(G479=\"n/a\",G455,IFERROR(IF((OFFSET($C455,0,$A455))<0,\nMIN(0,G455-(OFFSET($C455,0,$A455)/(OFFSET($C450,-$A454,$A455)))),\nMAX(0,G455-(OFFSET($C455,0,$A455)/(OFFSET($C450,-$A454,$A455))))),0))","v":0.71936524248432476},0.70468431916831809,0.69000339585231141,0.67532247253630473,0.66064154922029805,0.64596062590429137,0.6312797025882847,0.61659877927227802,0.60191785595627134,0.58723693264026466,0.57255600932425799,0.55787508600825131,0.54319416269224463,0.52851323937623795,0.51383231606023128,0.49915139274422465]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H446*((1+H$11)^0.5)/H$10)","v":7.8463938669691808},{"$f":"IF(H480=\"n/a\",H456,IFERROR(IF((OFFSET($C456,0,$A456))<0,\nMIN(0,H456-(OFFSET($C456,0,$A456)/(OFFSET($C451,-$A455,$A456)))),\nMAX(0,H456-(OFFSET($C456,0,$A456)/(OFFSET($C451,-$A455,$A456))))),0))","v":7.689465989629797},7.5325381122904131,7.3756102349510293,7.2186823576116455,7.0617544802722616,6.9048266029328778,6.7478987255934939,6.5909708482541101,6.4340429709147262,6.2771150935753424,6.1201872162359585,5.9632593388965747,5.8063314615571908,5.649403584217807,5.4924757068784231]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I446*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I481=\"n/a\",I457,IFERROR(IF((OFFSET($C457,0,$A457))<0,\nMIN(0,I457-(OFFSET($C457,0,$A457)/(OFFSET($C452,-$A456,$A457)))),\nMAX(0,I457-(OFFSET($C457,0,$A457)/(OFFSET($C452,-$A456,$A457))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J446*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J482=\"n/a\",J458,IFERROR(IF((OFFSET($C458,0,$A458))<0,\nMIN(0,J458-(OFFSET($C458,0,$A458)/(OFFSET($C453,-$A457,$A458)))),\nMAX(0,J458-(OFFSET($C458,0,$A458)/(OFFSET($C453,-$A457,$A458))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K446*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K483=\"n/a\",K459,IFERROR(IF((OFFSET($C459,0,$A459))<0,\nMIN(0,K459-(OFFSET($C459,0,$A459)/(OFFSET($C454,-$A458,$A459)))),\nMAX(0,K459-(OFFSET($C459,0,$A459)/(OFFSET($C454,-$A458,$A459))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L446*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L484=\"n/a\",L460,IFERROR(IF((OFFSET($C460,0,$A460))<0,\nMIN(0,L460-(OFFSET($C460,0,$A460)/(OFFSET($C455,-$A459,$A460)))),\nMAX(0,L460-(OFFSET($C460,0,$A460)/(OFFSET($C455,-$A459,$A460))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M446*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M485=\"n/a\",M461,IFERROR(IF((OFFSET($C461,0,$A461))<0,\nMIN(0,M461-(OFFSET($C461,0,$A461)/(OFFSET($C456,-$A460,$A461)))),\nMAX(0,M461-(OFFSET($C461,0,$A461)/(OFFSET($C456,-$A460,$A461))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N446*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N486=\"n/a\",N462,IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,N462-(OFFSET($C462,0,$A462)/(OFFSET($C457,-$A461,$A462)))),\nMAX(0,N462-(OFFSET($C462,0,$A462)/(OFFSET($C457,-$A461,$A462))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O446*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O487=\"n/a\",O463,IFERROR(IF((OFFSET($C463,0,$A463))<0,\nMIN(0,O463-(OFFSET($C463,0,$A463)/(OFFSET($C458,-$A462,$A463)))),\nMAX(0,O463-(OFFSET($C463,0,$A463)/(OFFSET($C458,-$A462,$A463))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P446*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P488=\"n/a\",P464,IFERROR(IF((OFFSET($C464,0,$A464))<0,\nMIN(0,P464-(OFFSET($C464,0,$A464)/(OFFSET($C459,-$A463,$A464)))),\nMAX(0,P464-(OFFSET($C464,0,$A464)/(OFFSET($C459,-$A463,$A464))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q446*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q489=\"n/a\",Q465,IFERROR(IF((OFFSET($C465,0,$A465))<0,\nMIN(0,Q465-(OFFSET($C465,0,$A465)/(OFFSET($C460,-$A464,$A465)))),\nMAX(0,Q465-(OFFSET($C465,0,$A465)/(OFFSET($C460,-$A464,$A465))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R446*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R490=\"n/a\",R466,IFERROR(IF((OFFSET($C466,0,$A466))<0,\nMIN(0,R466-(OFFSET($C466,0,$A466)/(OFFSET($C461,-$A465,$A466)))),\nMAX(0,R466-(OFFSET($C466,0,$A466)/(OFFSET($C461,-$A465,$A466))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S446*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S491=\"n/a\",S467,IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,S467-(OFFSET($C467,0,$A467)/(OFFSET($C462,-$A466,$A467)))),\nMAX(0,S467-(OFFSET($C467,0,$A467)/(OFFSET($C462,-$A466,$A467))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T446*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T492=\"n/a\",T468,IFERROR(IF((OFFSET($C468,0,$A468))<0,\nMIN(0,T468-(OFFSET($C468,0,$A468)/(OFFSET($C463,-$A467,$A468)))),\nMAX(0,T468-(OFFSET($C468,0,$A468)/(OFFSET($C463,-$A467,$A468))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U446*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U493=\"n/a\",U469,IFERROR(IF((OFFSET($C469,0,$A469))<0,\nMIN(0,U469-(OFFSET($C469,0,$A469)/(OFFSET($C464,-$A468,$A469)))),\nMAX(0,U469-(OFFSET($C469,0,$A469)/(OFFSET($C464,-$A468,$A469))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V446*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V494=\"n/a\",V470,IFERROR(IF((OFFSET($C470,0,$A470))<0,\nMIN(0,V470-(OFFSET($C470,0,$A470)/(OFFSET($C465,-$A469,$A470)))),\nMAX(0,V470-(OFFSET($C470,0,$A470)/(OFFSET($C465,-$A469,$A470))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A471)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W446*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C474<1,D448=0),0,\nIF(D448=0,C474-1,\nIF(C474<1,D449,\n(((C474-1)*(C450-(C450/(C474))))+((D448/D$10)*D449))/(D450))))","v":0},{"$f":"IF(AND(D474<1,E448=0),0,\nIF(E448=0,D474-1,\nIF(D474<1,E449,\n(((D474-1)*(D450-(D450/(D474))))+((E448/E$10)*E449))/(E450))))","v":0},{"$f":"IF(AND(E474<1,F448=0),0,\nIF(F448=0,E474-1,\nIF(E474<1,F449,\n(((E474-1)*(E450-(E450/(E474))))+((F448/F$10)*F449))/(F450))))","v":0},{"$f":"IF(AND(F474<1,G448=0),0,\nIF(G448=0,F474-1,\nIF(F474<1,G449,\n(((F474-1)*(F450-(F450/(F474))))+((G448/G$10)*G449))/(G450))))","v":0},{"$f":"IF(AND(G474<1,H448=0),0,\nIF(H448=0,G474-1,\nIF(G474<1,H449,\n(((G474-1)*(G450-(G450/(G474))))+((H448/H$10)*H449))/(H450))))","v":0},{"$f":"IF(AND(H474<1,I448=0),0,\nIF(I448=0,H474-1,\nIF(H474<1,I449,\n(((H474-1)*(H450-(H450/(H474))))+((I448/I$10)*I449))/(I450))))","v":0},{"$f":"IF(AND(I474<1,J448=0),0,\nIF(J448=0,I474-1,\nIF(I474<1,J449,\n(((I474-1)*(I450-(I450/(I474))))+((J448/J$10)*J449))/(J450))))","v":0},{"$f":"IF(AND(J474<1,K448=0),0,\nIF(K448=0,J474-1,\nIF(J474<1,K449,\n(((J474-1)*(J450-(J450/(J474))))+((K448/K$10)*K449))/(K450))))","v":0},{"$f":"IF(AND(K474<1,L448=0),0,\nIF(L448=0,K474-1,\nIF(K474<1,L449,\n(((K474-1)*(K450-(K450/(K474))))+((L448/L$10)*L449))/(L450))))","v":0},{"$f":"IF(AND(L474<1,M448=0),0,\nIF(M448=0,L474-1,\nIF(L474<1,M449,\n(((L474-1)*(L450-(L450/(L474))))+((M448/M$10)*M449))/(M450))))","v":0},{"$f":"IF(AND(M474<1,N448=0),0,\nIF(N448=0,M474-1,\nIF(M474<1,N449,\n(((M474-1)*(M450-(M450/(M474))))+((N448/N$10)*N449))/(N450))))","v":0},{"$f":"IF(AND(N474<1,O448=0),0,\nIF(O448=0,N474-1,\nIF(N474<1,O449,\n(((N474-1)*(N450-(N450/(N474))))+((O448/O$10)*O449))/(O450))))","v":0},{"$f":"IF(AND(O474<1,P448=0),0,\nIF(P448=0,O474-1,\nIF(O474<1,P449,\n(((O474-1)*(O450-(O450/(O474))))+((P448/P$10)*P449))/(P450))))","v":0},{"$f":"IF(AND(P474<1,Q448=0),0,\nIF(Q448=0,P474-1,\nIF(P474<1,Q449,\n(((P474-1)*(P450-(P450/(P474))))+((Q448/Q$10)*Q449))/(Q450))))","v":0},{"$f":"IF(AND(Q474<1,R448=0),0,\nIF(R448=0,Q474-1,\nIF(Q474<1,R449,\n(((Q474-1)*(Q450-(Q450/(Q474))))+((R448/R$10)*R449))/(R450))))","v":0},{"$f":"IF(AND(R474<1,S448=0),0,\nIF(S448=0,R474-1,\nIF(R474<1,S449,\n(((R474-1)*(R450-(R450/(R474))))+((S448/S$10)*S449))/(S450))))","v":0},{"$f":"IF(AND(S474<1,T448=0),0,\nIF(T448=0,S474-1,\nIF(S474<1,T449,\n(((S474-1)*(S450-(S450/(S474))))+((T448/T$10)*T449))/(T450))))","v":0},{"$f":"IF(AND(T474<1,U448=0),0,\nIF(U448=0,T474-1,\nIF(T474<1,U449,\n(((T474-1)*(T450-(T450/(T474))))+((U448/U$10)*U449))/(U450))))","v":0},{"$f":"IF(AND(U474<1,V448=0),0,\nIF(V448=0,U474-1,\nIF(U474<1,V449,\n(((U474-1)*(U450-(U450/(U474))))+((V448/V$10)*V449))/(V450))))","v":0},{"$f":"IF(AND(V474<1,W448=0),0,\nIF(W448=0,V474-1,\nIF(V474<1,W449,\n(((V474-1)*(V450-(V450/(V474))))+((W448/W$10)*W449))/(W450))))","v":0}]
[null,"RL Start RAB",{"$f":"C447","v":"n/a"},{"$f":"IF(C475=\"n/a\",\"n/a\",MAX(0,C475-1))","v":"n/a"},{"$f":"IF(D475=\"n/a\",\"n/a\",MAX(0,D475-1))","v":"n/a"},{"$f":"IF(E475=\"n/a\",\"n/a\",MAX(0,E475-1))","v":"n/a"},{"$f":"IF(F475=\"n/a\",\"n/a\",MAX(0,F475-1))","v":"n/a"},{"$f":"IF(G475=\"n/a\",\"n/a\",MAX(0,G475-1))","v":"n/a"},{"$f":"IF(H475=\"n/a\",\"n/a\",MAX(0,H475-1))","v":"n/a"},{"$f":"IF(I475=\"n/a\",\"n/a\",MAX(0,I475-1))","v":"n/a"},{"$f":"IF(J475=\"n/a\",\"n/a\",MAX(0,J475-1))","v":"n/a"},{"$f":"IF(K475=\"n/a\",\"n/a\",MAX(0,K475-1))","v":"n/a"},{"$f":"IF(L475=\"n/a\",\"n/a\",MAX(0,L475-1))","v":"n/a"},{"$f":"IF(M475=\"n/a\",\"n/a\",MAX(0,M475-1))","v":"n/a"},{"$f":"IF(N475=\"n/a\",\"n/a\",MAX(0,N475-1))","v":"n/a"},{"$f":"IF(O475=\"n/a\",\"n/a\",MAX(0,O475-1))","v":"n/a"},{"$f":"IF(P475=\"n/a\",\"n/a\",MAX(0,P475-1))","v":"n/a"},{"$f":"IF(Q475=\"n/a\",\"n/a\",MAX(0,Q475-1))","v":"n/a"},{"$f":"IF(R475=\"n/a\",\"n/a\",MAX(0,R475-1))","v":"n/a"},{"$f":"IF(S475=\"n/a\",\"n/a\",MAX(0,S475-1))","v":"n/a"},{"$f":"IF(T475=\"n/a\",\"n/a\",MAX(0,T475-1))","v":"n/a"},{"$f":"IF(U475=\"n/a\",\"n/a\",MAX(0,U475-1))","v":"n/a"},{"$f":"IF(V475=\"n/a\",\"n/a\",MAX(0,V475-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A452)","v":"RL Capex 2020-21"},null,{"$f":"D447","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31]
[null,"RL Capex 2021-22",null,null,{"$f":"E447","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F447","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G447","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H447","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I447","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J447","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K447","v":50},49,48,47,46,45,44,43,42,41,40,39,38]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L447","v":50},49,48,47,46,45,44,43,42,41,40,39]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M447","v":50},49,48,47,46,45,44,43,42,41,40]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N447","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O447","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P447","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q447","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R447","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S447","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T447","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U447","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V447","v":0},{"$f":"IF(V494=\"n/a\",\"n/a\",MAX(0,V494-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C447<>\"n/a\",C447<>\"n/a\"),IF(SUM(C450:C472)=0,0,IF((SUMPRODUCT(C450:C472,C474:C496)/SUM(C450:C472))<0,1,(SUMPRODUCT(C450:C472,C474:C496)/SUM(C450:C472)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C447<>\"n/a\",D447<>\"n/a\"),IF(SUM(D450:D472)=0,0,IF((SUMPRODUCT(D450:D472,D474:D496)/SUM(D450:D472))<0,1,(SUMPRODUCT(D450:D472,D474:D496)/SUM(D450:D472)))),\"n/a\"))","v":0.2420137646497339},{"$f":"(IF(OR($C447<>\"n/a\",E447<>\"n/a\"),IF(SUM(E450:E472)=0,0,IF((SUMPRODUCT(E450:E472,E474:E496)/SUM(E450:E472))<0,1,(SUMPRODUCT(E450:E472,E474:E496)/SUM(E450:E472)))),\"n/a\"))","v":1.2376483804754776},1.5119503302787229,1.5563908371539368,2.5854394617738392,2.4824046389972825,2.3813578677890264,2.2823057650178682,2.1852549769492851,2.0902121794088613,1.997184077946812,1.9061774080036071,1.8171989350767026,1.7302554548883928,1.6453537935547817,1.5625008077558953,1.4817033849069361,1.4029684433306902,1.3263029324310924,1.2517138328679722]
[]
["Asset Class 10",{"$f":"VLOOKUP($A499,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Distribution Transformers"}]
[{"$f":"VALUE(REPLACE(A499,1,12,\"\"))","v":10},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A500,0),\"enter input\")","v":1252.2344479549454},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A500,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A500,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A500,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":64.937069465166402},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A500,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A500,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A500,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":71.720582053836921},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A500,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A500,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A500,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":70.138850721905769},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A500,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A500,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A500,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":115.01290100000001},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A500,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A500,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A500,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":126.86035268983287},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A500,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A500,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A500,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A500,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A500,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A500,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A500,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A500,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A500,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A500,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A500,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A500,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A500,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A500,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A500,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A500,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A500,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A500,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A500,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A500,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A500,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A500,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A500,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A500,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A500,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A500,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A500,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A500,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A500,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A500,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A500,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A500,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A500,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A500,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A500,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A500,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A500,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A500,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A500,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A500,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A500,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A500,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A500,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A500,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A500,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A500,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A500,1))))","v":44.999999999999993},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A500,1))))","v":44.999999999999993},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A500,1))))","v":44.999999999999993},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A500,1))))","v":44.999999999999993},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A500,1))))","v":44.999999999999993},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A500,1))))","v":44.999999999999993},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A500,1))))","v":44.999999999999993},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A500,1))))","v":44.999999999999993},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A500,1))))","v":44.999999999999993},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A500,1))))","v":44.999999999999993},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A500,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A500,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A500,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A500,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A500,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A500,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A500,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A500,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A500,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A500,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A500,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A500,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A500,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D502=0,C504=0),0,\nIF(AND(D502<>0,C504=0),(D502/D$10),\nIF(AND(D503<>0,C504<>0),(C504-(C504/C528))+(D502/D$10),\nIF(C528<1,0,(C504-(C504/C528))))))","v":0},{"$f":"IF(AND(E502=0,D504=0),0,\nIF(AND(E502<>0,D504=0),(E502/E$10),\nIF(AND(E503<>0,D504<>0),(D504-(D504/D528))+(E502/E$10),\nIF(D528<1,0,(D504-(D504/D528))))))","v":0},{"$f":"IF(AND(F502=0,E504=0),0,\nIF(AND(F502<>0,E504=0),(F502/F$10),\nIF(AND(F503<>0,E504<>0),(E504-(E504/E528))+(F502/F$10),\nIF(E528<1,0,(E504-(E504/E528))))))","v":0},{"$f":"IF(AND(G502=0,F504=0),0,\nIF(AND(G502<>0,F504=0),(G502/G$10),\nIF(AND(G503<>0,F504<>0),(F504-(F504/F528))+(G502/G$10),\nIF(F528<1,0,(F504-(F504/F528))))))","v":0},{"$f":"IF(AND(H502=0,G504=0),0,\nIF(AND(H502<>0,G504=0),(H502/H$10),\nIF(AND(H503<>0,G504<>0),(G504-(G504/G528))+(H502/H$10),\nIF(G528<1,0,(G504-(G504/G528))))))","v":0},{"$f":"IF(AND(I502=0,H504=0),0,\nIF(AND(I502<>0,H504=0),(I502/I$10),\nIF(AND(I503<>0,H504<>0),(H504-(H504/H528))+(I502/I$10),\nIF(H528<1,0,(H504-(H504/H528))))))","v":0},{"$f":"IF(AND(J502=0,I504=0),0,\nIF(AND(J502<>0,I504=0),(J502/J$10),\nIF(AND(J503<>0,I504<>0),(I504-(I504/I528))+(J502/J$10),\nIF(I528<1,0,(I504-(I504/I528))))))","v":0},{"$f":"IF(AND(K502=0,J504=0),0,\nIF(AND(K502<>0,J504=0),(K502/K$10),\nIF(AND(K503<>0,J504<>0),(J504-(J504/J528))+(K502/K$10),\nIF(J528<1,0,(J504-(J504/J528))))))","v":0},{"$f":"IF(AND(L502=0,K504=0),0,\nIF(AND(L502<>0,K504=0),(L502/L$10),\nIF(AND(L503<>0,K504<>0),(K504-(K504/K528))+(L502/L$10),\nIF(K528<1,0,(K504-(K504/K528))))))","v":0},{"$f":"IF(AND(M502=0,L504=0),0,\nIF(AND(M502<>0,L504=0),(M502/M$10),\nIF(AND(M503<>0,L504<>0),(L504-(L504/L528))+(M502/M$10),\nIF(L528<1,0,(L504-(L504/L528))))))","v":0},{"$f":"IF(AND(N502=0,M504=0),0,\nIF(AND(N502<>0,M504=0),(N502/N$10),\nIF(AND(N503<>0,M504<>0),(M504-(M504/M528))+(N502/N$10),\nIF(M528<1,0,(M504-(M504/M528))))))","v":0},{"$f":"IF(AND(O502=0,N504=0),0,\nIF(AND(O502<>0,N504=0),(O502/O$10),\nIF(AND(O503<>0,N504<>0),(N504-(N504/N528))+(O502/O$10),\nIF(N528<1,0,(N504-(N504/N528))))))","v":0},{"$f":"IF(AND(P502=0,O504=0),0,\nIF(AND(P502<>0,O504=0),(P502/P$10),\nIF(AND(P503<>0,O504<>0),(O504-(O504/O528))+(P502/P$10),\nIF(O528<1,0,(O504-(O504/O528))))))","v":0},{"$f":"IF(AND(Q502=0,P504=0),0,\nIF(AND(Q502<>0,P504=0),(Q502/Q$10),\nIF(AND(Q503<>0,P504<>0),(P504-(P504/P528))+(Q502/Q$10),\nIF(P528<1,0,(P504-(P504/P528))))))","v":0},{"$f":"IF(AND(R502=0,Q504=0),0,\nIF(AND(R502<>0,Q504=0),(R502/R$10),\nIF(AND(R503<>0,Q504<>0),(Q504-(Q504/Q528))+(R502/R$10),\nIF(Q528<1,0,(Q504-(Q504/Q528))))))","v":0},{"$f":"IF(AND(S502=0,R504=0),0,\nIF(AND(S502<>0,R504=0),(S502/S$10),\nIF(AND(S503<>0,R504<>0),(R504-(R504/R528))+(S502/S$10),\nIF(R528<1,0,(R504-(R504/R528))))))","v":0},{"$f":"IF(AND(T502=0,S504=0),0,\nIF(AND(T502<>0,S504=0),(T502/T$10),\nIF(AND(T503<>0,S504<>0),(S504-(S504/S528))+(T502/T$10),\nIF(S528<1,0,(S504-(S504/S528))))))","v":0},{"$f":"IF(AND(U502=0,T504=0),0,\nIF(AND(U502<>0,T504=0),(U502/U$10),\nIF(AND(U503<>0,T504<>0),(T504-(T504/T528))+(U502/U$10),\nIF(T528<1,0,(T504-(T504/T528))))))","v":0},{"$f":"IF(AND(V502=0,U504=0),0,\nIF(AND(V502<>0,U504=0),(V502/V$10),\nIF(AND(V503<>0,U504<>0),(U504-(U504/U528))+(V502/V$10),\nIF(U528<1,0,(U504-(U504/U528))))))","v":0},{"$f":"IF(AND(W502=0,V504=0),0,\nIF(AND(W502<>0,V504=0),(W502/W$10),\nIF(AND(W503<>0,V504<>0),(V504-(V504/V528))+(W502/W$10),\nIF(V528<1,0,(V504-(V504/V528))))))","v":0}]
[{"$f":"A504+1","v":0},"Depreciated starting RAB",{"$f":"C500/C$10","v":1252.2344479549454},{"$f":"IF(C529=\"n/a\",C505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,C505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,C505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":1252.2344479549454},{"$f":"IF(D529=\"n/a\",D505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,D505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,D505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":1252.2344479549454},{"$f":"IF(E529=\"n/a\",E505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,E505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,E505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":1252.2344479549454},{"$f":"IF(F529=\"n/a\",F505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,F505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,F505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":1252.2344479549454},{"$f":"IF(G529=\"n/a\",G505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,G505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,G505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":1252.2344479549454},{"$f":"IF(H529=\"n/a\",H505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,H505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,H505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":1252.2344479549454},{"$f":"IF(I529=\"n/a\",I505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,I505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,I505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":1252.2344479549454},{"$f":"IF(J529=\"n/a\",J505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,J505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,J505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":1252.2344479549454},{"$f":"IF(K529=\"n/a\",K505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,K505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,K505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":1252.2344479549454},{"$f":"IF(L529=\"n/a\",L505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,L505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,L505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":1252.2344479549454},{"$f":"IF(M529=\"n/a\",M505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,M505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,M505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":1252.2344479549454},{"$f":"IF(N529=\"n/a\",N505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,N505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,N505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":1252.2344479549454},{"$f":"IF(O529=\"n/a\",O505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,O505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,O505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":1252.2344479549454},{"$f":"IF(P529=\"n/a\",P505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,P505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,P505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":1252.2344479549454},{"$f":"IF(Q529=\"n/a\",Q505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,Q505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,Q505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":1252.2344479549454},{"$f":"IF(R529=\"n/a\",R505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,R505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,R505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":1252.2344479549454},{"$f":"IF(S529=\"n/a\",S505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,S505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,S505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":1252.2344479549454},{"$f":"IF(T529=\"n/a\",T505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,T505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,T505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":1252.2344479549454},{"$f":"IF(U529=\"n/a\",U505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,U505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,U505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":1252.2344479549454},{"$f":"IF(V529=\"n/a\",V505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,V505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,V505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":1252.2344479549454}]
[{"$f":"A505+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A506)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D500*((1+D$11)^0.5)/D$10)","v":64.801131965583508},{"$f":"IF(D530=\"n/a\",D506,IFERROR(IF((OFFSET($C506,0,$A506))<0,\nMIN(0,D506-(OFFSET($C506,0,$A506)/(OFFSET($C501,-$A505,$A506)))),\nMAX(0,D506-(OFFSET($C506,0,$A506)/(OFFSET($C501,-$A505,$A506))))),0))","v":63.361106810792762},61.921081656002016,60.48105650121127,59.041031346420525,57.601006191629779,56.160981036839033,54.720955882048287,53.280930727257541,51.840905572466795,50.400880417676049,48.960855262885303,47.520830108094557,46.080804953303812,44.640779798513066,43.20075464372232,41.760729488931574,40.320704334140828,38.880679179350082,37.440654024559336]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E500*((1+E$11)^0.5)/E$10)","v":71.826569035137396},{"$f":"IF(E531=\"n/a\",E507,IFERROR(IF((OFFSET($C507,0,$A507))<0,\nMIN(0,E507-(OFFSET($C507,0,$A507)/(OFFSET($C502,-$A506,$A507)))),\nMAX(0,E507-(OFFSET($C507,0,$A507)/(OFFSET($C502,-$A506,$A507))))),0))","v":70.230423056578786},68.634277078020176,67.038131099461566,65.441985120902956,63.845839142344346,62.249693163785736,60.653547185227126,59.057401206668516,57.461255228109906,55.865109249551296,54.268963270992685,52.672817292434075,51.076671313875465,49.480525335316855,47.884379356758245,46.288233378199635,44.692087399641025,43.095941421082415]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F500*((1+F$11)^0.5)/F$10)","v":69.253336234825468},{"$f":"IF(F532=\"n/a\",F508,IFERROR(IF((OFFSET($C508,0,$A508))<0,\nMIN(0,F508-(OFFSET($C508,0,$A508)/(OFFSET($C503,-$A507,$A508)))),\nMAX(0,F508-(OFFSET($C508,0,$A508)/(OFFSET($C503,-$A507,$A508))))),0))","v":67.714373207384909},66.17541017994435,64.636447152503791,63.097484125063225,61.558521097622659,60.019558070182093,58.480595042741527,56.941632015300961,55.402668987860395,53.863705960419829,52.324742932979262,50.785779905538696,49.24681687809813,47.707853850657564,46.168890823216998,44.629927795776432,43.090964768335866]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G500*((1+G$11)^0.5)/G$10)","v":103.48964058523515},{"$f":"IF(G533=\"n/a\",G509,IFERROR(IF((OFFSET($C509,0,$A509))<0,\nMIN(0,G509-(OFFSET($C509,0,$A509)/(OFFSET($C504,-$A508,$A509)))),\nMAX(0,G509-(OFFSET($C509,0,$A509)/(OFFSET($C504,-$A508,$A509))))),0))","v":101.18987079445215},98.890101003669145,96.590331212886142,94.290561422103139,91.990791631320135,89.691021840537132,87.391252049754129,85.091482258971126,82.791712468188123,80.49194267740512,78.192172886622117,75.892403095839114,73.592633305056111,71.292863514273108,68.993093723490105,66.693323932707102]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H500*((1+H$11)^0.5)/H$10)","v":108.86935411180171},{"$f":"IF(H534=\"n/a\",H510,IFERROR(IF((OFFSET($C510,0,$A510))<0,\nMIN(0,H510-(OFFSET($C510,0,$A510)/(OFFSET($C505,-$A509,$A510)))),\nMAX(0,H510-(OFFSET($C510,0,$A510)/(OFFSET($C505,-$A509,$A510))))),0))","v":106.45003513153945},104.03071615127719,101.61139717101493,99.192078190752667,96.772759210490406,94.353440230228145,91.934121249965884,89.514802269703623,87.095483289441361,84.6761643091791,82.256845328916839,79.837526348654578,77.418207368392316,74.998888388130055,72.579569407867794]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I500*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I535=\"n/a\",I511,IFERROR(IF((OFFSET($C511,0,$A511))<0,\nMIN(0,I511-(OFFSET($C511,0,$A511)/(OFFSET($C506,-$A510,$A511)))),\nMAX(0,I511-(OFFSET($C511,0,$A511)/(OFFSET($C506,-$A510,$A511))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J500*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J536=\"n/a\",J512,IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,J512-(OFFSET($C512,0,$A512)/(OFFSET($C507,-$A511,$A512)))),\nMAX(0,J512-(OFFSET($C512,0,$A512)/(OFFSET($C507,-$A511,$A512))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K500*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K537=\"n/a\",K513,IFERROR(IF((OFFSET($C513,0,$A513))<0,\nMIN(0,K513-(OFFSET($C513,0,$A513)/(OFFSET($C508,-$A512,$A513)))),\nMAX(0,K513-(OFFSET($C513,0,$A513)/(OFFSET($C508,-$A512,$A513))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L500*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L538=\"n/a\",L514,IFERROR(IF((OFFSET($C514,0,$A514))<0,\nMIN(0,L514-(OFFSET($C514,0,$A514)/(OFFSET($C509,-$A513,$A514)))),\nMAX(0,L514-(OFFSET($C514,0,$A514)/(OFFSET($C509,-$A513,$A514))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M500*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M539=\"n/a\",M515,IFERROR(IF((OFFSET($C515,0,$A515))<0,\nMIN(0,M515-(OFFSET($C515,0,$A515)/(OFFSET($C510,-$A514,$A515)))),\nMAX(0,M515-(OFFSET($C515,0,$A515)/(OFFSET($C510,-$A514,$A515))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N500*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N540=\"n/a\",N516,IFERROR(IF((OFFSET($C516,0,$A516))<0,\nMIN(0,N516-(OFFSET($C516,0,$A516)/(OFFSET($C511,-$A515,$A516)))),\nMAX(0,N516-(OFFSET($C516,0,$A516)/(OFFSET($C511,-$A515,$A516))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O500*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O541=\"n/a\",O517,IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,O517-(OFFSET($C517,0,$A517)/(OFFSET($C512,-$A516,$A517)))),\nMAX(0,O517-(OFFSET($C517,0,$A517)/(OFFSET($C512,-$A516,$A517))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P500*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P542=\"n/a\",P518,IFERROR(IF((OFFSET($C518,0,$A518))<0,\nMIN(0,P518-(OFFSET($C518,0,$A518)/(OFFSET($C513,-$A517,$A518)))),\nMAX(0,P518-(OFFSET($C518,0,$A518)/(OFFSET($C513,-$A517,$A518))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q500*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q543=\"n/a\",Q519,IFERROR(IF((OFFSET($C519,0,$A519))<0,\nMIN(0,Q519-(OFFSET($C519,0,$A519)/(OFFSET($C514,-$A518,$A519)))),\nMAX(0,Q519-(OFFSET($C519,0,$A519)/(OFFSET($C514,-$A518,$A519))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R500*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R544=\"n/a\",R520,IFERROR(IF((OFFSET($C520,0,$A520))<0,\nMIN(0,R520-(OFFSET($C520,0,$A520)/(OFFSET($C515,-$A519,$A520)))),\nMAX(0,R520-(OFFSET($C520,0,$A520)/(OFFSET($C515,-$A519,$A520))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S500*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S545=\"n/a\",S521,IFERROR(IF((OFFSET($C521,0,$A521))<0,\nMIN(0,S521-(OFFSET($C521,0,$A521)/(OFFSET($C516,-$A520,$A521)))),\nMAX(0,S521-(OFFSET($C521,0,$A521)/(OFFSET($C516,-$A520,$A521))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T500*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T546=\"n/a\",T522,IFERROR(IF((OFFSET($C522,0,$A522))<0,\nMIN(0,T522-(OFFSET($C522,0,$A522)/(OFFSET($C517,-$A521,$A522)))),\nMAX(0,T522-(OFFSET($C522,0,$A522)/(OFFSET($C517,-$A521,$A522))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U500*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U547=\"n/a\",U523,IFERROR(IF((OFFSET($C523,0,$A523))<0,\nMIN(0,U523-(OFFSET($C523,0,$A523)/(OFFSET($C518,-$A522,$A523)))),\nMAX(0,U523-(OFFSET($C523,0,$A523)/(OFFSET($C518,-$A522,$A523))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V500*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V548=\"n/a\",V524,IFERROR(IF((OFFSET($C524,0,$A524))<0,\nMIN(0,V524-(OFFSET($C524,0,$A524)/(OFFSET($C519,-$A523,$A524)))),\nMAX(0,V524-(OFFSET($C524,0,$A524)/(OFFSET($C519,-$A523,$A524))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A525)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W500*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C528<1,D502=0),0,\nIF(D502=0,C528-1,\nIF(C528<1,D503,\n(((C528-1)*(C504-(C504/(C528))))+((D502/D$10)*D503))/(D504))))","v":0},{"$f":"IF(AND(D528<1,E502=0),0,\nIF(E502=0,D528-1,\nIF(D528<1,E503,\n(((D528-1)*(D504-(D504/(D528))))+((E502/E$10)*E503))/(E504))))","v":0},{"$f":"IF(AND(E528<1,F502=0),0,\nIF(F502=0,E528-1,\nIF(E528<1,F503,\n(((E528-1)*(E504-(E504/(E528))))+((F502/F$10)*F503))/(F504))))","v":0},{"$f":"IF(AND(F528<1,G502=0),0,\nIF(G502=0,F528-1,\nIF(F528<1,G503,\n(((F528-1)*(F504-(F504/(F528))))+((G502/G$10)*G503))/(G504))))","v":0},{"$f":"IF(AND(G528<1,H502=0),0,\nIF(H502=0,G528-1,\nIF(G528<1,H503,\n(((G528-1)*(G504-(G504/(G528))))+((H502/H$10)*H503))/(H504))))","v":0},{"$f":"IF(AND(H528<1,I502=0),0,\nIF(I502=0,H528-1,\nIF(H528<1,I503,\n(((H528-1)*(H504-(H504/(H528))))+((I502/I$10)*I503))/(I504))))","v":0},{"$f":"IF(AND(I528<1,J502=0),0,\nIF(J502=0,I528-1,\nIF(I528<1,J503,\n(((I528-1)*(I504-(I504/(I528))))+((J502/J$10)*J503))/(J504))))","v":0},{"$f":"IF(AND(J528<1,K502=0),0,\nIF(K502=0,J528-1,\nIF(J528<1,K503,\n(((J528-1)*(J504-(J504/(J528))))+((K502/K$10)*K503))/(K504))))","v":0},{"$f":"IF(AND(K528<1,L502=0),0,\nIF(L502=0,K528-1,\nIF(K528<1,L503,\n(((K528-1)*(K504-(K504/(K528))))+((L502/L$10)*L503))/(L504))))","v":0},{"$f":"IF(AND(L528<1,M502=0),0,\nIF(M502=0,L528-1,\nIF(L528<1,M503,\n(((L528-1)*(L504-(L504/(L528))))+((M502/M$10)*M503))/(M504))))","v":0},{"$f":"IF(AND(M528<1,N502=0),0,\nIF(N502=0,M528-1,\nIF(M528<1,N503,\n(((M528-1)*(M504-(M504/(M528))))+((N502/N$10)*N503))/(N504))))","v":0},{"$f":"IF(AND(N528<1,O502=0),0,\nIF(O502=0,N528-1,\nIF(N528<1,O503,\n(((N528-1)*(N504-(N504/(N528))))+((O502/O$10)*O503))/(O504))))","v":0},{"$f":"IF(AND(O528<1,P502=0),0,\nIF(P502=0,O528-1,\nIF(O528<1,P503,\n(((O528-1)*(O504-(O504/(O528))))+((P502/P$10)*P503))/(P504))))","v":0},{"$f":"IF(AND(P528<1,Q502=0),0,\nIF(Q502=0,P528-1,\nIF(P528<1,Q503,\n(((P528-1)*(P504-(P504/(P528))))+((Q502/Q$10)*Q503))/(Q504))))","v":0},{"$f":"IF(AND(Q528<1,R502=0),0,\nIF(R502=0,Q528-1,\nIF(Q528<1,R503,\n(((Q528-1)*(Q504-(Q504/(Q528))))+((R502/R$10)*R503))/(R504))))","v":0},{"$f":"IF(AND(R528<1,S502=0),0,\nIF(S502=0,R528-1,\nIF(R528<1,S503,\n(((R528-1)*(R504-(R504/(R528))))+((S502/S$10)*S503))/(S504))))","v":0},{"$f":"IF(AND(S528<1,T502=0),0,\nIF(T502=0,S528-1,\nIF(S528<1,T503,\n(((S528-1)*(S504-(S504/(S528))))+((T502/T$10)*T503))/(T504))))","v":0},{"$f":"IF(AND(T528<1,U502=0),0,\nIF(U502=0,T528-1,\nIF(T528<1,U503,\n(((T528-1)*(T504-(T504/(T528))))+((U502/U$10)*U503))/(U504))))","v":0},{"$f":"IF(AND(U528<1,V502=0),0,\nIF(V502=0,U528-1,\nIF(U528<1,V503,\n(((U528-1)*(U504-(U504/(U528))))+((V502/V$10)*V503))/(V504))))","v":0},{"$f":"IF(AND(V528<1,W502=0),0,\nIF(W502=0,V528-1,\nIF(V528<1,W503,\n(((V528-1)*(V504-(V504/(V528))))+((W502/W$10)*W503))/(W504))))","v":0}]
[null,"RL Start RAB",{"$f":"C501","v":"n/a"},{"$f":"IF(C529=\"n/a\",\"n/a\",MAX(0,C529-1))","v":"n/a"},{"$f":"IF(D529=\"n/a\",\"n/a\",MAX(0,D529-1))","v":"n/a"},{"$f":"IF(E529=\"n/a\",\"n/a\",MAX(0,E529-1))","v":"n/a"},{"$f":"IF(F529=\"n/a\",\"n/a\",MAX(0,F529-1))","v":"n/a"},{"$f":"IF(G529=\"n/a\",\"n/a\",MAX(0,G529-1))","v":"n/a"},{"$f":"IF(H529=\"n/a\",\"n/a\",MAX(0,H529-1))","v":"n/a"},{"$f":"IF(I529=\"n/a\",\"n/a\",MAX(0,I529-1))","v":"n/a"},{"$f":"IF(J529=\"n/a\",\"n/a\",MAX(0,J529-1))","v":"n/a"},{"$f":"IF(K529=\"n/a\",\"n/a\",MAX(0,K529-1))","v":"n/a"},{"$f":"IF(L529=\"n/a\",\"n/a\",MAX(0,L529-1))","v":"n/a"},{"$f":"IF(M529=\"n/a\",\"n/a\",MAX(0,M529-1))","v":"n/a"},{"$f":"IF(N529=\"n/a\",\"n/a\",MAX(0,N529-1))","v":"n/a"},{"$f":"IF(O529=\"n/a\",\"n/a\",MAX(0,O529-1))","v":"n/a"},{"$f":"IF(P529=\"n/a\",\"n/a\",MAX(0,P529-1))","v":"n/a"},{"$f":"IF(Q529=\"n/a\",\"n/a\",MAX(0,Q529-1))","v":"n/a"},{"$f":"IF(R529=\"n/a\",\"n/a\",MAX(0,R529-1))","v":"n/a"},{"$f":"IF(S529=\"n/a\",\"n/a\",MAX(0,S529-1))","v":"n/a"},{"$f":"IF(T529=\"n/a\",\"n/a\",MAX(0,T529-1))","v":"n/a"},{"$f":"IF(U529=\"n/a\",\"n/a\",MAX(0,U529-1))","v":"n/a"},{"$f":"IF(V529=\"n/a\",\"n/a\",MAX(0,V529-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A506)","v":"RL Capex 2020-21"},null,{"$f":"D501","v":44.999999999999993},43.999999999999993,42.999999999999993,41.999999999999993,40.999999999999993,39.999999999999993,38.999999999999993,37.999999999999993,36.999999999999993,35.999999999999993,34.999999999999993,33.999999999999993,32.999999999999993,31.999999999999993,30.999999999999993,29.999999999999993,28.999999999999993,27.999999999999993,26.999999999999993,25.999999999999993]
[null,"RL Capex 2021-22",null,null,{"$f":"E501","v":44.999999999999993},43.999999999999993,42.999999999999993,41.999999999999993,40.999999999999993,39.999999999999993,38.999999999999993,37.999999999999993,36.999999999999993,35.999999999999993,34.999999999999993,33.999999999999993,32.999999999999993,31.999999999999993,30.999999999999993,29.999999999999993,28.999999999999993,27.999999999999993,26.999999999999993]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F501","v":44.999999999999993},43.999999999999993,42.999999999999993,41.999999999999993,40.999999999999993,39.999999999999993,38.999999999999993,37.999999999999993,36.999999999999993,35.999999999999993,34.999999999999993,33.999999999999993,32.999999999999993,31.999999999999993,30.999999999999993,29.999999999999993,28.999999999999993,27.999999999999993]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G501","v":44.999999999999993},43.999999999999993,42.999999999999993,41.999999999999993,40.999999999999993,39.999999999999993,38.999999999999993,37.999999999999993,36.999999999999993,35.999999999999993,34.999999999999993,33.999999999999993,32.999999999999993,31.999999999999993,30.999999999999993,29.999999999999993,28.999999999999993]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H501","v":44.999999999999993},43.999999999999993,42.999999999999993,41.999999999999993,40.999999999999993,39.999999999999993,38.999999999999993,37.999999999999993,36.999999999999993,35.999999999999993,34.999999999999993,33.999999999999993,32.999999999999993,31.999999999999993,30.999999999999993,29.999999999999993]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I501","v":44.999999999999993},43.999999999999993,42.999999999999993,41.999999999999993,40.999999999999993,39.999999999999993,38.999999999999993,37.999999999999993,36.999999999999993,35.999999999999993,34.999999999999993,33.999999999999993,32.999999999999993,31.999999999999993,30.999999999999993]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J501","v":44.999999999999993},43.999999999999993,42.999999999999993,41.999999999999993,40.999999999999993,39.999999999999993,38.999999999999993,37.999999999999993,36.999999999999993,35.999999999999993,34.999999999999993,33.999999999999993,32.999999999999993,31.999999999999993]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K501","v":44.999999999999993},43.999999999999993,42.999999999999993,41.999999999999993,40.999999999999993,39.999999999999993,38.999999999999993,37.999999999999993,36.999999999999993,35.999999999999993,34.999999999999993,33.999999999999993,32.999999999999993]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L501","v":44.999999999999993},43.999999999999993,42.999999999999993,41.999999999999993,40.999999999999993,39.999999999999993,38.999999999999993,37.999999999999993,36.999999999999993,35.999999999999993,34.999999999999993,33.999999999999993]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M501","v":44.999999999999993},43.999999999999993,42.999999999999993,41.999999999999993,40.999999999999993,39.999999999999993,38.999999999999993,37.999999999999993,36.999999999999993,35.999999999999993,34.999999999999993]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N501","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O501","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P501","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q501","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R501","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S501","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T501","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U501","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V501","v":0},{"$f":"IF(V548=\"n/a\",\"n/a\",MAX(0,V548-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W501","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C501<>\"n/a\",C501<>\"n/a\"),IF(SUM(C504:C526)=0,0,IF((SUMPRODUCT(C504:C526,C528:C550)/SUM(C504:C526))<0,1,(SUMPRODUCT(C504:C526,C528:C550)/SUM(C504:C526)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C501<>\"n/a\",D501<>\"n/a\"),IF(SUM(D504:D526)=0,0,IF((SUMPRODUCT(D504:D526,D528:D550)/SUM(D504:D526))<0,1,(SUMPRODUCT(D504:D526,D528:D550)/SUM(D504:D526)))),\"n/a\"))","v":2.2141018685518086},{"$f":"(IF(OR($C501<>\"n/a\",E501<>\"n/a\"),IF(SUM(E504:E526)=0,0,IF((SUMPRODUCT(E504:E526,E528:E550)/SUM(E504:E526))<0,1,(SUMPRODUCT(E504:E526,E528:E550)/SUM(E504:E526)))),\"n/a\"))","v":4.3390430374311029},6.1013384296745468,8.4557099241143892,10.536593131482613,10.112704833952019,9.6953625537473034,9.2846784961278956,8.8807674455028742,8.4837468399647058,8.0937368484226617,7.7108604504424063,7.3352435189031313,6.9670149055888961,6.6063065298365284,6.2532534703680378,5.9079940604419594,5.5706699864642948,5.2414263902068008,4.9204119747874318]
[]
["Asset Class 11",{"$f":"VLOOKUP($A553,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Low Voltage Services"}]
[{"$f":"VALUE(REPLACE(A553,1,12,\"\"))","v":11},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A554,0),\"enter input\")","v":141.73569032386135},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A554,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A554,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A554,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":37.515745935895325},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A554,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A554,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A554,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":28.856202315079749},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A554,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A554,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A554,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":52.057746399409957},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A554,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A554,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A554,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":56.925817000000002},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A554,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A554,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A554,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":75.088801029331705},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A554,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A554,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A554,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A554,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A554,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A554,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A554,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A554,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A554,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A554,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A554,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A554,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A554,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A554,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A554,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A554,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A554,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A554,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A554,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A554,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A554,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A554,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A554,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A554,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A554,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A554,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A554,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A554,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A554,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A554,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A554,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A554,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A554,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A554,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A554,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A554,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A554,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A554,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A554,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A554,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A554,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A554,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A554,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A554,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A554,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A554,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A554,1))))","v":35.000000000000007},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A554,1))))","v":35.000000000000007},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A554,1))))","v":35.000000000000007},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A554,1))))","v":35.000000000000007},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A554,1))))","v":35.000000000000007},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A554,1))))","v":35.000000000000007},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A554,1))))","v":35.000000000000007},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A554,1))))","v":35.000000000000007},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A554,1))))","v":35.000000000000007},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A554,1))))","v":35.000000000000007},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A554,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A554,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A554,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A554,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A554,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A554,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A554,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A554,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A554,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A554,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A554,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A554,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A554,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D556=0,C558=0),0,\nIF(AND(D556<>0,C558=0),(D556/D$10),\nIF(AND(D557<>0,C558<>0),(C558-(C558/C582))+(D556/D$10),\nIF(C582<1,0,(C558-(C558/C582))))))","v":0},{"$f":"IF(AND(E556=0,D558=0),0,\nIF(AND(E556<>0,D558=0),(E556/E$10),\nIF(AND(E557<>0,D558<>0),(D558-(D558/D582))+(E556/E$10),\nIF(D582<1,0,(D558-(D558/D582))))))","v":0},{"$f":"IF(AND(F556=0,E558=0),0,\nIF(AND(F556<>0,E558=0),(F556/F$10),\nIF(AND(F557<>0,E558<>0),(E558-(E558/E582))+(F556/F$10),\nIF(E582<1,0,(E558-(E558/E582))))))","v":0},{"$f":"IF(AND(G556=0,F558=0),0,\nIF(AND(G556<>0,F558=0),(G556/G$10),\nIF(AND(G557<>0,F558<>0),(F558-(F558/F582))+(G556/G$10),\nIF(F582<1,0,(F558-(F558/F582))))))","v":0},{"$f":"IF(AND(H556=0,G558=0),0,\nIF(AND(H556<>0,G558=0),(H556/H$10),\nIF(AND(H557<>0,G558<>0),(G558-(G558/G582))+(H556/H$10),\nIF(G582<1,0,(G558-(G558/G582))))))","v":0},{"$f":"IF(AND(I556=0,H558=0),0,\nIF(AND(I556<>0,H558=0),(I556/I$10),\nIF(AND(I557<>0,H558<>0),(H558-(H558/H582))+(I556/I$10),\nIF(H582<1,0,(H558-(H558/H582))))))","v":0},{"$f":"IF(AND(J556=0,I558=0),0,\nIF(AND(J556<>0,I558=0),(J556/J$10),\nIF(AND(J557<>0,I558<>0),(I558-(I558/I582))+(J556/J$10),\nIF(I582<1,0,(I558-(I558/I582))))))","v":0},{"$f":"IF(AND(K556=0,J558=0),0,\nIF(AND(K556<>0,J558=0),(K556/K$10),\nIF(AND(K557<>0,J558<>0),(J558-(J558/J582))+(K556/K$10),\nIF(J582<1,0,(J558-(J558/J582))))))","v":0},{"$f":"IF(AND(L556=0,K558=0),0,\nIF(AND(L556<>0,K558=0),(L556/L$10),\nIF(AND(L557<>0,K558<>0),(K558-(K558/K582))+(L556/L$10),\nIF(K582<1,0,(K558-(K558/K582))))))","v":0},{"$f":"IF(AND(M556=0,L558=0),0,\nIF(AND(M556<>0,L558=0),(M556/M$10),\nIF(AND(M557<>0,L558<>0),(L558-(L558/L582))+(M556/M$10),\nIF(L582<1,0,(L558-(L558/L582))))))","v":0},{"$f":"IF(AND(N556=0,M558=0),0,\nIF(AND(N556<>0,M558=0),(N556/N$10),\nIF(AND(N557<>0,M558<>0),(M558-(M558/M582))+(N556/N$10),\nIF(M582<1,0,(M558-(M558/M582))))))","v":0},{"$f":"IF(AND(O556=0,N558=0),0,\nIF(AND(O556<>0,N558=0),(O556/O$10),\nIF(AND(O557<>0,N558<>0),(N558-(N558/N582))+(O556/O$10),\nIF(N582<1,0,(N558-(N558/N582))))))","v":0},{"$f":"IF(AND(P556=0,O558=0),0,\nIF(AND(P556<>0,O558=0),(P556/P$10),\nIF(AND(P557<>0,O558<>0),(O558-(O558/O582))+(P556/P$10),\nIF(O582<1,0,(O558-(O558/O582))))))","v":0},{"$f":"IF(AND(Q556=0,P558=0),0,\nIF(AND(Q556<>0,P558=0),(Q556/Q$10),\nIF(AND(Q557<>0,P558<>0),(P558-(P558/P582))+(Q556/Q$10),\nIF(P582<1,0,(P558-(P558/P582))))))","v":0},{"$f":"IF(AND(R556=0,Q558=0),0,\nIF(AND(R556<>0,Q558=0),(R556/R$10),\nIF(AND(R557<>0,Q558<>0),(Q558-(Q558/Q582))+(R556/R$10),\nIF(Q582<1,0,(Q558-(Q558/Q582))))))","v":0},{"$f":"IF(AND(S556=0,R558=0),0,\nIF(AND(S556<>0,R558=0),(S556/S$10),\nIF(AND(S557<>0,R558<>0),(R558-(R558/R582))+(S556/S$10),\nIF(R582<1,0,(R558-(R558/R582))))))","v":0},{"$f":"IF(AND(T556=0,S558=0),0,\nIF(AND(T556<>0,S558=0),(T556/T$10),\nIF(AND(T557<>0,S558<>0),(S558-(S558/S582))+(T556/T$10),\nIF(S582<1,0,(S558-(S558/S582))))))","v":0},{"$f":"IF(AND(U556=0,T558=0),0,\nIF(AND(U556<>0,T558=0),(U556/U$10),\nIF(AND(U557<>0,T558<>0),(T558-(T558/T582))+(U556/U$10),\nIF(T582<1,0,(T558-(T558/T582))))))","v":0},{"$f":"IF(AND(V556=0,U558=0),0,\nIF(AND(V556<>0,U558=0),(V556/V$10),\nIF(AND(V557<>0,U558<>0),(U558-(U558/U582))+(V556/V$10),\nIF(U582<1,0,(U558-(U558/U582))))))","v":0},{"$f":"IF(AND(W556=0,V558=0),0,\nIF(AND(W556<>0,V558=0),(W556/W$10),\nIF(AND(W557<>0,V558<>0),(V558-(V558/V582))+(W556/W$10),\nIF(V582<1,0,(V558-(V558/V582))))))","v":0}]
[{"$f":"A558+1","v":0},"Depreciated starting RAB",{"$f":"C554/C$10","v":141.73569032386135},{"$f":"IF(C583=\"n/a\",C559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,C559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,C559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":141.73569032386135},{"$f":"IF(D583=\"n/a\",D559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,D559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,D559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":141.73569032386135},{"$f":"IF(E583=\"n/a\",E559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,E559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,E559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":141.73569032386135},{"$f":"IF(F583=\"n/a\",F559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,F559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,F559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":141.73569032386135},{"$f":"IF(G583=\"n/a\",G559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,G559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,G559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":141.73569032386135},{"$f":"IF(H583=\"n/a\",H559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,H559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,H559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":141.73569032386135},{"$f":"IF(I583=\"n/a\",I559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,I559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,I559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":141.73569032386135},{"$f":"IF(J583=\"n/a\",J559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,J559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,J559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":141.73569032386135},{"$f":"IF(K583=\"n/a\",K559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,K559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,K559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":141.73569032386135},{"$f":"IF(L583=\"n/a\",L559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,L559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,L559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":141.73569032386135},{"$f":"IF(M583=\"n/a\",M559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,M559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,M559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":141.73569032386135},{"$f":"IF(N583=\"n/a\",N559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,N559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,N559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":141.73569032386135},{"$f":"IF(O583=\"n/a\",O559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,O559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,O559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":141.73569032386135},{"$f":"IF(P583=\"n/a\",P559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,P559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,P559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":141.73569032386135},{"$f":"IF(Q583=\"n/a\",Q559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,Q559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,Q559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":141.73569032386135},{"$f":"IF(R583=\"n/a\",R559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,R559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,R559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":141.73569032386135},{"$f":"IF(S583=\"n/a\",S559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,S559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,S559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":141.73569032386135},{"$f":"IF(T583=\"n/a\",T559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,T559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,T559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":141.73569032386135},{"$f":"IF(U583=\"n/a\",U559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,U559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,U559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":141.73569032386135},{"$f":"IF(V583=\"n/a\",V559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,V559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,V559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":141.73569032386135}]
[{"$f":"A559+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A560)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D554*((1+D$11)^0.5)/D$10)","v":37.437211491093372},{"$f":"IF(D584=\"n/a\",D560,IFERROR(IF((OFFSET($C560,0,$A560))<0,\nMIN(0,D560-(OFFSET($C560,0,$A560)/(OFFSET($C555,-$A559,$A560)))),\nMAX(0,D560-(OFFSET($C560,0,$A560)/(OFFSET($C555,-$A559,$A560))))),0))","v":36.367576877062135},35.297942263030897,34.22830764899966,33.158673034968423,32.089038420937186,31.019403806905949,29.949769192874712,28.880134578843474,27.810499964812237,26.740865350781,25.671230736749763,24.601596122718526,23.531961508687289,22.462326894656051,21.392692280624814,20.323057666593577,19.25342305256234,18.183788438531103,17.114153824499866]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E554*((1+E$11)^0.5)/E$10)","v":28.898845328948145},{"$f":"IF(E585=\"n/a\",E561,IFERROR(IF((OFFSET($C561,0,$A561))<0,\nMIN(0,E561-(OFFSET($C561,0,$A561)/(OFFSET($C556,-$A560,$A561)))),\nMAX(0,E561-(OFFSET($C561,0,$A561)/(OFFSET($C556,-$A560,$A561))))),0))","v":28.07316403383534},27.247482738722535,26.421801443609731,25.596120148496926,24.770438853384121,23.944757558271316,23.119076263158512,22.293394968045707,21.467713672932902,20.642032377820097,19.816351082707293,18.990669787594488,18.164988492481683,17.339307197368878,16.513625902256074,15.687944607143269,14.862263312030464,14.036582016917659]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F554*((1+F$11)^0.5)/F$10)","v":51.400508818141276},{"$f":"IF(F586=\"n/a\",F562,IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,F562-(OFFSET($C562,0,$A562)/(OFFSET($C557,-$A561,$A562)))),\nMAX(0,F562-(OFFSET($C562,0,$A562)/(OFFSET($C557,-$A561,$A562))))),0))","v":49.931922851908666},48.463336885676057,46.994750919443447,45.526164953210838,44.057578986978228,42.588993020745619,41.120407054513009,39.6518210882804,38.18323512204779,36.714649155815181,35.246063189582571,33.777477223349962,32.308891257117352,30.840305290884746,29.37171932465214,27.903133358419534,26.434547392186929]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G554*((1+G$11)^0.5)/G$10)","v":51.222361058007472},{"$f":"IF(G587=\"n/a\",G563,IFERROR(IF((OFFSET($C563,0,$A563))<0,\nMIN(0,G563-(OFFSET($C563,0,$A563)/(OFFSET($C558,-$A562,$A563)))),\nMAX(0,G563-(OFFSET($C563,0,$A563)/(OFFSET($C558,-$A562,$A563))))),0))","v":49.75886502777869},48.295368997549907,46.831872967321125,45.368376937092343,43.904880906863561,42.441384876634778,40.977888846405996,39.514392816177214,38.050896785948431,36.587400755719649,35.123904725490867,33.660408695262085,32.196912665033302,30.733416634804517,29.269920604575731,27.806424574346945]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H554*((1+H$11)^0.5)/H$10)","v":64.439906525248873},{"$f":"IF(H588=\"n/a\",H564,IFERROR(IF((OFFSET($C564,0,$A564))<0,\nMIN(0,H564-(OFFSET($C564,0,$A564)/(OFFSET($C559,-$A563,$A564)))),\nMAX(0,H564-(OFFSET($C564,0,$A564)/(OFFSET($C559,-$A563,$A564))))),0))","v":62.598766338813192},60.757626152377512,58.916485965941831,57.075345779506151,55.23420559307047,53.39306540663479,51.551925220199109,49.710785033763429,47.869644847327748,46.028504660892068,44.187364474456388,42.346224288020707,40.505084101585027,38.663943915149346,36.822803728713666]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I554*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I589=\"n/a\",I565,IFERROR(IF((OFFSET($C565,0,$A565))<0,\nMIN(0,I565-(OFFSET($C565,0,$A565)/(OFFSET($C560,-$A564,$A565)))),\nMAX(0,I565-(OFFSET($C565,0,$A565)/(OFFSET($C560,-$A564,$A565))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J554*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J590=\"n/a\",J566,IFERROR(IF((OFFSET($C566,0,$A566))<0,\nMIN(0,J566-(OFFSET($C566,0,$A566)/(OFFSET($C561,-$A565,$A566)))),\nMAX(0,J566-(OFFSET($C566,0,$A566)/(OFFSET($C561,-$A565,$A566))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K554*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K591=\"n/a\",K567,IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,K567-(OFFSET($C567,0,$A567)/(OFFSET($C562,-$A566,$A567)))),\nMAX(0,K567-(OFFSET($C567,0,$A567)/(OFFSET($C562,-$A566,$A567))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L554*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L592=\"n/a\",L568,IFERROR(IF((OFFSET($C568,0,$A568))<0,\nMIN(0,L568-(OFFSET($C568,0,$A568)/(OFFSET($C563,-$A567,$A568)))),\nMAX(0,L568-(OFFSET($C568,0,$A568)/(OFFSET($C563,-$A567,$A568))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M554*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M593=\"n/a\",M569,IFERROR(IF((OFFSET($C569,0,$A569))<0,\nMIN(0,M569-(OFFSET($C569,0,$A569)/(OFFSET($C564,-$A568,$A569)))),\nMAX(0,M569-(OFFSET($C569,0,$A569)/(OFFSET($C564,-$A568,$A569))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N554*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N594=\"n/a\",N570,IFERROR(IF((OFFSET($C570,0,$A570))<0,\nMIN(0,N570-(OFFSET($C570,0,$A570)/(OFFSET($C565,-$A569,$A570)))),\nMAX(0,N570-(OFFSET($C570,0,$A570)/(OFFSET($C565,-$A569,$A570))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O554*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O595=\"n/a\",O571,IFERROR(IF((OFFSET($C571,0,$A571))<0,\nMIN(0,O571-(OFFSET($C571,0,$A571)/(OFFSET($C566,-$A570,$A571)))),\nMAX(0,O571-(OFFSET($C571,0,$A571)/(OFFSET($C566,-$A570,$A571))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P554*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P596=\"n/a\",P572,IFERROR(IF((OFFSET($C572,0,$A572))<0,\nMIN(0,P572-(OFFSET($C572,0,$A572)/(OFFSET($C567,-$A571,$A572)))),\nMAX(0,P572-(OFFSET($C572,0,$A572)/(OFFSET($C567,-$A571,$A572))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q554*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q597=\"n/a\",Q573,IFERROR(IF((OFFSET($C573,0,$A573))<0,\nMIN(0,Q573-(OFFSET($C573,0,$A573)/(OFFSET($C568,-$A572,$A573)))),\nMAX(0,Q573-(OFFSET($C573,0,$A573)/(OFFSET($C568,-$A572,$A573))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R554*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R598=\"n/a\",R574,IFERROR(IF((OFFSET($C574,0,$A574))<0,\nMIN(0,R574-(OFFSET($C574,0,$A574)/(OFFSET($C569,-$A573,$A574)))),\nMAX(0,R574-(OFFSET($C574,0,$A574)/(OFFSET($C569,-$A573,$A574))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S554*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S599=\"n/a\",S575,IFERROR(IF((OFFSET($C575,0,$A575))<0,\nMIN(0,S575-(OFFSET($C575,0,$A575)/(OFFSET($C570,-$A574,$A575)))),\nMAX(0,S575-(OFFSET($C575,0,$A575)/(OFFSET($C570,-$A574,$A575))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T554*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T600=\"n/a\",T576,IFERROR(IF((OFFSET($C576,0,$A576))<0,\nMIN(0,T576-(OFFSET($C576,0,$A576)/(OFFSET($C571,-$A575,$A576)))),\nMAX(0,T576-(OFFSET($C576,0,$A576)/(OFFSET($C571,-$A575,$A576))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U554*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U601=\"n/a\",U577,IFERROR(IF((OFFSET($C577,0,$A577))<0,\nMIN(0,U577-(OFFSET($C577,0,$A577)/(OFFSET($C572,-$A576,$A577)))),\nMAX(0,U577-(OFFSET($C577,0,$A577)/(OFFSET($C572,-$A576,$A577))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V554*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V602=\"n/a\",V578,IFERROR(IF((OFFSET($C578,0,$A578))<0,\nMIN(0,V578-(OFFSET($C578,0,$A578)/(OFFSET($C573,-$A577,$A578)))),\nMAX(0,V578-(OFFSET($C578,0,$A578)/(OFFSET($C573,-$A577,$A578))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A579)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W554*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C582<1,D556=0),0,\nIF(D556=0,C582-1,\nIF(C582<1,D557,\n(((C582-1)*(C558-(C558/(C582))))+((D556/D$10)*D557))/(D558))))","v":0},{"$f":"IF(AND(D582<1,E556=0),0,\nIF(E556=0,D582-1,\nIF(D582<1,E557,\n(((D582-1)*(D558-(D558/(D582))))+((E556/E$10)*E557))/(E558))))","v":0},{"$f":"IF(AND(E582<1,F556=0),0,\nIF(F556=0,E582-1,\nIF(E582<1,F557,\n(((E582-1)*(E558-(E558/(E582))))+((F556/F$10)*F557))/(F558))))","v":0},{"$f":"IF(AND(F582<1,G556=0),0,\nIF(G556=0,F582-1,\nIF(F582<1,G557,\n(((F582-1)*(F558-(F558/(F582))))+((G556/G$10)*G557))/(G558))))","v":0},{"$f":"IF(AND(G582<1,H556=0),0,\nIF(H556=0,G582-1,\nIF(G582<1,H557,\n(((G582-1)*(G558-(G558/(G582))))+((H556/H$10)*H557))/(H558))))","v":0},{"$f":"IF(AND(H582<1,I556=0),0,\nIF(I556=0,H582-1,\nIF(H582<1,I557,\n(((H582-1)*(H558-(H558/(H582))))+((I556/I$10)*I557))/(I558))))","v":0},{"$f":"IF(AND(I582<1,J556=0),0,\nIF(J556=0,I582-1,\nIF(I582<1,J557,\n(((I582-1)*(I558-(I558/(I582))))+((J556/J$10)*J557))/(J558))))","v":0},{"$f":"IF(AND(J582<1,K556=0),0,\nIF(K556=0,J582-1,\nIF(J582<1,K557,\n(((J582-1)*(J558-(J558/(J582))))+((K556/K$10)*K557))/(K558))))","v":0},{"$f":"IF(AND(K582<1,L556=0),0,\nIF(L556=0,K582-1,\nIF(K582<1,L557,\n(((K582-1)*(K558-(K558/(K582))))+((L556/L$10)*L557))/(L558))))","v":0},{"$f":"IF(AND(L582<1,M556=0),0,\nIF(M556=0,L582-1,\nIF(L582<1,M557,\n(((L582-1)*(L558-(L558/(L582))))+((M556/M$10)*M557))/(M558))))","v":0},{"$f":"IF(AND(M582<1,N556=0),0,\nIF(N556=0,M582-1,\nIF(M582<1,N557,\n(((M582-1)*(M558-(M558/(M582))))+((N556/N$10)*N557))/(N558))))","v":0},{"$f":"IF(AND(N582<1,O556=0),0,\nIF(O556=0,N582-1,\nIF(N582<1,O557,\n(((N582-1)*(N558-(N558/(N582))))+((O556/O$10)*O557))/(O558))))","v":0},{"$f":"IF(AND(O582<1,P556=0),0,\nIF(P556=0,O582-1,\nIF(O582<1,P557,\n(((O582-1)*(O558-(O558/(O582))))+((P556/P$10)*P557))/(P558))))","v":0},{"$f":"IF(AND(P582<1,Q556=0),0,\nIF(Q556=0,P582-1,\nIF(P582<1,Q557,\n(((P582-1)*(P558-(P558/(P582))))+((Q556/Q$10)*Q557))/(Q558))))","v":0},{"$f":"IF(AND(Q582<1,R556=0),0,\nIF(R556=0,Q582-1,\nIF(Q582<1,R557,\n(((Q582-1)*(Q558-(Q558/(Q582))))+((R556/R$10)*R557))/(R558))))","v":0},{"$f":"IF(AND(R582<1,S556=0),0,\nIF(S556=0,R582-1,\nIF(R582<1,S557,\n(((R582-1)*(R558-(R558/(R582))))+((S556/S$10)*S557))/(S558))))","v":0},{"$f":"IF(AND(S582<1,T556=0),0,\nIF(T556=0,S582-1,\nIF(S582<1,T557,\n(((S582-1)*(S558-(S558/(S582))))+((T556/T$10)*T557))/(T558))))","v":0},{"$f":"IF(AND(T582<1,U556=0),0,\nIF(U556=0,T582-1,\nIF(T582<1,U557,\n(((T582-1)*(T558-(T558/(T582))))+((U556/U$10)*U557))/(U558))))","v":0},{"$f":"IF(AND(U582<1,V556=0),0,\nIF(V556=0,U582-1,\nIF(U582<1,V557,\n(((U582-1)*(U558-(U558/(U582))))+((V556/V$10)*V557))/(V558))))","v":0},{"$f":"IF(AND(V582<1,W556=0),0,\nIF(W556=0,V582-1,\nIF(V582<1,W557,\n(((V582-1)*(V558-(V558/(V582))))+((W556/W$10)*W557))/(W558))))","v":0}]
[null,"RL Start RAB",{"$f":"C555","v":"n/a"},{"$f":"IF(C583=\"n/a\",\"n/a\",MAX(0,C583-1))","v":"n/a"},{"$f":"IF(D583=\"n/a\",\"n/a\",MAX(0,D583-1))","v":"n/a"},{"$f":"IF(E583=\"n/a\",\"n/a\",MAX(0,E583-1))","v":"n/a"},{"$f":"IF(F583=\"n/a\",\"n/a\",MAX(0,F583-1))","v":"n/a"},{"$f":"IF(G583=\"n/a\",\"n/a\",MAX(0,G583-1))","v":"n/a"},{"$f":"IF(H583=\"n/a\",\"n/a\",MAX(0,H583-1))","v":"n/a"},{"$f":"IF(I583=\"n/a\",\"n/a\",MAX(0,I583-1))","v":"n/a"},{"$f":"IF(J583=\"n/a\",\"n/a\",MAX(0,J583-1))","v":"n/a"},{"$f":"IF(K583=\"n/a\",\"n/a\",MAX(0,K583-1))","v":"n/a"},{"$f":"IF(L583=\"n/a\",\"n/a\",MAX(0,L583-1))","v":"n/a"},{"$f":"IF(M583=\"n/a\",\"n/a\",MAX(0,M583-1))","v":"n/a"},{"$f":"IF(N583=\"n/a\",\"n/a\",MAX(0,N583-1))","v":"n/a"},{"$f":"IF(O583=\"n/a\",\"n/a\",MAX(0,O583-1))","v":"n/a"},{"$f":"IF(P583=\"n/a\",\"n/a\",MAX(0,P583-1))","v":"n/a"},{"$f":"IF(Q583=\"n/a\",\"n/a\",MAX(0,Q583-1))","v":"n/a"},{"$f":"IF(R583=\"n/a\",\"n/a\",MAX(0,R583-1))","v":"n/a"},{"$f":"IF(S583=\"n/a\",\"n/a\",MAX(0,S583-1))","v":"n/a"},{"$f":"IF(T583=\"n/a\",\"n/a\",MAX(0,T583-1))","v":"n/a"},{"$f":"IF(U583=\"n/a\",\"n/a\",MAX(0,U583-1))","v":"n/a"},{"$f":"IF(V583=\"n/a\",\"n/a\",MAX(0,V583-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A560)","v":"RL Capex 2020-21"},null,{"$f":"D555","v":35.000000000000007},34.000000000000007,33.000000000000007,32.000000000000007,31.000000000000007,30.000000000000007,29.000000000000007,28.000000000000007,27.000000000000007,26.000000000000007,25.000000000000007,24.000000000000007,23.000000000000007,22.000000000000007,21.000000000000007,20.000000000000007,19.000000000000007,18.000000000000007,17.000000000000007,16.000000000000007]
[null,"RL Capex 2021-22",null,null,{"$f":"E555","v":35.000000000000007},34.000000000000007,33.000000000000007,32.000000000000007,31.000000000000007,30.000000000000007,29.000000000000007,28.000000000000007,27.000000000000007,26.000000000000007,25.000000000000007,24.000000000000007,23.000000000000007,22.000000000000007,21.000000000000007,20.000000000000007,19.000000000000007,18.000000000000007,17.000000000000007]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F555","v":35.000000000000007},34.000000000000007,33.000000000000007,32.000000000000007,31.000000000000007,30.000000000000007,29.000000000000007,28.000000000000007,27.000000000000007,26.000000000000007,25.000000000000007,24.000000000000007,23.000000000000007,22.000000000000007,21.000000000000007,20.000000000000007,19.000000000000007,18.000000000000007]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G555","v":35.000000000000007},34.000000000000007,33.000000000000007,32.000000000000007,31.000000000000007,30.000000000000007,29.000000000000007,28.000000000000007,27.000000000000007,26.000000000000007,25.000000000000007,24.000000000000007,23.000000000000007,22.000000000000007,21.000000000000007,20.000000000000007,19.000000000000007]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H555","v":35.000000000000007},34.000000000000007,33.000000000000007,32.000000000000007,31.000000000000007,30.000000000000007,29.000000000000007,28.000000000000007,27.000000000000007,26.000000000000007,25.000000000000007,24.000000000000007,23.000000000000007,22.000000000000007,21.000000000000007,20.000000000000007]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I555","v":35.000000000000007},34.000000000000007,33.000000000000007,32.000000000000007,31.000000000000007,30.000000000000007,29.000000000000007,28.000000000000007,27.000000000000007,26.000000000000007,25.000000000000007,24.000000000000007,23.000000000000007,22.000000000000007,21.000000000000007]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J555","v":35.000000000000007},34.000000000000007,33.000000000000007,32.000000000000007,31.000000000000007,30.000000000000007,29.000000000000007,28.000000000000007,27.000000000000007,26.000000000000007,25.000000000000007,24.000000000000007,23.000000000000007,22.000000000000007]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K555","v":35.000000000000007},34.000000000000007,33.000000000000007,32.000000000000007,31.000000000000007,30.000000000000007,29.000000000000007,28.000000000000007,27.000000000000007,26.000000000000007,25.000000000000007,24.000000000000007,23.000000000000007]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L555","v":35.000000000000007},34.000000000000007,33.000000000000007,32.000000000000007,31.000000000000007,30.000000000000007,29.000000000000007,28.000000000000007,27.000000000000007,26.000000000000007,25.000000000000007,24.000000000000007]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M555","v":35.000000000000007},34.000000000000007,33.000000000000007,32.000000000000007,31.000000000000007,30.000000000000007,29.000000000000007,28.000000000000007,27.000000000000007,26.000000000000007,25.000000000000007]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N555","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O555","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P555","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q555","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R555","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S555","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T555","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U555","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V555","v":0},{"$f":"IF(V602=\"n/a\",\"n/a\",MAX(0,V602-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W555","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C555<>\"n/a\",C555<>\"n/a\"),IF(SUM(C558:C580)=0,0,IF((SUMPRODUCT(C558:C580,C582:C604)/SUM(C558:C580))<0,1,(SUMPRODUCT(C558:C580,C582:C604)/SUM(C558:C580)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C555<>\"n/a\",D555<>\"n/a\"),IF(SUM(D558:D580)=0,0,IF((SUMPRODUCT(D558:D580,D582:D604)/SUM(D558:D580))<0,1,(SUMPRODUCT(D558:D580,D582:D604)/SUM(D558:D580)))),\"n/a\"))","v":7.3130612325602442},{"$f":"(IF(OR($C555<>\"n/a\",E555<>\"n/a\"),IF(SUM(E558:E580)=0,0,IF((SUMPRODUCT(E558:E580,E582:E604)/SUM(E558:E580))<0,1,(SUMPRODUCT(E558:E580,E582:E604)/SUM(E558:E580)))),\"n/a\"))","v":10.859585792917473},15.275734442577852,18.02088613994383,20.38557054728151,19.540716225319041,18.701763063131821,17.869054274993328,17.042960216706788,16.223881122671795,15.412250180989661,14.608536996338449,13.813251498889599,13.026948367765328,12.250232049828037,11.483762469423244,10.728261542662594,9.9845206316867436,9.2534091010478878,8.5358841711223938]
[]
["Asset Class 12",{"$f":"VLOOKUP($A607,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Communications – Pilot Wires"}]
[{"$f":"VALUE(REPLACE(A607,1,12,\"\"))","v":12},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A608,0),\"enter input\")","v":132.68239307919609},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A608,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A608,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A608,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":15.693556531221097},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A608,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A608,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A608,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":17.570418899996849},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A608,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A608,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A608,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":7.4641074508387648},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A608,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A608,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A608,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":10.587481},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A608,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A608,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A608,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":26.136188688540102},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A608,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A608,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A608,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A608,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A608,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A608,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A608,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A608,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A608,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A608,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A608,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A608,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A608,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A608,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A608,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A608,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A608,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A608,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A608,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A608,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A608,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A608,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A608,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A608,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A608,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A608,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A608,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A608,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A608,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A608,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A608,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A608,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A608,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A608,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A608,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A608,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A608,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A608,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A608,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A608,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A608,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A608,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A608,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A608,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A608,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A608,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A608,1))))","v":35},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A608,1))))","v":35},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A608,1))))","v":35},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A608,1))))","v":35},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A608,1))))","v":35},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A608,1))))","v":35},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A608,1))))","v":35},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A608,1))))","v":35},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A608,1))))","v":35},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A608,1))))","v":35},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A608,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A608,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A608,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A608,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A608,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A608,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A608,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A608,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A608,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A608,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A608,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A608,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A608,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D610=0,C612=0),0,\nIF(AND(D610<>0,C612=0),(D610/D$10),\nIF(AND(D611<>0,C612<>0),(C612-(C612/C636))+(D610/D$10),\nIF(C636<1,0,(C612-(C612/C636))))))","v":0},{"$f":"IF(AND(E610=0,D612=0),0,\nIF(AND(E610<>0,D612=0),(E610/E$10),\nIF(AND(E611<>0,D612<>0),(D612-(D612/D636))+(E610/E$10),\nIF(D636<1,0,(D612-(D612/D636))))))","v":0},{"$f":"IF(AND(F610=0,E612=0),0,\nIF(AND(F610<>0,E612=0),(F610/F$10),\nIF(AND(F611<>0,E612<>0),(E612-(E612/E636))+(F610/F$10),\nIF(E636<1,0,(E612-(E612/E636))))))","v":0},{"$f":"IF(AND(G610=0,F612=0),0,\nIF(AND(G610<>0,F612=0),(G610/G$10),\nIF(AND(G611<>0,F612<>0),(F612-(F612/F636))+(G610/G$10),\nIF(F636<1,0,(F612-(F612/F636))))))","v":0},{"$f":"IF(AND(H610=0,G612=0),0,\nIF(AND(H610<>0,G612=0),(H610/H$10),\nIF(AND(H611<>0,G612<>0),(G612-(G612/G636))+(H610/H$10),\nIF(G636<1,0,(G612-(G612/G636))))))","v":0},{"$f":"IF(AND(I610=0,H612=0),0,\nIF(AND(I610<>0,H612=0),(I610/I$10),\nIF(AND(I611<>0,H612<>0),(H612-(H612/H636))+(I610/I$10),\nIF(H636<1,0,(H612-(H612/H636))))))","v":0},{"$f":"IF(AND(J610=0,I612=0),0,\nIF(AND(J610<>0,I612=0),(J610/J$10),\nIF(AND(J611<>0,I612<>0),(I612-(I612/I636))+(J610/J$10),\nIF(I636<1,0,(I612-(I612/I636))))))","v":0},{"$f":"IF(AND(K610=0,J612=0),0,\nIF(AND(K610<>0,J612=0),(K610/K$10),\nIF(AND(K611<>0,J612<>0),(J612-(J612/J636))+(K610/K$10),\nIF(J636<1,0,(J612-(J612/J636))))))","v":0},{"$f":"IF(AND(L610=0,K612=0),0,\nIF(AND(L610<>0,K612=0),(L610/L$10),\nIF(AND(L611<>0,K612<>0),(K612-(K612/K636))+(L610/L$10),\nIF(K636<1,0,(K612-(K612/K636))))))","v":0},{"$f":"IF(AND(M610=0,L612=0),0,\nIF(AND(M610<>0,L612=0),(M610/M$10),\nIF(AND(M611<>0,L612<>0),(L612-(L612/L636))+(M610/M$10),\nIF(L636<1,0,(L612-(L612/L636))))))","v":0},{"$f":"IF(AND(N610=0,M612=0),0,\nIF(AND(N610<>0,M612=0),(N610/N$10),\nIF(AND(N611<>0,M612<>0),(M612-(M612/M636))+(N610/N$10),\nIF(M636<1,0,(M612-(M612/M636))))))","v":0},{"$f":"IF(AND(O610=0,N612=0),0,\nIF(AND(O610<>0,N612=0),(O610/O$10),\nIF(AND(O611<>0,N612<>0),(N612-(N612/N636))+(O610/O$10),\nIF(N636<1,0,(N612-(N612/N636))))))","v":0},{"$f":"IF(AND(P610=0,O612=0),0,\nIF(AND(P610<>0,O612=0),(P610/P$10),\nIF(AND(P611<>0,O612<>0),(O612-(O612/O636))+(P610/P$10),\nIF(O636<1,0,(O612-(O612/O636))))))","v":0},{"$f":"IF(AND(Q610=0,P612=0),0,\nIF(AND(Q610<>0,P612=0),(Q610/Q$10),\nIF(AND(Q611<>0,P612<>0),(P612-(P612/P636))+(Q610/Q$10),\nIF(P636<1,0,(P612-(P612/P636))))))","v":0},{"$f":"IF(AND(R610=0,Q612=0),0,\nIF(AND(R610<>0,Q612=0),(R610/R$10),\nIF(AND(R611<>0,Q612<>0),(Q612-(Q612/Q636))+(R610/R$10),\nIF(Q636<1,0,(Q612-(Q612/Q636))))))","v":0},{"$f":"IF(AND(S610=0,R612=0),0,\nIF(AND(S610<>0,R612=0),(S610/S$10),\nIF(AND(S611<>0,R612<>0),(R612-(R612/R636))+(S610/S$10),\nIF(R636<1,0,(R612-(R612/R636))))))","v":0},{"$f":"IF(AND(T610=0,S612=0),0,\nIF(AND(T610<>0,S612=0),(T610/T$10),\nIF(AND(T611<>0,S612<>0),(S612-(S612/S636))+(T610/T$10),\nIF(S636<1,0,(S612-(S612/S636))))))","v":0},{"$f":"IF(AND(U610=0,T612=0),0,\nIF(AND(U610<>0,T612=0),(U610/U$10),\nIF(AND(U611<>0,T612<>0),(T612-(T612/T636))+(U610/U$10),\nIF(T636<1,0,(T612-(T612/T636))))))","v":0},{"$f":"IF(AND(V610=0,U612=0),0,\nIF(AND(V610<>0,U612=0),(V610/V$10),\nIF(AND(V611<>0,U612<>0),(U612-(U612/U636))+(V610/V$10),\nIF(U636<1,0,(U612-(U612/U636))))))","v":0},{"$f":"IF(AND(W610=0,V612=0),0,\nIF(AND(W610<>0,V612=0),(W610/W$10),\nIF(AND(W611<>0,V612<>0),(V612-(V612/V636))+(W610/W$10),\nIF(V636<1,0,(V612-(V612/V636))))))","v":0}]
[{"$f":"A612+1","v":0},"Depreciated starting RAB",{"$f":"C608/C$10","v":132.68239307919609},{"$f":"IF(C637=\"n/a\",C613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,C613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,C613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":132.68239307919609},{"$f":"IF(D637=\"n/a\",D613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,D613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,D613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":132.68239307919609},{"$f":"IF(E637=\"n/a\",E613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,E613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,E613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":132.68239307919609},{"$f":"IF(F637=\"n/a\",F613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,F613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,F613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":132.68239307919609},{"$f":"IF(G637=\"n/a\",G613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,G613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,G613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":132.68239307919609},{"$f":"IF(H637=\"n/a\",H613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,H613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,H613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":132.68239307919609},{"$f":"IF(I637=\"n/a\",I613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,I613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,I613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":132.68239307919609},{"$f":"IF(J637=\"n/a\",J613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,J613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,J613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":132.68239307919609},{"$f":"IF(K637=\"n/a\",K613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,K613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,K613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":132.68239307919609},{"$f":"IF(L637=\"n/a\",L613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,L613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,L613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":132.68239307919609},{"$f":"IF(M637=\"n/a\",M613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,M613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,M613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":132.68239307919609},{"$f":"IF(N637=\"n/a\",N613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,N613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,N613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":132.68239307919609},{"$f":"IF(O637=\"n/a\",O613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,O613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,O613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":132.68239307919609},{"$f":"IF(P637=\"n/a\",P613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,P613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,P613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":132.68239307919609},{"$f":"IF(Q637=\"n/a\",Q613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,Q613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,Q613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":132.68239307919609},{"$f":"IF(R637=\"n/a\",R613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,R613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,R613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":132.68239307919609},{"$f":"IF(S637=\"n/a\",S613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,S613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,S613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":132.68239307919609},{"$f":"IF(T637=\"n/a\",T613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,T613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,T613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":132.68239307919609},{"$f":"IF(U637=\"n/a\",U613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,U613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,U613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":132.68239307919609},{"$f":"IF(V637=\"n/a\",V613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,V613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,V613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":132.68239307919609}]
[{"$f":"A613+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A614)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D608*((1+D$11)^0.5)/D$10)","v":15.660704065718917},{"$f":"IF(D638=\"n/a\",D614,IFERROR(IF((OFFSET($C614,0,$A614))<0,\nMIN(0,D614-(OFFSET($C614,0,$A614)/(OFFSET($C609,-$A613,$A614)))),\nMAX(0,D614-(OFFSET($C614,0,$A614)/(OFFSET($C609,-$A613,$A614))))),0))","v":15.213255378126949},14.76580669053498,14.318358002943011,13.870909315351042,13.423460627759074,12.976011940167105,12.528563252575136,12.081114564983167,11.633665877391199,11.18621718979923,10.738768502207261,10.291319814615292,9.8438711270233235,9.3964224394313547,8.9489737518393859,8.5015250642474172,8.0540763766554484,7.6066276890634796,7.1591790014715109]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E608*((1+E$11)^0.5)/E$10)","v":17.596384049833439},{"$f":"IF(E639=\"n/a\",E615,IFERROR(IF((OFFSET($C615,0,$A615))<0,\nMIN(0,E615-(OFFSET($C615,0,$A615)/(OFFSET($C610,-$A614,$A615)))),\nMAX(0,E615-(OFFSET($C615,0,$A615)/(OFFSET($C610,-$A614,$A615))))),0))","v":17.093630219838197},16.590876389842954,16.088122559847712,15.585368729852471,15.08261489985723,14.579861069861989,14.077107239866749,13.574353409871508,13.071599579876267,12.568845749881026,12.066091919885785,11.563338089890545,11.060584259895304,10.557830429900063,10.055076599904822,9.5523227699095816,9.0495689399143409,8.5468151099191001]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F608*((1+F$11)^0.5)/F$10)","v":7.3698718708027},{"$f":"IF(F640=\"n/a\",F616,IFERROR(IF((OFFSET($C616,0,$A616))<0,\nMIN(0,F616-(OFFSET($C616,0,$A616)/(OFFSET($C611,-$A615,$A616)))),\nMAX(0,F616-(OFFSET($C616,0,$A616)/(OFFSET($C611,-$A615,$A616))))),0))","v":7.1593041030654803},6.9487363353282605,6.7381685675910408,6.527600799853821,6.3170330321166013,6.1064652643793815,5.8958974966421618,5.685329728904942,5.4747619611677223,5.2641941934305025,5.0536264256932828,4.8430586579560631,4.6324908902188433,4.4219231224816236,4.2113553547444038,4.0007875870071841,3.7902198192699639]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G608*((1+G$11)^0.5)/G$10)","v":9.5267104287110023},{"$f":"IF(G641=\"n/a\",G617,IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,G617-(OFFSET($C617,0,$A617)/(OFFSET($C612,-$A616,$A617)))),\nMAX(0,G617-(OFFSET($C617,0,$A617)/(OFFSET($C612,-$A616,$A617))))),0))","v":9.2545187021764015},8.9823269756418007,8.7101352491071999,8.4379435225725992,8.1657517960379984,7.8935600695033985,7.6213683429687986,7.3491766164341987,7.0769848898995988,6.804793163364999,6.5326014368303991,6.2604097102957992,5.9882179837611993,5.7160262572265994,5.4438345306919995,5.1716428041573996]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H608*((1+H$11)^0.5)/H$10)","v":22.429623764506402},{"$f":"IF(H642=\"n/a\",H618,IFERROR(IF((OFFSET($C618,0,$A618))<0,\nMIN(0,H618-(OFFSET($C618,0,$A618)/(OFFSET($C613,-$A617,$A618)))),\nMAX(0,H618-(OFFSET($C618,0,$A618)/(OFFSET($C613,-$A617,$A618))))),0))","v":21.78877737123479},21.147930977963178,20.507084584691565,19.866238191419953,19.22539179814834,18.584545404876728,17.943699011605116,17.302852618333503,16.662006225061891,16.021159831790278,15.380313438518666,14.739467045247054,14.098620651975441,13.457774258703829,12.816927865432216]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I608*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I643=\"n/a\",I619,IFERROR(IF((OFFSET($C619,0,$A619))<0,\nMIN(0,I619-(OFFSET($C619,0,$A619)/(OFFSET($C614,-$A618,$A619)))),\nMAX(0,I619-(OFFSET($C619,0,$A619)/(OFFSET($C614,-$A618,$A619))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J608*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J644=\"n/a\",J620,IFERROR(IF((OFFSET($C620,0,$A620))<0,\nMIN(0,J620-(OFFSET($C620,0,$A620)/(OFFSET($C615,-$A619,$A620)))),\nMAX(0,J620-(OFFSET($C620,0,$A620)/(OFFSET($C615,-$A619,$A620))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K608*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K645=\"n/a\",K621,IFERROR(IF((OFFSET($C621,0,$A621))<0,\nMIN(0,K621-(OFFSET($C621,0,$A621)/(OFFSET($C616,-$A620,$A621)))),\nMAX(0,K621-(OFFSET($C621,0,$A621)/(OFFSET($C616,-$A620,$A621))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L608*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L646=\"n/a\",L622,IFERROR(IF((OFFSET($C622,0,$A622))<0,\nMIN(0,L622-(OFFSET($C622,0,$A622)/(OFFSET($C617,-$A621,$A622)))),\nMAX(0,L622-(OFFSET($C622,0,$A622)/(OFFSET($C617,-$A621,$A622))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M608*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M647=\"n/a\",M623,IFERROR(IF((OFFSET($C623,0,$A623))<0,\nMIN(0,M623-(OFFSET($C623,0,$A623)/(OFFSET($C618,-$A622,$A623)))),\nMAX(0,M623-(OFFSET($C623,0,$A623)/(OFFSET($C618,-$A622,$A623))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N608*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N648=\"n/a\",N624,IFERROR(IF((OFFSET($C624,0,$A624))<0,\nMIN(0,N624-(OFFSET($C624,0,$A624)/(OFFSET($C619,-$A623,$A624)))),\nMAX(0,N624-(OFFSET($C624,0,$A624)/(OFFSET($C619,-$A623,$A624))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O608*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O649=\"n/a\",O625,IFERROR(IF((OFFSET($C625,0,$A625))<0,\nMIN(0,O625-(OFFSET($C625,0,$A625)/(OFFSET($C620,-$A624,$A625)))),\nMAX(0,O625-(OFFSET($C625,0,$A625)/(OFFSET($C620,-$A624,$A625))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P608*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P650=\"n/a\",P626,IFERROR(IF((OFFSET($C626,0,$A626))<0,\nMIN(0,P626-(OFFSET($C626,0,$A626)/(OFFSET($C621,-$A625,$A626)))),\nMAX(0,P626-(OFFSET($C626,0,$A626)/(OFFSET($C621,-$A625,$A626))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q608*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q651=\"n/a\",Q627,IFERROR(IF((OFFSET($C627,0,$A627))<0,\nMIN(0,Q627-(OFFSET($C627,0,$A627)/(OFFSET($C622,-$A626,$A627)))),\nMAX(0,Q627-(OFFSET($C627,0,$A627)/(OFFSET($C622,-$A626,$A627))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R608*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R652=\"n/a\",R628,IFERROR(IF((OFFSET($C628,0,$A628))<0,\nMIN(0,R628-(OFFSET($C628,0,$A628)/(OFFSET($C623,-$A627,$A628)))),\nMAX(0,R628-(OFFSET($C628,0,$A628)/(OFFSET($C623,-$A627,$A628))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S608*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S653=\"n/a\",S629,IFERROR(IF((OFFSET($C629,0,$A629))<0,\nMIN(0,S629-(OFFSET($C629,0,$A629)/(OFFSET($C624,-$A628,$A629)))),\nMAX(0,S629-(OFFSET($C629,0,$A629)/(OFFSET($C624,-$A628,$A629))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T608*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T654=\"n/a\",T630,IFERROR(IF((OFFSET($C630,0,$A630))<0,\nMIN(0,T630-(OFFSET($C630,0,$A630)/(OFFSET($C625,-$A629,$A630)))),\nMAX(0,T630-(OFFSET($C630,0,$A630)/(OFFSET($C625,-$A629,$A630))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U608*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U655=\"n/a\",U631,IFERROR(IF((OFFSET($C631,0,$A631))<0,\nMIN(0,U631-(OFFSET($C631,0,$A631)/(OFFSET($C626,-$A630,$A631)))),\nMAX(0,U631-(OFFSET($C631,0,$A631)/(OFFSET($C626,-$A630,$A631))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V608*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V656=\"n/a\",V632,IFERROR(IF((OFFSET($C632,0,$A632))<0,\nMIN(0,V632-(OFFSET($C632,0,$A632)/(OFFSET($C627,-$A631,$A632)))),\nMAX(0,V632-(OFFSET($C632,0,$A632)/(OFFSET($C627,-$A631,$A632))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A633)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W608*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C636<1,D610=0),0,\nIF(D610=0,C636-1,\nIF(C636<1,D611,\n(((C636-1)*(C612-(C612/(C636))))+((D610/D$10)*D611))/(D612))))","v":0},{"$f":"IF(AND(D636<1,E610=0),0,\nIF(E610=0,D636-1,\nIF(D636<1,E611,\n(((D636-1)*(D612-(D612/(D636))))+((E610/E$10)*E611))/(E612))))","v":0},{"$f":"IF(AND(E636<1,F610=0),0,\nIF(F610=0,E636-1,\nIF(E636<1,F611,\n(((E636-1)*(E612-(E612/(E636))))+((F610/F$10)*F611))/(F612))))","v":0},{"$f":"IF(AND(F636<1,G610=0),0,\nIF(G610=0,F636-1,\nIF(F636<1,G611,\n(((F636-1)*(F612-(F612/(F636))))+((G610/G$10)*G611))/(G612))))","v":0},{"$f":"IF(AND(G636<1,H610=0),0,\nIF(H610=0,G636-1,\nIF(G636<1,H611,\n(((G636-1)*(G612-(G612/(G636))))+((H610/H$10)*H611))/(H612))))","v":0},{"$f":"IF(AND(H636<1,I610=0),0,\nIF(I610=0,H636-1,\nIF(H636<1,I611,\n(((H636-1)*(H612-(H612/(H636))))+((I610/I$10)*I611))/(I612))))","v":0},{"$f":"IF(AND(I636<1,J610=0),0,\nIF(J610=0,I636-1,\nIF(I636<1,J611,\n(((I636-1)*(I612-(I612/(I636))))+((J610/J$10)*J611))/(J612))))","v":0},{"$f":"IF(AND(J636<1,K610=0),0,\nIF(K610=0,J636-1,\nIF(J636<1,K611,\n(((J636-1)*(J612-(J612/(J636))))+((K610/K$10)*K611))/(K612))))","v":0},{"$f":"IF(AND(K636<1,L610=0),0,\nIF(L610=0,K636-1,\nIF(K636<1,L611,\n(((K636-1)*(K612-(K612/(K636))))+((L610/L$10)*L611))/(L612))))","v":0},{"$f":"IF(AND(L636<1,M610=0),0,\nIF(M610=0,L636-1,\nIF(L636<1,M611,\n(((L636-1)*(L612-(L612/(L636))))+((M610/M$10)*M611))/(M612))))","v":0},{"$f":"IF(AND(M636<1,N610=0),0,\nIF(N610=0,M636-1,\nIF(M636<1,N611,\n(((M636-1)*(M612-(M612/(M636))))+((N610/N$10)*N611))/(N612))))","v":0},{"$f":"IF(AND(N636<1,O610=0),0,\nIF(O610=0,N636-1,\nIF(N636<1,O611,\n(((N636-1)*(N612-(N612/(N636))))+((O610/O$10)*O611))/(O612))))","v":0},{"$f":"IF(AND(O636<1,P610=0),0,\nIF(P610=0,O636-1,\nIF(O636<1,P611,\n(((O636-1)*(O612-(O612/(O636))))+((P610/P$10)*P611))/(P612))))","v":0},{"$f":"IF(AND(P636<1,Q610=0),0,\nIF(Q610=0,P636-1,\nIF(P636<1,Q611,\n(((P636-1)*(P612-(P612/(P636))))+((Q610/Q$10)*Q611))/(Q612))))","v":0},{"$f":"IF(AND(Q636<1,R610=0),0,\nIF(R610=0,Q636-1,\nIF(Q636<1,R611,\n(((Q636-1)*(Q612-(Q612/(Q636))))+((R610/R$10)*R611))/(R612))))","v":0},{"$f":"IF(AND(R636<1,S610=0),0,\nIF(S610=0,R636-1,\nIF(R636<1,S611,\n(((R636-1)*(R612-(R612/(R636))))+((S610/S$10)*S611))/(S612))))","v":0},{"$f":"IF(AND(S636<1,T610=0),0,\nIF(T610=0,S636-1,\nIF(S636<1,T611,\n(((S636-1)*(S612-(S612/(S636))))+((T610/T$10)*T611))/(T612))))","v":0},{"$f":"IF(AND(T636<1,U610=0),0,\nIF(U610=0,T636-1,\nIF(T636<1,U611,\n(((T636-1)*(T612-(T612/(T636))))+((U610/U$10)*U611))/(U612))))","v":0},{"$f":"IF(AND(U636<1,V610=0),0,\nIF(V610=0,U636-1,\nIF(U636<1,V611,\n(((U636-1)*(U612-(U612/(U636))))+((V610/V$10)*V611))/(V612))))","v":0},{"$f":"IF(AND(V636<1,W610=0),0,\nIF(W610=0,V636-1,\nIF(V636<1,W611,\n(((V636-1)*(V612-(V612/(V636))))+((W610/W$10)*W611))/(W612))))","v":0}]
[null,"RL Start RAB",{"$f":"C609","v":"n/a"},{"$f":"IF(C637=\"n/a\",\"n/a\",MAX(0,C637-1))","v":"n/a"},{"$f":"IF(D637=\"n/a\",\"n/a\",MAX(0,D637-1))","v":"n/a"},{"$f":"IF(E637=\"n/a\",\"n/a\",MAX(0,E637-1))","v":"n/a"},{"$f":"IF(F637=\"n/a\",\"n/a\",MAX(0,F637-1))","v":"n/a"},{"$f":"IF(G637=\"n/a\",\"n/a\",MAX(0,G637-1))","v":"n/a"},{"$f":"IF(H637=\"n/a\",\"n/a\",MAX(0,H637-1))","v":"n/a"},{"$f":"IF(I637=\"n/a\",\"n/a\",MAX(0,I637-1))","v":"n/a"},{"$f":"IF(J637=\"n/a\",\"n/a\",MAX(0,J637-1))","v":"n/a"},{"$f":"IF(K637=\"n/a\",\"n/a\",MAX(0,K637-1))","v":"n/a"},{"$f":"IF(L637=\"n/a\",\"n/a\",MAX(0,L637-1))","v":"n/a"},{"$f":"IF(M637=\"n/a\",\"n/a\",MAX(0,M637-1))","v":"n/a"},{"$f":"IF(N637=\"n/a\",\"n/a\",MAX(0,N637-1))","v":"n/a"},{"$f":"IF(O637=\"n/a\",\"n/a\",MAX(0,O637-1))","v":"n/a"},{"$f":"IF(P637=\"n/a\",\"n/a\",MAX(0,P637-1))","v":"n/a"},{"$f":"IF(Q637=\"n/a\",\"n/a\",MAX(0,Q637-1))","v":"n/a"},{"$f":"IF(R637=\"n/a\",\"n/a\",MAX(0,R637-1))","v":"n/a"},{"$f":"IF(S637=\"n/a\",\"n/a\",MAX(0,S637-1))","v":"n/a"},{"$f":"IF(T637=\"n/a\",\"n/a\",MAX(0,T637-1))","v":"n/a"},{"$f":"IF(U637=\"n/a\",\"n/a\",MAX(0,U637-1))","v":"n/a"},{"$f":"IF(V637=\"n/a\",\"n/a\",MAX(0,V637-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A614)","v":"RL Capex 2020-21"},null,{"$f":"D609","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[null,"RL Capex 2021-22",null,null,{"$f":"E609","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F609","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G609","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H609","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I609","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J609","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K609","v":35},34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L609","v":35},34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M609","v":35},34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N609","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O609","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P609","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q609","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R609","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S609","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T609","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U609","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V609","v":0},{"$f":"IF(V656=\"n/a\",\"n/a\",MAX(0,V656-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W609","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C609<>\"n/a\",C609<>\"n/a\"),IF(SUM(C612:C634)=0,0,IF((SUMPRODUCT(C612:C634,C636:C658)/SUM(C612:C634))<0,1,(SUMPRODUCT(C612:C634,C636:C658)/SUM(C612:C634)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C609<>\"n/a\",D609<>\"n/a\"),IF(SUM(D612:D634)=0,0,IF((SUMPRODUCT(D612:D634,D636:D658)/SUM(D612:D634))<0,1,(SUMPRODUCT(D612:D634,D636:D658)/SUM(D612:D634)))),\"n/a\"))","v":3.6949790913742628},{"$f":"(IF(OR($C609<>\"n/a\",E609<>\"n/a\"),IF(SUM(E612:E634)=0,0,IF((SUMPRODUCT(E612:E634,E636:E658)/SUM(E612:E634))<0,1,(SUMPRODUCT(E612:E634,E636:E658)/SUM(E612:E634)))),\"n/a\"))","v":6.8470010757254203},7.715592070733849,8.7783352604263136,11.297104672340449,10.736453544795779,10.185046476476149,9.6431783167761616,9.1111565892348896,8.5893021799335099,8.0779500712542287,7.5774501245263606,7.0881679154022095,6.6104856261546256,6.1448029994731073,5.6915383587609991,5.2511297004067687,4.8240358640232213,4.4107377872259024,4.0117398521625685]
[]
["Asset Class 13",{"$f":"VLOOKUP($A661,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Generation Assets"}]
[{"$f":"VALUE(REPLACE(A661,1,12,\"\"))","v":13},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A662,0),\"enter input\")","v":20.797700817255041},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A662,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A662,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A662,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A662,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A662,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A662,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A662,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A662,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A662,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A662,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A662,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A662,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A662,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A662,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A662,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A662,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A662,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A662,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A662,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A662,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A662,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A662,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A662,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A662,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A662,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A662,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A662,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A662,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A662,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A662,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A662,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A662,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A662,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A662,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A662,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A662,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A662,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A662,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A662,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A662,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A662,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A662,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A662,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A662,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A662,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A662,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A662,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A662,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A662,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A662,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A662,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A662,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A662,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A662,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A662,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A662,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A662,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A662,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A662,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A662,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A662,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A662,1))))","v":30.000000000000004},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A662,1))))","v":30.000000000000004},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A662,1))))","v":30.000000000000004},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A662,1))))","v":30.000000000000004},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A662,1))))","v":30.000000000000004},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A662,1))))","v":30.000000000000004},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A662,1))))","v":30.000000000000004},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A662,1))))","v":30.000000000000004},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A662,1))))","v":30.000000000000004},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A662,1))))","v":30.000000000000004},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A662,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A662,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A662,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A662,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A662,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A662,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A662,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A662,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A662,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A662,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A662,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A662,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A662,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D664=0,C666=0),0,\nIF(AND(D664<>0,C666=0),(D664/D$10),\nIF(AND(D665<>0,C666<>0),(C666-(C666/C690))+(D664/D$10),\nIF(C690<1,0,(C666-(C666/C690))))))","v":0},{"$f":"IF(AND(E664=0,D666=0),0,\nIF(AND(E664<>0,D666=0),(E664/E$10),\nIF(AND(E665<>0,D666<>0),(D666-(D666/D690))+(E664/E$10),\nIF(D690<1,0,(D666-(D666/D690))))))","v":0},{"$f":"IF(AND(F664=0,E666=0),0,\nIF(AND(F664<>0,E666=0),(F664/F$10),\nIF(AND(F665<>0,E666<>0),(E666-(E666/E690))+(F664/F$10),\nIF(E690<1,0,(E666-(E666/E690))))))","v":0},{"$f":"IF(AND(G664=0,F666=0),0,\nIF(AND(G664<>0,F666=0),(G664/G$10),\nIF(AND(G665<>0,F666<>0),(F666-(F666/F690))+(G664/G$10),\nIF(F690<1,0,(F666-(F666/F690))))))","v":0},{"$f":"IF(AND(H664=0,G666=0),0,\nIF(AND(H664<>0,G666=0),(H664/H$10),\nIF(AND(H665<>0,G666<>0),(G666-(G666/G690))+(H664/H$10),\nIF(G690<1,0,(G666-(G666/G690))))))","v":0},{"$f":"IF(AND(I664=0,H666=0),0,\nIF(AND(I664<>0,H666=0),(I664/I$10),\nIF(AND(I665<>0,H666<>0),(H666-(H666/H690))+(I664/I$10),\nIF(H690<1,0,(H666-(H666/H690))))))","v":0},{"$f":"IF(AND(J664=0,I666=0),0,\nIF(AND(J664<>0,I666=0),(J664/J$10),\nIF(AND(J665<>0,I666<>0),(I666-(I666/I690))+(J664/J$10),\nIF(I690<1,0,(I666-(I666/I690))))))","v":0},{"$f":"IF(AND(K664=0,J666=0),0,\nIF(AND(K664<>0,J666=0),(K664/K$10),\nIF(AND(K665<>0,J666<>0),(J666-(J666/J690))+(K664/K$10),\nIF(J690<1,0,(J666-(J666/J690))))))","v":0},{"$f":"IF(AND(L664=0,K666=0),0,\nIF(AND(L664<>0,K666=0),(L664/L$10),\nIF(AND(L665<>0,K666<>0),(K666-(K666/K690))+(L664/L$10),\nIF(K690<1,0,(K666-(K666/K690))))))","v":0},{"$f":"IF(AND(M664=0,L666=0),0,\nIF(AND(M664<>0,L666=0),(M664/M$10),\nIF(AND(M665<>0,L666<>0),(L666-(L666/L690))+(M664/M$10),\nIF(L690<1,0,(L666-(L666/L690))))))","v":0},{"$f":"IF(AND(N664=0,M666=0),0,\nIF(AND(N664<>0,M666=0),(N664/N$10),\nIF(AND(N665<>0,M666<>0),(M666-(M666/M690))+(N664/N$10),\nIF(M690<1,0,(M666-(M666/M690))))))","v":0},{"$f":"IF(AND(O664=0,N666=0),0,\nIF(AND(O664<>0,N666=0),(O664/O$10),\nIF(AND(O665<>0,N666<>0),(N666-(N666/N690))+(O664/O$10),\nIF(N690<1,0,(N666-(N666/N690))))))","v":0},{"$f":"IF(AND(P664=0,O666=0),0,\nIF(AND(P664<>0,O666=0),(P664/P$10),\nIF(AND(P665<>0,O666<>0),(O666-(O666/O690))+(P664/P$10),\nIF(O690<1,0,(O666-(O666/O690))))))","v":0},{"$f":"IF(AND(Q664=0,P666=0),0,\nIF(AND(Q664<>0,P666=0),(Q664/Q$10),\nIF(AND(Q665<>0,P666<>0),(P666-(P666/P690))+(Q664/Q$10),\nIF(P690<1,0,(P666-(P666/P690))))))","v":0},{"$f":"IF(AND(R664=0,Q666=0),0,\nIF(AND(R664<>0,Q666=0),(R664/R$10),\nIF(AND(R665<>0,Q666<>0),(Q666-(Q666/Q690))+(R664/R$10),\nIF(Q690<1,0,(Q666-(Q666/Q690))))))","v":0},{"$f":"IF(AND(S664=0,R666=0),0,\nIF(AND(S664<>0,R666=0),(S664/S$10),\nIF(AND(S665<>0,R666<>0),(R666-(R666/R690))+(S664/S$10),\nIF(R690<1,0,(R666-(R666/R690))))))","v":0},{"$f":"IF(AND(T664=0,S666=0),0,\nIF(AND(T664<>0,S666=0),(T664/T$10),\nIF(AND(T665<>0,S666<>0),(S666-(S666/S690))+(T664/T$10),\nIF(S690<1,0,(S666-(S666/S690))))))","v":0},{"$f":"IF(AND(U664=0,T666=0),0,\nIF(AND(U664<>0,T666=0),(U664/U$10),\nIF(AND(U665<>0,T666<>0),(T666-(T666/T690))+(U664/U$10),\nIF(T690<1,0,(T666-(T666/T690))))))","v":0},{"$f":"IF(AND(V664=0,U666=0),0,\nIF(AND(V664<>0,U666=0),(V664/V$10),\nIF(AND(V665<>0,U666<>0),(U666-(U666/U690))+(V664/V$10),\nIF(U690<1,0,(U666-(U666/U690))))))","v":0},{"$f":"IF(AND(W664=0,V666=0),0,\nIF(AND(W664<>0,V666=0),(W664/W$10),\nIF(AND(W665<>0,V666<>0),(V666-(V666/V690))+(W664/W$10),\nIF(V690<1,0,(V666-(V666/V690))))))","v":0}]
[{"$f":"A666+1","v":0},"Depreciated starting RAB",{"$f":"C662/C$10","v":20.797700817255041},{"$f":"IF(C691=\"n/a\",C667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,C667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,C667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":20.797700817255041},{"$f":"IF(D691=\"n/a\",D667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,D667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,D667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":20.797700817255041},{"$f":"IF(E691=\"n/a\",E667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,E667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,E667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":20.797700817255041},{"$f":"IF(F691=\"n/a\",F667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,F667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,F667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":20.797700817255041},{"$f":"IF(G691=\"n/a\",G667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,G667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,G667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":20.797700817255041},{"$f":"IF(H691=\"n/a\",H667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,H667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,H667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":20.797700817255041},{"$f":"IF(I691=\"n/a\",I667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,I667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,I667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":20.797700817255041},{"$f":"IF(J691=\"n/a\",J667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,J667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,J667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":20.797700817255041},{"$f":"IF(K691=\"n/a\",K667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,K667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,K667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":20.797700817255041},{"$f":"IF(L691=\"n/a\",L667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,L667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,L667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":20.797700817255041},{"$f":"IF(M691=\"n/a\",M667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,M667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,M667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":20.797700817255041},{"$f":"IF(N691=\"n/a\",N667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,N667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,N667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":20.797700817255041},{"$f":"IF(O691=\"n/a\",O667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,O667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,O667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":20.797700817255041},{"$f":"IF(P691=\"n/a\",P667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,P667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,P667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":20.797700817255041},{"$f":"IF(Q691=\"n/a\",Q667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,Q667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,Q667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":20.797700817255041},{"$f":"IF(R691=\"n/a\",R667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,R667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,R667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":20.797700817255041},{"$f":"IF(S691=\"n/a\",S667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,S667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,S667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":20.797700817255041},{"$f":"IF(T691=\"n/a\",T667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,T667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,T667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":20.797700817255041},{"$f":"IF(U691=\"n/a\",U667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,U667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,U667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":20.797700817255041},{"$f":"IF(V691=\"n/a\",V667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,V667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,V667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":20.797700817255041}]
[{"$f":"A667+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A668)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D662*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D692=\"n/a\",D668,IFERROR(IF((OFFSET($C668,0,$A668))<0,\nMIN(0,D668-(OFFSET($C668,0,$A668)/(OFFSET($C663,-$A667,$A668)))),\nMAX(0,D668-(OFFSET($C668,0,$A668)/(OFFSET($C663,-$A667,$A668))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E662*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E693=\"n/a\",E669,IFERROR(IF((OFFSET($C669,0,$A669))<0,\nMIN(0,E669-(OFFSET($C669,0,$A669)/(OFFSET($C664,-$A668,$A669)))),\nMAX(0,E669-(OFFSET($C669,0,$A669)/(OFFSET($C664,-$A668,$A669))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F662*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F694=\"n/a\",F670,IFERROR(IF((OFFSET($C670,0,$A670))<0,\nMIN(0,F670-(OFFSET($C670,0,$A670)/(OFFSET($C665,-$A669,$A670)))),\nMAX(0,F670-(OFFSET($C670,0,$A670)/(OFFSET($C665,-$A669,$A670))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G662*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G695=\"n/a\",G671,IFERROR(IF((OFFSET($C671,0,$A671))<0,\nMIN(0,G671-(OFFSET($C671,0,$A671)/(OFFSET($C666,-$A670,$A671)))),\nMAX(0,G671-(OFFSET($C671,0,$A671)/(OFFSET($C666,-$A670,$A671))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H662*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H696=\"n/a\",H672,IFERROR(IF((OFFSET($C672,0,$A672))<0,\nMIN(0,H672-(OFFSET($C672,0,$A672)/(OFFSET($C667,-$A671,$A672)))),\nMAX(0,H672-(OFFSET($C672,0,$A672)/(OFFSET($C667,-$A671,$A672))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I662*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I697=\"n/a\",I673,IFERROR(IF((OFFSET($C673,0,$A673))<0,\nMIN(0,I673-(OFFSET($C673,0,$A673)/(OFFSET($C668,-$A672,$A673)))),\nMAX(0,I673-(OFFSET($C673,0,$A673)/(OFFSET($C668,-$A672,$A673))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J662*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J698=\"n/a\",J674,IFERROR(IF((OFFSET($C674,0,$A674))<0,\nMIN(0,J674-(OFFSET($C674,0,$A674)/(OFFSET($C669,-$A673,$A674)))),\nMAX(0,J674-(OFFSET($C674,0,$A674)/(OFFSET($C669,-$A673,$A674))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K662*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K699=\"n/a\",K675,IFERROR(IF((OFFSET($C675,0,$A675))<0,\nMIN(0,K675-(OFFSET($C675,0,$A675)/(OFFSET($C670,-$A674,$A675)))),\nMAX(0,K675-(OFFSET($C675,0,$A675)/(OFFSET($C670,-$A674,$A675))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L662*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L700=\"n/a\",L676,IFERROR(IF((OFFSET($C676,0,$A676))<0,\nMIN(0,L676-(OFFSET($C676,0,$A676)/(OFFSET($C671,-$A675,$A676)))),\nMAX(0,L676-(OFFSET($C676,0,$A676)/(OFFSET($C671,-$A675,$A676))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M662*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M701=\"n/a\",M677,IFERROR(IF((OFFSET($C677,0,$A677))<0,\nMIN(0,M677-(OFFSET($C677,0,$A677)/(OFFSET($C672,-$A676,$A677)))),\nMAX(0,M677-(OFFSET($C677,0,$A677)/(OFFSET($C672,-$A676,$A677))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N662*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N702=\"n/a\",N678,IFERROR(IF((OFFSET($C678,0,$A678))<0,\nMIN(0,N678-(OFFSET($C678,0,$A678)/(OFFSET($C673,-$A677,$A678)))),\nMAX(0,N678-(OFFSET($C678,0,$A678)/(OFFSET($C673,-$A677,$A678))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O662*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O703=\"n/a\",O679,IFERROR(IF((OFFSET($C679,0,$A679))<0,\nMIN(0,O679-(OFFSET($C679,0,$A679)/(OFFSET($C674,-$A678,$A679)))),\nMAX(0,O679-(OFFSET($C679,0,$A679)/(OFFSET($C674,-$A678,$A679))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P662*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P704=\"n/a\",P680,IFERROR(IF((OFFSET($C680,0,$A680))<0,\nMIN(0,P680-(OFFSET($C680,0,$A680)/(OFFSET($C675,-$A679,$A680)))),\nMAX(0,P680-(OFFSET($C680,0,$A680)/(OFFSET($C675,-$A679,$A680))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q662*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q705=\"n/a\",Q681,IFERROR(IF((OFFSET($C681,0,$A681))<0,\nMIN(0,Q681-(OFFSET($C681,0,$A681)/(OFFSET($C676,-$A680,$A681)))),\nMAX(0,Q681-(OFFSET($C681,0,$A681)/(OFFSET($C676,-$A680,$A681))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R662*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R706=\"n/a\",R682,IFERROR(IF((OFFSET($C682,0,$A682))<0,\nMIN(0,R682-(OFFSET($C682,0,$A682)/(OFFSET($C677,-$A681,$A682)))),\nMAX(0,R682-(OFFSET($C682,0,$A682)/(OFFSET($C677,-$A681,$A682))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S662*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S707=\"n/a\",S683,IFERROR(IF((OFFSET($C683,0,$A683))<0,\nMIN(0,S683-(OFFSET($C683,0,$A683)/(OFFSET($C678,-$A682,$A683)))),\nMAX(0,S683-(OFFSET($C683,0,$A683)/(OFFSET($C678,-$A682,$A683))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T662*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T708=\"n/a\",T684,IFERROR(IF((OFFSET($C684,0,$A684))<0,\nMIN(0,T684-(OFFSET($C684,0,$A684)/(OFFSET($C679,-$A683,$A684)))),\nMAX(0,T684-(OFFSET($C684,0,$A684)/(OFFSET($C679,-$A683,$A684))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U662*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U709=\"n/a\",U685,IFERROR(IF((OFFSET($C685,0,$A685))<0,\nMIN(0,U685-(OFFSET($C685,0,$A685)/(OFFSET($C680,-$A684,$A685)))),\nMAX(0,U685-(OFFSET($C685,0,$A685)/(OFFSET($C680,-$A684,$A685))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V662*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V710=\"n/a\",V686,IFERROR(IF((OFFSET($C686,0,$A686))<0,\nMIN(0,V686-(OFFSET($C686,0,$A686)/(OFFSET($C681,-$A685,$A686)))),\nMAX(0,V686-(OFFSET($C686,0,$A686)/(OFFSET($C681,-$A685,$A686))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A687)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W662*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C690<1,D664=0),0,\nIF(D664=0,C690-1,\nIF(C690<1,D665,\n(((C690-1)*(C666-(C666/(C690))))+((D664/D$10)*D665))/(D666))))","v":0},{"$f":"IF(AND(D690<1,E664=0),0,\nIF(E664=0,D690-1,\nIF(D690<1,E665,\n(((D690-1)*(D666-(D666/(D690))))+((E664/E$10)*E665))/(E666))))","v":0},{"$f":"IF(AND(E690<1,F664=0),0,\nIF(F664=0,E690-1,\nIF(E690<1,F665,\n(((E690-1)*(E666-(E666/(E690))))+((F664/F$10)*F665))/(F666))))","v":0},{"$f":"IF(AND(F690<1,G664=0),0,\nIF(G664=0,F690-1,\nIF(F690<1,G665,\n(((F690-1)*(F666-(F666/(F690))))+((G664/G$10)*G665))/(G666))))","v":0},{"$f":"IF(AND(G690<1,H664=0),0,\nIF(H664=0,G690-1,\nIF(G690<1,H665,\n(((G690-1)*(G666-(G666/(G690))))+((H664/H$10)*H665))/(H666))))","v":0},{"$f":"IF(AND(H690<1,I664=0),0,\nIF(I664=0,H690-1,\nIF(H690<1,I665,\n(((H690-1)*(H666-(H666/(H690))))+((I664/I$10)*I665))/(I666))))","v":0},{"$f":"IF(AND(I690<1,J664=0),0,\nIF(J664=0,I690-1,\nIF(I690<1,J665,\n(((I690-1)*(I666-(I666/(I690))))+((J664/J$10)*J665))/(J666))))","v":0},{"$f":"IF(AND(J690<1,K664=0),0,\nIF(K664=0,J690-1,\nIF(J690<1,K665,\n(((J690-1)*(J666-(J666/(J690))))+((K664/K$10)*K665))/(K666))))","v":0},{"$f":"IF(AND(K690<1,L664=0),0,\nIF(L664=0,K690-1,\nIF(K690<1,L665,\n(((K690-1)*(K666-(K666/(K690))))+((L664/L$10)*L665))/(L666))))","v":0},{"$f":"IF(AND(L690<1,M664=0),0,\nIF(M664=0,L690-1,\nIF(L690<1,M665,\n(((L690-1)*(L666-(L666/(L690))))+((M664/M$10)*M665))/(M666))))","v":0},{"$f":"IF(AND(M690<1,N664=0),0,\nIF(N664=0,M690-1,\nIF(M690<1,N665,\n(((M690-1)*(M666-(M666/(M690))))+((N664/N$10)*N665))/(N666))))","v":0},{"$f":"IF(AND(N690<1,O664=0),0,\nIF(O664=0,N690-1,\nIF(N690<1,O665,\n(((N690-1)*(N666-(N666/(N690))))+((O664/O$10)*O665))/(O666))))","v":0},{"$f":"IF(AND(O690<1,P664=0),0,\nIF(P664=0,O690-1,\nIF(O690<1,P665,\n(((O690-1)*(O666-(O666/(O690))))+((P664/P$10)*P665))/(P666))))","v":0},{"$f":"IF(AND(P690<1,Q664=0),0,\nIF(Q664=0,P690-1,\nIF(P690<1,Q665,\n(((P690-1)*(P666-(P666/(P690))))+((Q664/Q$10)*Q665))/(Q666))))","v":0},{"$f":"IF(AND(Q690<1,R664=0),0,\nIF(R664=0,Q690-1,\nIF(Q690<1,R665,\n(((Q690-1)*(Q666-(Q666/(Q690))))+((R664/R$10)*R665))/(R666))))","v":0},{"$f":"IF(AND(R690<1,S664=0),0,\nIF(S664=0,R690-1,\nIF(R690<1,S665,\n(((R690-1)*(R666-(R666/(R690))))+((S664/S$10)*S665))/(S666))))","v":0},{"$f":"IF(AND(S690<1,T664=0),0,\nIF(T664=0,S690-1,\nIF(S690<1,T665,\n(((S690-1)*(S666-(S666/(S690))))+((T664/T$10)*T665))/(T666))))","v":0},{"$f":"IF(AND(T690<1,U664=0),0,\nIF(U664=0,T690-1,\nIF(T690<1,U665,\n(((T690-1)*(T666-(T666/(T690))))+((U664/U$10)*U665))/(U666))))","v":0},{"$f":"IF(AND(U690<1,V664=0),0,\nIF(V664=0,U690-1,\nIF(U690<1,V665,\n(((U690-1)*(U666-(U666/(U690))))+((V664/V$10)*V665))/(V666))))","v":0},{"$f":"IF(AND(V690<1,W664=0),0,\nIF(W664=0,V690-1,\nIF(V690<1,W665,\n(((V690-1)*(V666-(V666/(V690))))+((W664/W$10)*W665))/(W666))))","v":0}]
[null,"RL Start RAB",{"$f":"C663","v":"n/a"},{"$f":"IF(C691=\"n/a\",\"n/a\",MAX(0,C691-1))","v":"n/a"},{"$f":"IF(D691=\"n/a\",\"n/a\",MAX(0,D691-1))","v":"n/a"},{"$f":"IF(E691=\"n/a\",\"n/a\",MAX(0,E691-1))","v":"n/a"},{"$f":"IF(F691=\"n/a\",\"n/a\",MAX(0,F691-1))","v":"n/a"},{"$f":"IF(G691=\"n/a\",\"n/a\",MAX(0,G691-1))","v":"n/a"},{"$f":"IF(H691=\"n/a\",\"n/a\",MAX(0,H691-1))","v":"n/a"},{"$f":"IF(I691=\"n/a\",\"n/a\",MAX(0,I691-1))","v":"n/a"},{"$f":"IF(J691=\"n/a\",\"n/a\",MAX(0,J691-1))","v":"n/a"},{"$f":"IF(K691=\"n/a\",\"n/a\",MAX(0,K691-1))","v":"n/a"},{"$f":"IF(L691=\"n/a\",\"n/a\",MAX(0,L691-1))","v":"n/a"},{"$f":"IF(M691=\"n/a\",\"n/a\",MAX(0,M691-1))","v":"n/a"},{"$f":"IF(N691=\"n/a\",\"n/a\",MAX(0,N691-1))","v":"n/a"},{"$f":"IF(O691=\"n/a\",\"n/a\",MAX(0,O691-1))","v":"n/a"},{"$f":"IF(P691=\"n/a\",\"n/a\",MAX(0,P691-1))","v":"n/a"},{"$f":"IF(Q691=\"n/a\",\"n/a\",MAX(0,Q691-1))","v":"n/a"},{"$f":"IF(R691=\"n/a\",\"n/a\",MAX(0,R691-1))","v":"n/a"},{"$f":"IF(S691=\"n/a\",\"n/a\",MAX(0,S691-1))","v":"n/a"},{"$f":"IF(T691=\"n/a\",\"n/a\",MAX(0,T691-1))","v":"n/a"},{"$f":"IF(U691=\"n/a\",\"n/a\",MAX(0,U691-1))","v":"n/a"},{"$f":"IF(V691=\"n/a\",\"n/a\",MAX(0,V691-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A668)","v":"RL Capex 2020-21"},null,{"$f":"D663","v":30.000000000000004},29.000000000000004,28.000000000000004,27.000000000000004,26.000000000000004,25.000000000000004,24.000000000000004,23.000000000000004,22.000000000000004,21.000000000000004,20.000000000000004,19.000000000000004,18.000000000000004,17.000000000000004,16.000000000000004,15.000000000000004,14.000000000000004,13.000000000000004,12.000000000000004,11.000000000000004]
[null,"RL Capex 2021-22",null,null,{"$f":"E663","v":30.000000000000004},29.000000000000004,28.000000000000004,27.000000000000004,26.000000000000004,25.000000000000004,24.000000000000004,23.000000000000004,22.000000000000004,21.000000000000004,20.000000000000004,19.000000000000004,18.000000000000004,17.000000000000004,16.000000000000004,15.000000000000004,14.000000000000004,13.000000000000004,12.000000000000004]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F663","v":30.000000000000004},29.000000000000004,28.000000000000004,27.000000000000004,26.000000000000004,25.000000000000004,24.000000000000004,23.000000000000004,22.000000000000004,21.000000000000004,20.000000000000004,19.000000000000004,18.000000000000004,17.000000000000004,16.000000000000004,15.000000000000004,14.000000000000004,13.000000000000004]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G663","v":30.000000000000004},29.000000000000004,28.000000000000004,27.000000000000004,26.000000000000004,25.000000000000004,24.000000000000004,23.000000000000004,22.000000000000004,21.000000000000004,20.000000000000004,19.000000000000004,18.000000000000004,17.000000000000004,16.000000000000004,15.000000000000004,14.000000000000004]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H663","v":30.000000000000004},29.000000000000004,28.000000000000004,27.000000000000004,26.000000000000004,25.000000000000004,24.000000000000004,23.000000000000004,22.000000000000004,21.000000000000004,20.000000000000004,19.000000000000004,18.000000000000004,17.000000000000004,16.000000000000004,15.000000000000004]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I663","v":30.000000000000004},29.000000000000004,28.000000000000004,27.000000000000004,26.000000000000004,25.000000000000004,24.000000000000004,23.000000000000004,22.000000000000004,21.000000000000004,20.000000000000004,19.000000000000004,18.000000000000004,17.000000000000004,16.000000000000004]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J663","v":30.000000000000004},29.000000000000004,28.000000000000004,27.000000000000004,26.000000000000004,25.000000000000004,24.000000000000004,23.000000000000004,22.000000000000004,21.000000000000004,20.000000000000004,19.000000000000004,18.000000000000004,17.000000000000004]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K663","v":30.000000000000004},29.000000000000004,28.000000000000004,27.000000000000004,26.000000000000004,25.000000000000004,24.000000000000004,23.000000000000004,22.000000000000004,21.000000000000004,20.000000000000004,19.000000000000004,18.000000000000004]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L663","v":30.000000000000004},29.000000000000004,28.000000000000004,27.000000000000004,26.000000000000004,25.000000000000004,24.000000000000004,23.000000000000004,22.000000000000004,21.000000000000004,20.000000000000004,19.000000000000004]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M663","v":30.000000000000004},29.000000000000004,28.000000000000004,27.000000000000004,26.000000000000004,25.000000000000004,24.000000000000004,23.000000000000004,22.000000000000004,21.000000000000004,20.000000000000004]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N663","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O663","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P663","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q663","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R663","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S663","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T663","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U663","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V663","v":0},{"$f":"IF(V710=\"n/a\",\"n/a\",MAX(0,V710-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W663","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C663<>\"n/a\",C663<>\"n/a\"),IF(SUM(C666:C688)=0,0,IF((SUMPRODUCT(C666:C688,C690:C712)/SUM(C666:C688))<0,1,(SUMPRODUCT(C666:C688,C690:C712)/SUM(C666:C688)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C663<>\"n/a\",D663<>\"n/a\"),IF(SUM(D666:D688)=0,0,IF((SUMPRODUCT(D666:D688,D690:D712)/SUM(D666:D688))<0,1,(SUMPRODUCT(D666:D688,D690:D712)/SUM(D666:D688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",E663<>\"n/a\"),IF(SUM(E666:E688)=0,0,IF((SUMPRODUCT(E666:E688,E690:E712)/SUM(E666:E688))<0,1,(SUMPRODUCT(E666:E688,E690:E712)/SUM(E666:E688)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 14",{"$f":"VLOOKUP($A715,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Other Equipment"}]
[{"$f":"VALUE(REPLACE(A715,1,12,\"\"))","v":14},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A716,0),\"enter input\")","v":1.5214673184496661},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A716,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A716,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A716,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A716,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A716,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A716,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A716,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A716,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A716,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A716,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A716,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A716,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A716,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A716,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A716,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A716,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A716,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A716,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A716,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A716,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A716,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A716,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A716,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A716,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A716,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A716,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A716,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A716,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A716,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A716,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A716,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A716,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A716,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A716,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A716,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A716,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A716,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A716,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A716,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A716,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A716,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A716,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A716,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A716,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A716,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A716,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A716,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A716,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A716,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A716,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A716,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A716,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A716,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A716,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A716,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A716,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A716,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A716,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A716,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A716,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A716,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A716,1))))","v":40},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A716,1))))","v":40},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A716,1))))","v":40},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A716,1))))","v":40},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A716,1))))","v":40},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A716,1))))","v":40},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A716,1))))","v":40},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A716,1))))","v":40},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A716,1))))","v":40},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A716,1))))","v":40},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A716,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A716,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A716,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A716,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A716,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A716,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A716,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A716,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A716,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A716,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A716,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A716,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A716,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D718=0,C720=0),0,\nIF(AND(D718<>0,C720=0),(D718/D$10),\nIF(AND(D719<>0,C720<>0),(C720-(C720/C744))+(D718/D$10),\nIF(C744<1,0,(C720-(C720/C744))))))","v":0},{"$f":"IF(AND(E718=0,D720=0),0,\nIF(AND(E718<>0,D720=0),(E718/E$10),\nIF(AND(E719<>0,D720<>0),(D720-(D720/D744))+(E718/E$10),\nIF(D744<1,0,(D720-(D720/D744))))))","v":0},{"$f":"IF(AND(F718=0,E720=0),0,\nIF(AND(F718<>0,E720=0),(F718/F$10),\nIF(AND(F719<>0,E720<>0),(E720-(E720/E744))+(F718/F$10),\nIF(E744<1,0,(E720-(E720/E744))))))","v":0},{"$f":"IF(AND(G718=0,F720=0),0,\nIF(AND(G718<>0,F720=0),(G718/G$10),\nIF(AND(G719<>0,F720<>0),(F720-(F720/F744))+(G718/G$10),\nIF(F744<1,0,(F720-(F720/F744))))))","v":0},{"$f":"IF(AND(H718=0,G720=0),0,\nIF(AND(H718<>0,G720=0),(H718/H$10),\nIF(AND(H719<>0,G720<>0),(G720-(G720/G744))+(H718/H$10),\nIF(G744<1,0,(G720-(G720/G744))))))","v":0},{"$f":"IF(AND(I718=0,H720=0),0,\nIF(AND(I718<>0,H720=0),(I718/I$10),\nIF(AND(I719<>0,H720<>0),(H720-(H720/H744))+(I718/I$10),\nIF(H744<1,0,(H720-(H720/H744))))))","v":0},{"$f":"IF(AND(J718=0,I720=0),0,\nIF(AND(J718<>0,I720=0),(J718/J$10),\nIF(AND(J719<>0,I720<>0),(I720-(I720/I744))+(J718/J$10),\nIF(I744<1,0,(I720-(I720/I744))))))","v":0},{"$f":"IF(AND(K718=0,J720=0),0,\nIF(AND(K718<>0,J720=0),(K718/K$10),\nIF(AND(K719<>0,J720<>0),(J720-(J720/J744))+(K718/K$10),\nIF(J744<1,0,(J720-(J720/J744))))))","v":0},{"$f":"IF(AND(L718=0,K720=0),0,\nIF(AND(L718<>0,K720=0),(L718/L$10),\nIF(AND(L719<>0,K720<>0),(K720-(K720/K744))+(L718/L$10),\nIF(K744<1,0,(K720-(K720/K744))))))","v":0},{"$f":"IF(AND(M718=0,L720=0),0,\nIF(AND(M718<>0,L720=0),(M718/M$10),\nIF(AND(M719<>0,L720<>0),(L720-(L720/L744))+(M718/M$10),\nIF(L744<1,0,(L720-(L720/L744))))))","v":0},{"$f":"IF(AND(N718=0,M720=0),0,\nIF(AND(N718<>0,M720=0),(N718/N$10),\nIF(AND(N719<>0,M720<>0),(M720-(M720/M744))+(N718/N$10),\nIF(M744<1,0,(M720-(M720/M744))))))","v":0},{"$f":"IF(AND(O718=0,N720=0),0,\nIF(AND(O718<>0,N720=0),(O718/O$10),\nIF(AND(O719<>0,N720<>0),(N720-(N720/N744))+(O718/O$10),\nIF(N744<1,0,(N720-(N720/N744))))))","v":0},{"$f":"IF(AND(P718=0,O720=0),0,\nIF(AND(P718<>0,O720=0),(P718/P$10),\nIF(AND(P719<>0,O720<>0),(O720-(O720/O744))+(P718/P$10),\nIF(O744<1,0,(O720-(O720/O744))))))","v":0},{"$f":"IF(AND(Q718=0,P720=0),0,\nIF(AND(Q718<>0,P720=0),(Q718/Q$10),\nIF(AND(Q719<>0,P720<>0),(P720-(P720/P744))+(Q718/Q$10),\nIF(P744<1,0,(P720-(P720/P744))))))","v":0},{"$f":"IF(AND(R718=0,Q720=0),0,\nIF(AND(R718<>0,Q720=0),(R718/R$10),\nIF(AND(R719<>0,Q720<>0),(Q720-(Q720/Q744))+(R718/R$10),\nIF(Q744<1,0,(Q720-(Q720/Q744))))))","v":0},{"$f":"IF(AND(S718=0,R720=0),0,\nIF(AND(S718<>0,R720=0),(S718/S$10),\nIF(AND(S719<>0,R720<>0),(R720-(R720/R744))+(S718/S$10),\nIF(R744<1,0,(R720-(R720/R744))))))","v":0},{"$f":"IF(AND(T718=0,S720=0),0,\nIF(AND(T718<>0,S720=0),(T718/T$10),\nIF(AND(T719<>0,S720<>0),(S720-(S720/S744))+(T718/T$10),\nIF(S744<1,0,(S720-(S720/S744))))))","v":0},{"$f":"IF(AND(U718=0,T720=0),0,\nIF(AND(U718<>0,T720=0),(U718/U$10),\nIF(AND(U719<>0,T720<>0),(T720-(T720/T744))+(U718/U$10),\nIF(T744<1,0,(T720-(T720/T744))))))","v":0},{"$f":"IF(AND(V718=0,U720=0),0,\nIF(AND(V718<>0,U720=0),(V718/V$10),\nIF(AND(V719<>0,U720<>0),(U720-(U720/U744))+(V718/V$10),\nIF(U744<1,0,(U720-(U720/U744))))))","v":0},{"$f":"IF(AND(W718=0,V720=0),0,\nIF(AND(W718<>0,V720=0),(W718/W$10),\nIF(AND(W719<>0,V720<>0),(V720-(V720/V744))+(W718/W$10),\nIF(V744<1,0,(V720-(V720/V744))))))","v":0}]
[{"$f":"A720+1","v":0},"Depreciated starting RAB",{"$f":"C716/C$10","v":1.5214673184496661},{"$f":"IF(C745=\"n/a\",C721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,C721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,C721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":1.5214673184496661},{"$f":"IF(D745=\"n/a\",D721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,D721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,D721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":1.5214673184496661},{"$f":"IF(E745=\"n/a\",E721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,E721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,E721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":1.5214673184496661},{"$f":"IF(F745=\"n/a\",F721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,F721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,F721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":1.5214673184496661},{"$f":"IF(G745=\"n/a\",G721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,G721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,G721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":1.5214673184496661},{"$f":"IF(H745=\"n/a\",H721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,H721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,H721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":1.5214673184496661},{"$f":"IF(I745=\"n/a\",I721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,I721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,I721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":1.5214673184496661},{"$f":"IF(J745=\"n/a\",J721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,J721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,J721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":1.5214673184496661},{"$f":"IF(K745=\"n/a\",K721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,K721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,K721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":1.5214673184496661},{"$f":"IF(L745=\"n/a\",L721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,L721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,L721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":1.5214673184496661},{"$f":"IF(M745=\"n/a\",M721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,M721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,M721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":1.5214673184496661},{"$f":"IF(N745=\"n/a\",N721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,N721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,N721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":1.5214673184496661},{"$f":"IF(O745=\"n/a\",O721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,O721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,O721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":1.5214673184496661},{"$f":"IF(P745=\"n/a\",P721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,P721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,P721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":1.5214673184496661},{"$f":"IF(Q745=\"n/a\",Q721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,Q721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,Q721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":1.5214673184496661},{"$f":"IF(R745=\"n/a\",R721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,R721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,R721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":1.5214673184496661},{"$f":"IF(S745=\"n/a\",S721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,S721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,S721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":1.5214673184496661},{"$f":"IF(T745=\"n/a\",T721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,T721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,T721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":1.5214673184496661},{"$f":"IF(U745=\"n/a\",U721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,U721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,U721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":1.5214673184496661},{"$f":"IF(V745=\"n/a\",V721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,V721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,V721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":1.5214673184496661}]
[{"$f":"A721+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A722)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D716*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D746=\"n/a\",D722,IFERROR(IF((OFFSET($C722,0,$A722))<0,\nMIN(0,D722-(OFFSET($C722,0,$A722)/(OFFSET($C717,-$A721,$A722)))),\nMAX(0,D722-(OFFSET($C722,0,$A722)/(OFFSET($C717,-$A721,$A722))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E716*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E747=\"n/a\",E723,IFERROR(IF((OFFSET($C723,0,$A723))<0,\nMIN(0,E723-(OFFSET($C723,0,$A723)/(OFFSET($C718,-$A722,$A723)))),\nMAX(0,E723-(OFFSET($C723,0,$A723)/(OFFSET($C718,-$A722,$A723))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F716*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F748=\"n/a\",F724,IFERROR(IF((OFFSET($C724,0,$A724))<0,\nMIN(0,F724-(OFFSET($C724,0,$A724)/(OFFSET($C719,-$A723,$A724)))),\nMAX(0,F724-(OFFSET($C724,0,$A724)/(OFFSET($C719,-$A723,$A724))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G716*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G749=\"n/a\",G725,IFERROR(IF((OFFSET($C725,0,$A725))<0,\nMIN(0,G725-(OFFSET($C725,0,$A725)/(OFFSET($C720,-$A724,$A725)))),\nMAX(0,G725-(OFFSET($C725,0,$A725)/(OFFSET($C720,-$A724,$A725))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H716*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H750=\"n/a\",H726,IFERROR(IF((OFFSET($C726,0,$A726))<0,\nMIN(0,H726-(OFFSET($C726,0,$A726)/(OFFSET($C721,-$A725,$A726)))),\nMAX(0,H726-(OFFSET($C726,0,$A726)/(OFFSET($C721,-$A725,$A726))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I716*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I751=\"n/a\",I727,IFERROR(IF((OFFSET($C727,0,$A727))<0,\nMIN(0,I727-(OFFSET($C727,0,$A727)/(OFFSET($C722,-$A726,$A727)))),\nMAX(0,I727-(OFFSET($C727,0,$A727)/(OFFSET($C722,-$A726,$A727))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J716*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J752=\"n/a\",J728,IFERROR(IF((OFFSET($C728,0,$A728))<0,\nMIN(0,J728-(OFFSET($C728,0,$A728)/(OFFSET($C723,-$A727,$A728)))),\nMAX(0,J728-(OFFSET($C728,0,$A728)/(OFFSET($C723,-$A727,$A728))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K716*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K753=\"n/a\",K729,IFERROR(IF((OFFSET($C729,0,$A729))<0,\nMIN(0,K729-(OFFSET($C729,0,$A729)/(OFFSET($C724,-$A728,$A729)))),\nMAX(0,K729-(OFFSET($C729,0,$A729)/(OFFSET($C724,-$A728,$A729))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L716*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L754=\"n/a\",L730,IFERROR(IF((OFFSET($C730,0,$A730))<0,\nMIN(0,L730-(OFFSET($C730,0,$A730)/(OFFSET($C725,-$A729,$A730)))),\nMAX(0,L730-(OFFSET($C730,0,$A730)/(OFFSET($C725,-$A729,$A730))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M716*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M755=\"n/a\",M731,IFERROR(IF((OFFSET($C731,0,$A731))<0,\nMIN(0,M731-(OFFSET($C731,0,$A731)/(OFFSET($C726,-$A730,$A731)))),\nMAX(0,M731-(OFFSET($C731,0,$A731)/(OFFSET($C726,-$A730,$A731))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N716*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N756=\"n/a\",N732,IFERROR(IF((OFFSET($C732,0,$A732))<0,\nMIN(0,N732-(OFFSET($C732,0,$A732)/(OFFSET($C727,-$A731,$A732)))),\nMAX(0,N732-(OFFSET($C732,0,$A732)/(OFFSET($C727,-$A731,$A732))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O716*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O757=\"n/a\",O733,IFERROR(IF((OFFSET($C733,0,$A733))<0,\nMIN(0,O733-(OFFSET($C733,0,$A733)/(OFFSET($C728,-$A732,$A733)))),\nMAX(0,O733-(OFFSET($C733,0,$A733)/(OFFSET($C728,-$A732,$A733))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P716*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P758=\"n/a\",P734,IFERROR(IF((OFFSET($C734,0,$A734))<0,\nMIN(0,P734-(OFFSET($C734,0,$A734)/(OFFSET($C729,-$A733,$A734)))),\nMAX(0,P734-(OFFSET($C734,0,$A734)/(OFFSET($C729,-$A733,$A734))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q716*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q759=\"n/a\",Q735,IFERROR(IF((OFFSET($C735,0,$A735))<0,\nMIN(0,Q735-(OFFSET($C735,0,$A735)/(OFFSET($C730,-$A734,$A735)))),\nMAX(0,Q735-(OFFSET($C735,0,$A735)/(OFFSET($C730,-$A734,$A735))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R716*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R760=\"n/a\",R736,IFERROR(IF((OFFSET($C736,0,$A736))<0,\nMIN(0,R736-(OFFSET($C736,0,$A736)/(OFFSET($C731,-$A735,$A736)))),\nMAX(0,R736-(OFFSET($C736,0,$A736)/(OFFSET($C731,-$A735,$A736))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S716*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S761=\"n/a\",S737,IFERROR(IF((OFFSET($C737,0,$A737))<0,\nMIN(0,S737-(OFFSET($C737,0,$A737)/(OFFSET($C732,-$A736,$A737)))),\nMAX(0,S737-(OFFSET($C737,0,$A737)/(OFFSET($C732,-$A736,$A737))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T716*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T762=\"n/a\",T738,IFERROR(IF((OFFSET($C738,0,$A738))<0,\nMIN(0,T738-(OFFSET($C738,0,$A738)/(OFFSET($C733,-$A737,$A738)))),\nMAX(0,T738-(OFFSET($C738,0,$A738)/(OFFSET($C733,-$A737,$A738))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U716*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U763=\"n/a\",U739,IFERROR(IF((OFFSET($C739,0,$A739))<0,\nMIN(0,U739-(OFFSET($C739,0,$A739)/(OFFSET($C734,-$A738,$A739)))),\nMAX(0,U739-(OFFSET($C739,0,$A739)/(OFFSET($C734,-$A738,$A739))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V716*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V764=\"n/a\",V740,IFERROR(IF((OFFSET($C740,0,$A740))<0,\nMIN(0,V740-(OFFSET($C740,0,$A740)/(OFFSET($C735,-$A739,$A740)))),\nMAX(0,V740-(OFFSET($C740,0,$A740)/(OFFSET($C735,-$A739,$A740))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A741)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W716*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C744<1,D718=0),0,\nIF(D718=0,C744-1,\nIF(C744<1,D719,\n(((C744-1)*(C720-(C720/(C744))))+((D718/D$10)*D719))/(D720))))","v":0},{"$f":"IF(AND(D744<1,E718=0),0,\nIF(E718=0,D744-1,\nIF(D744<1,E719,\n(((D744-1)*(D720-(D720/(D744))))+((E718/E$10)*E719))/(E720))))","v":0},{"$f":"IF(AND(E744<1,F718=0),0,\nIF(F718=0,E744-1,\nIF(E744<1,F719,\n(((E744-1)*(E720-(E720/(E744))))+((F718/F$10)*F719))/(F720))))","v":0},{"$f":"IF(AND(F744<1,G718=0),0,\nIF(G718=0,F744-1,\nIF(F744<1,G719,\n(((F744-1)*(F720-(F720/(F744))))+((G718/G$10)*G719))/(G720))))","v":0},{"$f":"IF(AND(G744<1,H718=0),0,\nIF(H718=0,G744-1,\nIF(G744<1,H719,\n(((G744-1)*(G720-(G720/(G744))))+((H718/H$10)*H719))/(H720))))","v":0},{"$f":"IF(AND(H744<1,I718=0),0,\nIF(I718=0,H744-1,\nIF(H744<1,I719,\n(((H744-1)*(H720-(H720/(H744))))+((I718/I$10)*I719))/(I720))))","v":0},{"$f":"IF(AND(I744<1,J718=0),0,\nIF(J718=0,I744-1,\nIF(I744<1,J719,\n(((I744-1)*(I720-(I720/(I744))))+((J718/J$10)*J719))/(J720))))","v":0},{"$f":"IF(AND(J744<1,K718=0),0,\nIF(K718=0,J744-1,\nIF(J744<1,K719,\n(((J744-1)*(J720-(J720/(J744))))+((K718/K$10)*K719))/(K720))))","v":0},{"$f":"IF(AND(K744<1,L718=0),0,\nIF(L718=0,K744-1,\nIF(K744<1,L719,\n(((K744-1)*(K720-(K720/(K744))))+((L718/L$10)*L719))/(L720))))","v":0},{"$f":"IF(AND(L744<1,M718=0),0,\nIF(M718=0,L744-1,\nIF(L744<1,M719,\n(((L744-1)*(L720-(L720/(L744))))+((M718/M$10)*M719))/(M720))))","v":0},{"$f":"IF(AND(M744<1,N718=0),0,\nIF(N718=0,M744-1,\nIF(M744<1,N719,\n(((M744-1)*(M720-(M720/(M744))))+((N718/N$10)*N719))/(N720))))","v":0},{"$f":"IF(AND(N744<1,O718=0),0,\nIF(O718=0,N744-1,\nIF(N744<1,O719,\n(((N744-1)*(N720-(N720/(N744))))+((O718/O$10)*O719))/(O720))))","v":0},{"$f":"IF(AND(O744<1,P718=0),0,\nIF(P718=0,O744-1,\nIF(O744<1,P719,\n(((O744-1)*(O720-(O720/(O744))))+((P718/P$10)*P719))/(P720))))","v":0},{"$f":"IF(AND(P744<1,Q718=0),0,\nIF(Q718=0,P744-1,\nIF(P744<1,Q719,\n(((P744-1)*(P720-(P720/(P744))))+((Q718/Q$10)*Q719))/(Q720))))","v":0},{"$f":"IF(AND(Q744<1,R718=0),0,\nIF(R718=0,Q744-1,\nIF(Q744<1,R719,\n(((Q744-1)*(Q720-(Q720/(Q744))))+((R718/R$10)*R719))/(R720))))","v":0},{"$f":"IF(AND(R744<1,S718=0),0,\nIF(S718=0,R744-1,\nIF(R744<1,S719,\n(((R744-1)*(R720-(R720/(R744))))+((S718/S$10)*S719))/(S720))))","v":0},{"$f":"IF(AND(S744<1,T718=0),0,\nIF(T718=0,S744-1,\nIF(S744<1,T719,\n(((S744-1)*(S720-(S720/(S744))))+((T718/T$10)*T719))/(T720))))","v":0},{"$f":"IF(AND(T744<1,U718=0),0,\nIF(U718=0,T744-1,\nIF(T744<1,U719,\n(((T744-1)*(T720-(T720/(T744))))+((U718/U$10)*U719))/(U720))))","v":0},{"$f":"IF(AND(U744<1,V718=0),0,\nIF(V718=0,U744-1,\nIF(U744<1,V719,\n(((U744-1)*(U720-(U720/(U744))))+((V718/V$10)*V719))/(V720))))","v":0},{"$f":"IF(AND(V744<1,W718=0),0,\nIF(W718=0,V744-1,\nIF(V744<1,W719,\n(((V744-1)*(V720-(V720/(V744))))+((W718/W$10)*W719))/(W720))))","v":0}]
[null,"RL Start RAB",{"$f":"C717","v":"n/a"},{"$f":"IF(C745=\"n/a\",\"n/a\",MAX(0,C745-1))","v":"n/a"},{"$f":"IF(D745=\"n/a\",\"n/a\",MAX(0,D745-1))","v":"n/a"},{"$f":"IF(E745=\"n/a\",\"n/a\",MAX(0,E745-1))","v":"n/a"},{"$f":"IF(F745=\"n/a\",\"n/a\",MAX(0,F745-1))","v":"n/a"},{"$f":"IF(G745=\"n/a\",\"n/a\",MAX(0,G745-1))","v":"n/a"},{"$f":"IF(H745=\"n/a\",\"n/a\",MAX(0,H745-1))","v":"n/a"},{"$f":"IF(I745=\"n/a\",\"n/a\",MAX(0,I745-1))","v":"n/a"},{"$f":"IF(J745=\"n/a\",\"n/a\",MAX(0,J745-1))","v":"n/a"},{"$f":"IF(K745=\"n/a\",\"n/a\",MAX(0,K745-1))","v":"n/a"},{"$f":"IF(L745=\"n/a\",\"n/a\",MAX(0,L745-1))","v":"n/a"},{"$f":"IF(M745=\"n/a\",\"n/a\",MAX(0,M745-1))","v":"n/a"},{"$f":"IF(N745=\"n/a\",\"n/a\",MAX(0,N745-1))","v":"n/a"},{"$f":"IF(O745=\"n/a\",\"n/a\",MAX(0,O745-1))","v":"n/a"},{"$f":"IF(P745=\"n/a\",\"n/a\",MAX(0,P745-1))","v":"n/a"},{"$f":"IF(Q745=\"n/a\",\"n/a\",MAX(0,Q745-1))","v":"n/a"},{"$f":"IF(R745=\"n/a\",\"n/a\",MAX(0,R745-1))","v":"n/a"},{"$f":"IF(S745=\"n/a\",\"n/a\",MAX(0,S745-1))","v":"n/a"},{"$f":"IF(T745=\"n/a\",\"n/a\",MAX(0,T745-1))","v":"n/a"},{"$f":"IF(U745=\"n/a\",\"n/a\",MAX(0,U745-1))","v":"n/a"},{"$f":"IF(V745=\"n/a\",\"n/a\",MAX(0,V745-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A722)","v":"RL Capex 2020-21"},null,{"$f":"D717","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2021-22",null,null,{"$f":"E717","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F717","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G717","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H717","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I717","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J717","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K717","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L717","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M717","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N717","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O717","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P717","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q717","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R717","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S717","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T717","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U717","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V717","v":0},{"$f":"IF(V764=\"n/a\",\"n/a\",MAX(0,V764-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W717","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C717<>\"n/a\",C717<>\"n/a\"),IF(SUM(C720:C742)=0,0,IF((SUMPRODUCT(C720:C742,C744:C766)/SUM(C720:C742))<0,1,(SUMPRODUCT(C720:C742,C744:C766)/SUM(C720:C742)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C717<>\"n/a\",D717<>\"n/a\"),IF(SUM(D720:D742)=0,0,IF((SUMPRODUCT(D720:D742,D744:D766)/SUM(D720:D742))<0,1,(SUMPRODUCT(D720:D742,D744:D766)/SUM(D720:D742)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C717<>\"n/a\",E717<>\"n/a\"),IF(SUM(E720:E742)=0,0,IF((SUMPRODUCT(E720:E742,E744:E766)/SUM(E720:E742))<0,1,(SUMPRODUCT(E720:E742,E744:E766)/SUM(E720:E742)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 15",{"$f":"VLOOKUP($A769,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Control Centre - SCADA"}]
[{"$f":"VALUE(REPLACE(A769,1,12,\"\"))","v":15},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A770,0),\"enter input\")","v":25.063286484760265},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A770,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A770,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A770,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":2.8290518956946982},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A770,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A770,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A770,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":3.8456159258736191},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A770,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A770,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A770,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":6.4811700644975208},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A770,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A770,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A770,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":7.4912780000000003},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A770,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A770,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A770,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":8.4429250679117551},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A770,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A770,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A770,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A770,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A770,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A770,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A770,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A770,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A770,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A770,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A770,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A770,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A770,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A770,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A770,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A770,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A770,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A770,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A770,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A770,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A770,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A770,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A770,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A770,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A770,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A770,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A770,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A770,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A770,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A770,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A770,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A770,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A770,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A770,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A770,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A770,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A770,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A770,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A770,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A770,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A770,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A770,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A770,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A770,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A770,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A770,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A770,1))))","v":7.0000000000000009},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A770,1))))","v":7.0000000000000009},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A770,1))))","v":7.0000000000000009},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A770,1))))","v":7.0000000000000009},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A770,1))))","v":7.0000000000000009},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A770,1))))","v":7.0000000000000009},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A770,1))))","v":7.0000000000000009},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A770,1))))","v":7.0000000000000009},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A770,1))))","v":7.0000000000000009},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A770,1))))","v":7.0000000000000009},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A770,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A770,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A770,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A770,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A770,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A770,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A770,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A770,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A770,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A770,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A770,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A770,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A770,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D772=0,C774=0),0,\nIF(AND(D772<>0,C774=0),(D772/D$10),\nIF(AND(D773<>0,C774<>0),(C774-(C774/C798))+(D772/D$10),\nIF(C798<1,0,(C774-(C774/C798))))))","v":0},{"$f":"IF(AND(E772=0,D774=0),0,\nIF(AND(E772<>0,D774=0),(E772/E$10),\nIF(AND(E773<>0,D774<>0),(D774-(D774/D798))+(E772/E$10),\nIF(D798<1,0,(D774-(D774/D798))))))","v":0},{"$f":"IF(AND(F772=0,E774=0),0,\nIF(AND(F772<>0,E774=0),(F772/F$10),\nIF(AND(F773<>0,E774<>0),(E774-(E774/E798))+(F772/F$10),\nIF(E798<1,0,(E774-(E774/E798))))))","v":0},{"$f":"IF(AND(G772=0,F774=0),0,\nIF(AND(G772<>0,F774=0),(G772/G$10),\nIF(AND(G773<>0,F774<>0),(F774-(F774/F798))+(G772/G$10),\nIF(F798<1,0,(F774-(F774/F798))))))","v":0},{"$f":"IF(AND(H772=0,G774=0),0,\nIF(AND(H772<>0,G774=0),(H772/H$10),\nIF(AND(H773<>0,G774<>0),(G774-(G774/G798))+(H772/H$10),\nIF(G798<1,0,(G774-(G774/G798))))))","v":0},{"$f":"IF(AND(I772=0,H774=0),0,\nIF(AND(I772<>0,H774=0),(I772/I$10),\nIF(AND(I773<>0,H774<>0),(H774-(H774/H798))+(I772/I$10),\nIF(H798<1,0,(H774-(H774/H798))))))","v":0},{"$f":"IF(AND(J772=0,I774=0),0,\nIF(AND(J772<>0,I774=0),(J772/J$10),\nIF(AND(J773<>0,I774<>0),(I774-(I774/I798))+(J772/J$10),\nIF(I798<1,0,(I774-(I774/I798))))))","v":0},{"$f":"IF(AND(K772=0,J774=0),0,\nIF(AND(K772<>0,J774=0),(K772/K$10),\nIF(AND(K773<>0,J774<>0),(J774-(J774/J798))+(K772/K$10),\nIF(J798<1,0,(J774-(J774/J798))))))","v":0},{"$f":"IF(AND(L772=0,K774=0),0,\nIF(AND(L772<>0,K774=0),(L772/L$10),\nIF(AND(L773<>0,K774<>0),(K774-(K774/K798))+(L772/L$10),\nIF(K798<1,0,(K774-(K774/K798))))))","v":0},{"$f":"IF(AND(M772=0,L774=0),0,\nIF(AND(M772<>0,L774=0),(M772/M$10),\nIF(AND(M773<>0,L774<>0),(L774-(L774/L798))+(M772/M$10),\nIF(L798<1,0,(L774-(L774/L798))))))","v":0},{"$f":"IF(AND(N772=0,M774=0),0,\nIF(AND(N772<>0,M774=0),(N772/N$10),\nIF(AND(N773<>0,M774<>0),(M774-(M774/M798))+(N772/N$10),\nIF(M798<1,0,(M774-(M774/M798))))))","v":0},{"$f":"IF(AND(O772=0,N774=0),0,\nIF(AND(O772<>0,N774=0),(O772/O$10),\nIF(AND(O773<>0,N774<>0),(N774-(N774/N798))+(O772/O$10),\nIF(N798<1,0,(N774-(N774/N798))))))","v":0},{"$f":"IF(AND(P772=0,O774=0),0,\nIF(AND(P772<>0,O774=0),(P772/P$10),\nIF(AND(P773<>0,O774<>0),(O774-(O774/O798))+(P772/P$10),\nIF(O798<1,0,(O774-(O774/O798))))))","v":0},{"$f":"IF(AND(Q772=0,P774=0),0,\nIF(AND(Q772<>0,P774=0),(Q772/Q$10),\nIF(AND(Q773<>0,P774<>0),(P774-(P774/P798))+(Q772/Q$10),\nIF(P798<1,0,(P774-(P774/P798))))))","v":0},{"$f":"IF(AND(R772=0,Q774=0),0,\nIF(AND(R772<>0,Q774=0),(R772/R$10),\nIF(AND(R773<>0,Q774<>0),(Q774-(Q774/Q798))+(R772/R$10),\nIF(Q798<1,0,(Q774-(Q774/Q798))))))","v":0},{"$f":"IF(AND(S772=0,R774=0),0,\nIF(AND(S772<>0,R774=0),(S772/S$10),\nIF(AND(S773<>0,R774<>0),(R774-(R774/R798))+(S772/S$10),\nIF(R798<1,0,(R774-(R774/R798))))))","v":0},{"$f":"IF(AND(T772=0,S774=0),0,\nIF(AND(T772<>0,S774=0),(T772/T$10),\nIF(AND(T773<>0,S774<>0),(S774-(S774/S798))+(T772/T$10),\nIF(S798<1,0,(S774-(S774/S798))))))","v":0},{"$f":"IF(AND(U772=0,T774=0),0,\nIF(AND(U772<>0,T774=0),(U772/U$10),\nIF(AND(U773<>0,T774<>0),(T774-(T774/T798))+(U772/U$10),\nIF(T798<1,0,(T774-(T774/T798))))))","v":0},{"$f":"IF(AND(V772=0,U774=0),0,\nIF(AND(V772<>0,U774=0),(V772/V$10),\nIF(AND(V773<>0,U774<>0),(U774-(U774/U798))+(V772/V$10),\nIF(U798<1,0,(U774-(U774/U798))))))","v":0},{"$f":"IF(AND(W772=0,V774=0),0,\nIF(AND(W772<>0,V774=0),(W772/W$10),\nIF(AND(W773<>0,V774<>0),(V774-(V774/V798))+(W772/W$10),\nIF(V798<1,0,(V774-(V774/V798))))))","v":0}]
[{"$f":"A774+1","v":0},"Depreciated starting RAB",{"$f":"C770/C$10","v":25.063286484760265},{"$f":"IF(C799=\"n/a\",C775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,C775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,C775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":25.063286484760265},{"$f":"IF(D799=\"n/a\",D775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,D775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,D775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":25.063286484760265},{"$f":"IF(E799=\"n/a\",E775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,E775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,E775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":25.063286484760265},{"$f":"IF(F799=\"n/a\",F775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,F775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,F775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":25.063286484760265},{"$f":"IF(G799=\"n/a\",G775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,G775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,G775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":25.063286484760265},{"$f":"IF(H799=\"n/a\",H775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,H775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,H775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":25.063286484760265},{"$f":"IF(I799=\"n/a\",I775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,I775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,I775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":25.063286484760265},{"$f":"IF(J799=\"n/a\",J775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,J775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,J775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":25.063286484760265},{"$f":"IF(K799=\"n/a\",K775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,K775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,K775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":25.063286484760265},{"$f":"IF(L799=\"n/a\",L775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,L775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,L775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":25.063286484760265},{"$f":"IF(M799=\"n/a\",M775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,M775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,M775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":25.063286484760265},{"$f":"IF(N799=\"n/a\",N775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,N775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,N775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":25.063286484760265},{"$f":"IF(O799=\"n/a\",O775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,O775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,O775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":25.063286484760265},{"$f":"IF(P799=\"n/a\",P775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,P775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,P775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":25.063286484760265},{"$f":"IF(Q799=\"n/a\",Q775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,Q775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,Q775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":25.063286484760265},{"$f":"IF(R799=\"n/a\",R775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,R775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,R775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":25.063286484760265},{"$f":"IF(S799=\"n/a\",S775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,S775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,S775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":25.063286484760265},{"$f":"IF(T799=\"n/a\",T775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,T775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,T775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":25.063286484760265},{"$f":"IF(U799=\"n/a\",U775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,U775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,U775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":25.063286484760265},{"$f":"IF(V799=\"n/a\",V775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,V775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,V775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":25.063286484760265}]
[{"$f":"A775+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A776)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D770*((1+D$11)^0.5)/D$10)","v":2.8231296352037583},{"$f":"IF(D800=\"n/a\",D776,IFERROR(IF((OFFSET($C776,0,$A776))<0,\nMIN(0,D776-(OFFSET($C776,0,$A776)/(OFFSET($C771,-$A775,$A776)))),\nMAX(0,D776-(OFFSET($C776,0,$A776)/(OFFSET($C771,-$A775,$A776))))),0))","v":2.4198254016032212},2.0165211680026842,1.6132169344021474,1.2099127008016106,0.80660846720107382,0.40330423360053697,1.1102230246251565E-16,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E770*((1+E$11)^0.5)/E$10)","v":3.8512988862115374},{"$f":"IF(E801=\"n/a\",E777,IFERROR(IF((OFFSET($C777,0,$A777))<0,\nMIN(0,E777-(OFFSET($C777,0,$A777)/(OFFSET($C772,-$A776,$A777)))),\nMAX(0,E777-(OFFSET($C777,0,$A777)/(OFFSET($C772,-$A776,$A777))))),0))","v":3.3011133310384606},2.7509277758653838,2.2007422206923071,1.6505566655192303,1.1003711103461535,0.55018555517307688,2.2204460492503131E-16,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F770*((1+F$11)^0.5)/F$10)","v":6.3993442300808852},{"$f":"IF(F802=\"n/a\",F778,IFERROR(IF((OFFSET($C778,0,$A778))<0,\nMIN(0,F778-(OFFSET($C778,0,$A778)/(OFFSET($C773,-$A777,$A778)))),\nMAX(0,F778-(OFFSET($C778,0,$A778)/(OFFSET($C773,-$A777,$A778))))),0))","v":5.4851521972121873},4.5709601643434894,3.6567681314747915,2.7425760986060936,1.8283840657373958,0.91419203286869799,2.2204460492503131E-16,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G770*((1+G$11)^0.5)/G$10)","v":6.740719180225522},{"$f":"IF(G803=\"n/a\",G779,IFERROR(IF((OFFSET($C779,0,$A779))<0,\nMIN(0,G779-(OFFSET($C779,0,$A779)/(OFFSET($C774,-$A778,$A779)))),\nMAX(0,G779-(OFFSET($C779,0,$A779)/(OFFSET($C774,-$A778,$A779))))),0))","v":5.7777592973361616},4.8147994144468012,3.8518395315574407,2.8888796486680803,1.9259197657787201,0.96295988288935996,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H770*((1+H$11)^0.5)/H$10)","v":7.2455718391799744},{"$f":"IF(H804=\"n/a\",H780,IFERROR(IF((OFFSET($C780,0,$A780))<0,\nMIN(0,H780-(OFFSET($C780,0,$A780)/(OFFSET($C775,-$A779,$A780)))),\nMAX(0,H780-(OFFSET($C780,0,$A780)/(OFFSET($C775,-$A779,$A780))))),0))","v":6.2104901478685495},5.1754084565571246,4.1403267652456996,3.1052450739342747,2.0701633826228498,1.0350816913114251,4.4408920985006262E-16,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I770*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I805=\"n/a\",I781,IFERROR(IF((OFFSET($C781,0,$A781))<0,\nMIN(0,I781-(OFFSET($C781,0,$A781)/(OFFSET($C776,-$A780,$A781)))),\nMAX(0,I781-(OFFSET($C781,0,$A781)/(OFFSET($C776,-$A780,$A781))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J770*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J806=\"n/a\",J782,IFERROR(IF((OFFSET($C782,0,$A782))<0,\nMIN(0,J782-(OFFSET($C782,0,$A782)/(OFFSET($C777,-$A781,$A782)))),\nMAX(0,J782-(OFFSET($C782,0,$A782)/(OFFSET($C777,-$A781,$A782))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K770*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K807=\"n/a\",K783,IFERROR(IF((OFFSET($C783,0,$A783))<0,\nMIN(0,K783-(OFFSET($C783,0,$A783)/(OFFSET($C778,-$A782,$A783)))),\nMAX(0,K783-(OFFSET($C783,0,$A783)/(OFFSET($C778,-$A782,$A783))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L770*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L808=\"n/a\",L784,IFERROR(IF((OFFSET($C784,0,$A784))<0,\nMIN(0,L784-(OFFSET($C784,0,$A784)/(OFFSET($C779,-$A783,$A784)))),\nMAX(0,L784-(OFFSET($C784,0,$A784)/(OFFSET($C779,-$A783,$A784))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M770*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M809=\"n/a\",M785,IFERROR(IF((OFFSET($C785,0,$A785))<0,\nMIN(0,M785-(OFFSET($C785,0,$A785)/(OFFSET($C780,-$A784,$A785)))),\nMAX(0,M785-(OFFSET($C785,0,$A785)/(OFFSET($C780,-$A784,$A785))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N770*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N810=\"n/a\",N786,IFERROR(IF((OFFSET($C786,0,$A786))<0,\nMIN(0,N786-(OFFSET($C786,0,$A786)/(OFFSET($C781,-$A785,$A786)))),\nMAX(0,N786-(OFFSET($C786,0,$A786)/(OFFSET($C781,-$A785,$A786))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O770*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O811=\"n/a\",O787,IFERROR(IF((OFFSET($C787,0,$A787))<0,\nMIN(0,O787-(OFFSET($C787,0,$A787)/(OFFSET($C782,-$A786,$A787)))),\nMAX(0,O787-(OFFSET($C787,0,$A787)/(OFFSET($C782,-$A786,$A787))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P770*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P812=\"n/a\",P788,IFERROR(IF((OFFSET($C788,0,$A788))<0,\nMIN(0,P788-(OFFSET($C788,0,$A788)/(OFFSET($C783,-$A787,$A788)))),\nMAX(0,P788-(OFFSET($C788,0,$A788)/(OFFSET($C783,-$A787,$A788))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q770*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q813=\"n/a\",Q789,IFERROR(IF((OFFSET($C789,0,$A789))<0,\nMIN(0,Q789-(OFFSET($C789,0,$A789)/(OFFSET($C784,-$A788,$A789)))),\nMAX(0,Q789-(OFFSET($C789,0,$A789)/(OFFSET($C784,-$A788,$A789))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R770*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R814=\"n/a\",R790,IFERROR(IF((OFFSET($C790,0,$A790))<0,\nMIN(0,R790-(OFFSET($C790,0,$A790)/(OFFSET($C785,-$A789,$A790)))),\nMAX(0,R790-(OFFSET($C790,0,$A790)/(OFFSET($C785,-$A789,$A790))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S770*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S815=\"n/a\",S791,IFERROR(IF((OFFSET($C791,0,$A791))<0,\nMIN(0,S791-(OFFSET($C791,0,$A791)/(OFFSET($C786,-$A790,$A791)))),\nMAX(0,S791-(OFFSET($C791,0,$A791)/(OFFSET($C786,-$A790,$A791))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T770*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T816=\"n/a\",T792,IFERROR(IF((OFFSET($C792,0,$A792))<0,\nMIN(0,T792-(OFFSET($C792,0,$A792)/(OFFSET($C787,-$A791,$A792)))),\nMAX(0,T792-(OFFSET($C792,0,$A792)/(OFFSET($C787,-$A791,$A792))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U770*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U817=\"n/a\",U793,IFERROR(IF((OFFSET($C793,0,$A793))<0,\nMIN(0,U793-(OFFSET($C793,0,$A793)/(OFFSET($C788,-$A792,$A793)))),\nMAX(0,U793-(OFFSET($C793,0,$A793)/(OFFSET($C788,-$A792,$A793))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V770*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V818=\"n/a\",V794,IFERROR(IF((OFFSET($C794,0,$A794))<0,\nMIN(0,V794-(OFFSET($C794,0,$A794)/(OFFSET($C789,-$A793,$A794)))),\nMAX(0,V794-(OFFSET($C794,0,$A794)/(OFFSET($C789,-$A793,$A794))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A795)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W770*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C798<1,D772=0),0,\nIF(D772=0,C798-1,\nIF(C798<1,D773,\n(((C798-1)*(C774-(C774/(C798))))+((D772/D$10)*D773))/(D774))))","v":0},{"$f":"IF(AND(D798<1,E772=0),0,\nIF(E772=0,D798-1,\nIF(D798<1,E773,\n(((D798-1)*(D774-(D774/(D798))))+((E772/E$10)*E773))/(E774))))","v":0},{"$f":"IF(AND(E798<1,F772=0),0,\nIF(F772=0,E798-1,\nIF(E798<1,F773,\n(((E798-1)*(E774-(E774/(E798))))+((F772/F$10)*F773))/(F774))))","v":0},{"$f":"IF(AND(F798<1,G772=0),0,\nIF(G772=0,F798-1,\nIF(F798<1,G773,\n(((F798-1)*(F774-(F774/(F798))))+((G772/G$10)*G773))/(G774))))","v":0},{"$f":"IF(AND(G798<1,H772=0),0,\nIF(H772=0,G798-1,\nIF(G798<1,H773,\n(((G798-1)*(G774-(G774/(G798))))+((H772/H$10)*H773))/(H774))))","v":0},{"$f":"IF(AND(H798<1,I772=0),0,\nIF(I772=0,H798-1,\nIF(H798<1,I773,\n(((H798-1)*(H774-(H774/(H798))))+((I772/I$10)*I773))/(I774))))","v":0},{"$f":"IF(AND(I798<1,J772=0),0,\nIF(J772=0,I798-1,\nIF(I798<1,J773,\n(((I798-1)*(I774-(I774/(I798))))+((J772/J$10)*J773))/(J774))))","v":0},{"$f":"IF(AND(J798<1,K772=0),0,\nIF(K772=0,J798-1,\nIF(J798<1,K773,\n(((J798-1)*(J774-(J774/(J798))))+((K772/K$10)*K773))/(K774))))","v":0},{"$f":"IF(AND(K798<1,L772=0),0,\nIF(L772=0,K798-1,\nIF(K798<1,L773,\n(((K798-1)*(K774-(K774/(K798))))+((L772/L$10)*L773))/(L774))))","v":0},{"$f":"IF(AND(L798<1,M772=0),0,\nIF(M772=0,L798-1,\nIF(L798<1,M773,\n(((L798-1)*(L774-(L774/(L798))))+((M772/M$10)*M773))/(M774))))","v":0},{"$f":"IF(AND(M798<1,N772=0),0,\nIF(N772=0,M798-1,\nIF(M798<1,N773,\n(((M798-1)*(M774-(M774/(M798))))+((N772/N$10)*N773))/(N774))))","v":0},{"$f":"IF(AND(N798<1,O772=0),0,\nIF(O772=0,N798-1,\nIF(N798<1,O773,\n(((N798-1)*(N774-(N774/(N798))))+((O772/O$10)*O773))/(O774))))","v":0},{"$f":"IF(AND(O798<1,P772=0),0,\nIF(P772=0,O798-1,\nIF(O798<1,P773,\n(((O798-1)*(O774-(O774/(O798))))+((P772/P$10)*P773))/(P774))))","v":0},{"$f":"IF(AND(P798<1,Q772=0),0,\nIF(Q772=0,P798-1,\nIF(P798<1,Q773,\n(((P798-1)*(P774-(P774/(P798))))+((Q772/Q$10)*Q773))/(Q774))))","v":0},{"$f":"IF(AND(Q798<1,R772=0),0,\nIF(R772=0,Q798-1,\nIF(Q798<1,R773,\n(((Q798-1)*(Q774-(Q774/(Q798))))+((R772/R$10)*R773))/(R774))))","v":0},{"$f":"IF(AND(R798<1,S772=0),0,\nIF(S772=0,R798-1,\nIF(R798<1,S773,\n(((R798-1)*(R774-(R774/(R798))))+((S772/S$10)*S773))/(S774))))","v":0},{"$f":"IF(AND(S798<1,T772=0),0,\nIF(T772=0,S798-1,\nIF(S798<1,T773,\n(((S798-1)*(S774-(S774/(S798))))+((T772/T$10)*T773))/(T774))))","v":0},{"$f":"IF(AND(T798<1,U772=0),0,\nIF(U772=0,T798-1,\nIF(T798<1,U773,\n(((T798-1)*(T774-(T774/(T798))))+((U772/U$10)*U773))/(U774))))","v":0},{"$f":"IF(AND(U798<1,V772=0),0,\nIF(V772=0,U798-1,\nIF(U798<1,V773,\n(((U798-1)*(U774-(U774/(U798))))+((V772/V$10)*V773))/(V774))))","v":0},{"$f":"IF(AND(V798<1,W772=0),0,\nIF(W772=0,V798-1,\nIF(V798<1,W773,\n(((V798-1)*(V774-(V774/(V798))))+((W772/W$10)*W773))/(W774))))","v":0}]
[null,"RL Start RAB",{"$f":"C771","v":"n/a"},{"$f":"IF(C799=\"n/a\",\"n/a\",MAX(0,C799-1))","v":"n/a"},{"$f":"IF(D799=\"n/a\",\"n/a\",MAX(0,D799-1))","v":"n/a"},{"$f":"IF(E799=\"n/a\",\"n/a\",MAX(0,E799-1))","v":"n/a"},{"$f":"IF(F799=\"n/a\",\"n/a\",MAX(0,F799-1))","v":"n/a"},{"$f":"IF(G799=\"n/a\",\"n/a\",MAX(0,G799-1))","v":"n/a"},{"$f":"IF(H799=\"n/a\",\"n/a\",MAX(0,H799-1))","v":"n/a"},{"$f":"IF(I799=\"n/a\",\"n/a\",MAX(0,I799-1))","v":"n/a"},{"$f":"IF(J799=\"n/a\",\"n/a\",MAX(0,J799-1))","v":"n/a"},{"$f":"IF(K799=\"n/a\",\"n/a\",MAX(0,K799-1))","v":"n/a"},{"$f":"IF(L799=\"n/a\",\"n/a\",MAX(0,L799-1))","v":"n/a"},{"$f":"IF(M799=\"n/a\",\"n/a\",MAX(0,M799-1))","v":"n/a"},{"$f":"IF(N799=\"n/a\",\"n/a\",MAX(0,N799-1))","v":"n/a"},{"$f":"IF(O799=\"n/a\",\"n/a\",MAX(0,O799-1))","v":"n/a"},{"$f":"IF(P799=\"n/a\",\"n/a\",MAX(0,P799-1))","v":"n/a"},{"$f":"IF(Q799=\"n/a\",\"n/a\",MAX(0,Q799-1))","v":"n/a"},{"$f":"IF(R799=\"n/a\",\"n/a\",MAX(0,R799-1))","v":"n/a"},{"$f":"IF(S799=\"n/a\",\"n/a\",MAX(0,S799-1))","v":"n/a"},{"$f":"IF(T799=\"n/a\",\"n/a\",MAX(0,T799-1))","v":"n/a"},{"$f":"IF(U799=\"n/a\",\"n/a\",MAX(0,U799-1))","v":"n/a"},{"$f":"IF(V799=\"n/a\",\"n/a\",MAX(0,V799-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A776)","v":"RL Capex 2020-21"},null,{"$f":"D771","v":7.0000000000000009},6.0000000000000009,5.0000000000000009,4.0000000000000009,3.0000000000000009,2.0000000000000009,1.0000000000000009,8.8817841970012523E-16,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E771","v":7.0000000000000009},6.0000000000000009,5.0000000000000009,4.0000000000000009,3.0000000000000009,2.0000000000000009,1.0000000000000009,8.8817841970012523E-16,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F771","v":7.0000000000000009},6.0000000000000009,5.0000000000000009,4.0000000000000009,3.0000000000000009,2.0000000000000009,1.0000000000000009,8.8817841970012523E-16,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G771","v":7.0000000000000009},6.0000000000000009,5.0000000000000009,4.0000000000000009,3.0000000000000009,2.0000000000000009,1.0000000000000009,8.8817841970012523E-16,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H771","v":7.0000000000000009},6.0000000000000009,5.0000000000000009,4.0000000000000009,3.0000000000000009,2.0000000000000009,1.0000000000000009,8.8817841970012523E-16,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I771","v":7.0000000000000009},6.0000000000000009,5.0000000000000009,4.0000000000000009,3.0000000000000009,2.0000000000000009,1.0000000000000009,8.8817841970012523E-16,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J771","v":7.0000000000000009},6.0000000000000009,5.0000000000000009,4.0000000000000009,3.0000000000000009,2.0000000000000009,1.0000000000000009,8.8817841970012523E-16,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K771","v":7.0000000000000009},6.0000000000000009,5.0000000000000009,4.0000000000000009,3.0000000000000009,2.0000000000000009,1.0000000000000009,8.8817841970012523E-16,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L771","v":7.0000000000000009},6.0000000000000009,5.0000000000000009,4.0000000000000009,3.0000000000000009,2.0000000000000009,1.0000000000000009,8.8817841970012523E-16,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M771","v":7.0000000000000009},6.0000000000000009,5.0000000000000009,4.0000000000000009,3.0000000000000009,2.0000000000000009,1.0000000000000009,8.8817841970012523E-16,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N771","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O771","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P771","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q771","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R771","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S771","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T771","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U771","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V771","v":0},{"$f":"IF(V818=\"n/a\",\"n/a\",MAX(0,V818-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W771","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C771<>\"n/a\",C771<>\"n/a\"),IF(SUM(C774:C796)=0,0,IF((SUMPRODUCT(C774:C796,C798:C820)/SUM(C774:C796))<0,1,(SUMPRODUCT(C774:C796,C798:C820)/SUM(C774:C796)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C771<>\"n/a\",D771<>\"n/a\"),IF(SUM(D774:D796)=0,0,IF((SUMPRODUCT(D774:D796,D798:D820)/SUM(D774:D796))<0,1,(SUMPRODUCT(D774:D796,D798:D820)/SUM(D774:D796)))),\"n/a\"))","v":0.70865712400664715},{"$f":"(IF(OR($C771<>\"n/a\",E771<>\"n/a\"),IF(SUM(E774:E796)=0,0,IF((SUMPRODUCT(E774:E796,E798:E820)/SUM(E774:E796))<0,1,(SUMPRODUCT(E774:E796,E798:E820)/SUM(E774:E796)))),\"n/a\"))","v":1.3237218632942391},2.0305643529895345,2.4080552529366996,2.6194420617861924,1.9555447949220388,1.3594299551896907,0.85390172342125104,0.454123923576773,0.18163483140708295,3.9660782020097388E-2,1.5737379567134557E-32,0,0,0,0,0,0,0,0]
[]
["Asset Class 16",{"$f":"VLOOKUP($A823,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Land & Easements (System) - combined"}]
[{"$f":"VALUE(REPLACE(A823,1,12,\"\"))","v":16},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A824,0),\"enter input\")","v":98.928413375226853},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A824,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A824,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A824,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0.13627422015654081},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A824,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A824,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A824,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0.16313948310688201},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A824,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A824,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A824,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0.15954423005498505},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A824,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A824,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A824,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":3.1250000000000002E-3},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A824,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A824,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A824,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0.29623261281159008},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A824,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A824,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A824,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A824,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A824,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A824,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A824,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A824,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A824,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A824,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A824,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A824,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A824,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A824,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A824,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A824,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A824,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A824,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A824,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A824,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A824,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A824,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A824,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A824,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A824,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A824,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A824,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A824,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A824,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A824,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A824,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A824,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A824,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A824,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A824,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A824,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A824,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A824,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A824,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A824,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A824,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A824,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A824,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A824,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A824,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A824,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A824,1))))","v":"N/A"},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A824,1))))","v":"N/A"},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A824,1))))","v":"N/A"},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A824,1))))","v":"N/A"},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A824,1))))","v":"N/A"},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A824,1))))","v":"N/A"},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A824,1))))","v":"N/A"},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A824,1))))","v":"N/A"},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A824,1))))","v":"N/A"},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A824,1))))","v":"N/A"},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A824,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A824,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A824,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A824,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A824,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A824,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A824,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A824,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A824,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A824,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A824,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A824,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A824,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D826=0,C828=0),0,\nIF(AND(D826<>0,C828=0),(D826/D$10),\nIF(AND(D827<>0,C828<>0),(C828-(C828/C852))+(D826/D$10),\nIF(C852<1,0,(C828-(C828/C852))))))","v":0},{"$f":"IF(AND(E826=0,D828=0),0,\nIF(AND(E826<>0,D828=0),(E826/E$10),\nIF(AND(E827<>0,D828<>0),(D828-(D828/D852))+(E826/E$10),\nIF(D852<1,0,(D828-(D828/D852))))))","v":0},{"$f":"IF(AND(F826=0,E828=0),0,\nIF(AND(F826<>0,E828=0),(F826/F$10),\nIF(AND(F827<>0,E828<>0),(E828-(E828/E852))+(F826/F$10),\nIF(E852<1,0,(E828-(E828/E852))))))","v":0},{"$f":"IF(AND(G826=0,F828=0),0,\nIF(AND(G826<>0,F828=0),(G826/G$10),\nIF(AND(G827<>0,F828<>0),(F828-(F828/F852))+(G826/G$10),\nIF(F852<1,0,(F828-(F828/F852))))))","v":0},{"$f":"IF(AND(H826=0,G828=0),0,\nIF(AND(H826<>0,G828=0),(H826/H$10),\nIF(AND(H827<>0,G828<>0),(G828-(G828/G852))+(H826/H$10),\nIF(G852<1,0,(G828-(G828/G852))))))","v":0},{"$f":"IF(AND(I826=0,H828=0),0,\nIF(AND(I826<>0,H828=0),(I826/I$10),\nIF(AND(I827<>0,H828<>0),(H828-(H828/H852))+(I826/I$10),\nIF(H852<1,0,(H828-(H828/H852))))))","v":0},{"$f":"IF(AND(J826=0,I828=0),0,\nIF(AND(J826<>0,I828=0),(J826/J$10),\nIF(AND(J827<>0,I828<>0),(I828-(I828/I852))+(J826/J$10),\nIF(I852<1,0,(I828-(I828/I852))))))","v":0},{"$f":"IF(AND(K826=0,J828=0),0,\nIF(AND(K826<>0,J828=0),(K826/K$10),\nIF(AND(K827<>0,J828<>0),(J828-(J828/J852))+(K826/K$10),\nIF(J852<1,0,(J828-(J828/J852))))))","v":0},{"$f":"IF(AND(L826=0,K828=0),0,\nIF(AND(L826<>0,K828=0),(L826/L$10),\nIF(AND(L827<>0,K828<>0),(K828-(K828/K852))+(L826/L$10),\nIF(K852<1,0,(K828-(K828/K852))))))","v":0},{"$f":"IF(AND(M826=0,L828=0),0,\nIF(AND(M826<>0,L828=0),(M826/M$10),\nIF(AND(M827<>0,L828<>0),(L828-(L828/L852))+(M826/M$10),\nIF(L852<1,0,(L828-(L828/L852))))))","v":0},{"$f":"IF(AND(N826=0,M828=0),0,\nIF(AND(N826<>0,M828=0),(N826/N$10),\nIF(AND(N827<>0,M828<>0),(M828-(M828/M852))+(N826/N$10),\nIF(M852<1,0,(M828-(M828/M852))))))","v":0},{"$f":"IF(AND(O826=0,N828=0),0,\nIF(AND(O826<>0,N828=0),(O826/O$10),\nIF(AND(O827<>0,N828<>0),(N828-(N828/N852))+(O826/O$10),\nIF(N852<1,0,(N828-(N828/N852))))))","v":0},{"$f":"IF(AND(P826=0,O828=0),0,\nIF(AND(P826<>0,O828=0),(P826/P$10),\nIF(AND(P827<>0,O828<>0),(O828-(O828/O852))+(P826/P$10),\nIF(O852<1,0,(O828-(O828/O852))))))","v":0},{"$f":"IF(AND(Q826=0,P828=0),0,\nIF(AND(Q826<>0,P828=0),(Q826/Q$10),\nIF(AND(Q827<>0,P828<>0),(P828-(P828/P852))+(Q826/Q$10),\nIF(P852<1,0,(P828-(P828/P852))))))","v":0},{"$f":"IF(AND(R826=0,Q828=0),0,\nIF(AND(R826<>0,Q828=0),(R826/R$10),\nIF(AND(R827<>0,Q828<>0),(Q828-(Q828/Q852))+(R826/R$10),\nIF(Q852<1,0,(Q828-(Q828/Q852))))))","v":0},{"$f":"IF(AND(S826=0,R828=0),0,\nIF(AND(S826<>0,R828=0),(S826/S$10),\nIF(AND(S827<>0,R828<>0),(R828-(R828/R852))+(S826/S$10),\nIF(R852<1,0,(R828-(R828/R852))))))","v":0},{"$f":"IF(AND(T826=0,S828=0),0,\nIF(AND(T826<>0,S828=0),(T826/T$10),\nIF(AND(T827<>0,S828<>0),(S828-(S828/S852))+(T826/T$10),\nIF(S852<1,0,(S828-(S828/S852))))))","v":0},{"$f":"IF(AND(U826=0,T828=0),0,\nIF(AND(U826<>0,T828=0),(U826/U$10),\nIF(AND(U827<>0,T828<>0),(T828-(T828/T852))+(U826/U$10),\nIF(T852<1,0,(T828-(T828/T852))))))","v":0},{"$f":"IF(AND(V826=0,U828=0),0,\nIF(AND(V826<>0,U828=0),(V826/V$10),\nIF(AND(V827<>0,U828<>0),(U828-(U828/U852))+(V826/V$10),\nIF(U852<1,0,(U828-(U828/U852))))))","v":0},{"$f":"IF(AND(W826=0,V828=0),0,\nIF(AND(W826<>0,V828=0),(W826/W$10),\nIF(AND(W827<>0,V828<>0),(V828-(V828/V852))+(W826/W$10),\nIF(V852<1,0,(V828-(V828/V852))))))","v":0}]
[{"$f":"A828+1","v":0},"Depreciated starting RAB",{"$f":"C824/C$10","v":98.928413375226853},{"$f":"IF(C853=\"n/a\",C829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,C829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,C829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":98.928413375226853},{"$f":"IF(D853=\"n/a\",D829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,D829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,D829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":98.928413375226853},{"$f":"IF(E853=\"n/a\",E829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,E829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,E829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":98.928413375226853},{"$f":"IF(F853=\"n/a\",F829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,F829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,F829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":98.928413375226853},{"$f":"IF(G853=\"n/a\",G829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,G829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,G829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":98.928413375226853},{"$f":"IF(H853=\"n/a\",H829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,H829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,H829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":98.928413375226853},{"$f":"IF(I853=\"n/a\",I829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,I829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,I829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":98.928413375226853},{"$f":"IF(J853=\"n/a\",J829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,J829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,J829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":98.928413375226853},{"$f":"IF(K853=\"n/a\",K829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,K829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,K829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":98.928413375226853},{"$f":"IF(L853=\"n/a\",L829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,L829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,L829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":98.928413375226853},{"$f":"IF(M853=\"n/a\",M829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,M829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,M829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":98.928413375226853},{"$f":"IF(N853=\"n/a\",N829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,N829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,N829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":98.928413375226853},{"$f":"IF(O853=\"n/a\",O829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,O829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,O829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":98.928413375226853},{"$f":"IF(P853=\"n/a\",P829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,P829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,P829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":98.928413375226853},{"$f":"IF(Q853=\"n/a\",Q829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,Q829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,Q829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":98.928413375226853},{"$f":"IF(R853=\"n/a\",R829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,R829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,R829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":98.928413375226853},{"$f":"IF(S853=\"n/a\",S829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,S829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,S829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":98.928413375226853},{"$f":"IF(T853=\"n/a\",T829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,T829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,T829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":98.928413375226853},{"$f":"IF(U853=\"n/a\",U829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,U829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,U829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":98.928413375226853},{"$f":"IF(V853=\"n/a\",V829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,V829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,V829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":98.928413375226853}]
[{"$f":"A829+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A830)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D824*((1+D$11)^0.5)/D$10)","v":0.13598894740095971},{"$f":"IF(D854=\"n/a\",D830,IFERROR(IF((OFFSET($C830,0,$A830))<0,\nMIN(0,D830-(OFFSET($C830,0,$A830)/(OFFSET($C825,-$A829,$A830)))),\nMAX(0,D830-(OFFSET($C830,0,$A830)/(OFFSET($C825,-$A829,$A830))))),0))","v":0.13598894740095971},0.13598894740095971,0.13598894740095971,0.13598894740095971,0.13598894740095971,0.13598894740095971,0.13598894740095971,0.13598894740095971,0.13598894740095971,0.13598894740095971,0.13598894740095971,0.13598894740095971,0.13598894740095971,0.13598894740095971,0.13598894740095971,0.13598894740095971,0.13598894740095971,0.13598894740095971,0.13598894740095971]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E824*((1+E$11)^0.5)/E$10)","v":0.1633805667798009},{"$f":"IF(E855=\"n/a\",E831,IFERROR(IF((OFFSET($C831,0,$A831))<0,\nMIN(0,E831-(OFFSET($C831,0,$A831)/(OFFSET($C826,-$A830,$A831)))),\nMAX(0,E831-(OFFSET($C831,0,$A831)/(OFFSET($C826,-$A830,$A831))))),0))","v":0.1633805667798009},0.1633805667798009,0.1633805667798009,0.1633805667798009,0.1633805667798009,0.1633805667798009,0.1633805667798009,0.1633805667798009,0.1633805667798009,0.1633805667798009,0.1633805667798009,0.1633805667798009,0.1633805667798009,0.1633805667798009,0.1633805667798009,0.1633805667798009,0.1633805667798009,0.1633805667798009]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F824*((1+F$11)^0.5)/F$10)","v":0.157529957999061},{"$f":"IF(F856=\"n/a\",F832,IFERROR(IF((OFFSET($C832,0,$A832))<0,\nMIN(0,F832-(OFFSET($C832,0,$A832)/(OFFSET($C827,-$A831,$A832)))),\nMAX(0,F832-(OFFSET($C832,0,$A832)/(OFFSET($C827,-$A831,$A832))))),0))","v":0.157529957999061},0.157529957999061,0.157529957999061,0.157529957999061,0.157529957999061,0.157529957999061,0.157529957999061,0.157529957999061,0.157529957999061,0.157529957999061,0.157529957999061,0.157529957999061,0.157529957999061,0.157529957999061,0.157529957999061,0.157529957999061,0.157529957999061]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G824*((1+G$11)^0.5)/G$10)","v":2.8119030475447257E-3},{"$f":"IF(G857=\"n/a\",G833,IFERROR(IF((OFFSET($C833,0,$A833))<0,\nMIN(0,G833-(OFFSET($C833,0,$A833)/(OFFSET($C828,-$A832,$A833)))),\nMAX(0,G833-(OFFSET($C833,0,$A833)/(OFFSET($C828,-$A832,$A833))))),0))","v":2.8119030475447257E-3},2.8119030475447257E-3,2.8119030475447257E-3,2.8119030475447257E-3,2.8119030475447257E-3,2.8119030475447257E-3,2.8119030475447257E-3,2.8119030475447257E-3,2.8119030475447257E-3,2.8119030475447257E-3,2.8119030475447257E-3,2.8119030475447257E-3,2.8119030475447257E-3,2.8119030475447257E-3,2.8119030475447257E-3,2.8119030475447257E-3]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H824*((1+H$11)^0.5)/H$10)","v":0.25422168975440629},{"$f":"IF(H858=\"n/a\",H834,IFERROR(IF((OFFSET($C834,0,$A834))<0,\nMIN(0,H834-(OFFSET($C834,0,$A834)/(OFFSET($C829,-$A833,$A834)))),\nMAX(0,H834-(OFFSET($C834,0,$A834)/(OFFSET($C829,-$A833,$A834))))),0))","v":0.25422168975440629},0.25422168975440629,0.25422168975440629,0.25422168975440629,0.25422168975440629,0.25422168975440629,0.25422168975440629,0.25422168975440629,0.25422168975440629,0.25422168975440629,0.25422168975440629,0.25422168975440629,0.25422168975440629,0.25422168975440629,0.25422168975440629]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I824*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I859=\"n/a\",I835,IFERROR(IF((OFFSET($C835,0,$A835))<0,\nMIN(0,I835-(OFFSET($C835,0,$A835)/(OFFSET($C830,-$A834,$A835)))),\nMAX(0,I835-(OFFSET($C835,0,$A835)/(OFFSET($C830,-$A834,$A835))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J824*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J860=\"n/a\",J836,IFERROR(IF((OFFSET($C836,0,$A836))<0,\nMIN(0,J836-(OFFSET($C836,0,$A836)/(OFFSET($C831,-$A835,$A836)))),\nMAX(0,J836-(OFFSET($C836,0,$A836)/(OFFSET($C831,-$A835,$A836))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K824*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K861=\"n/a\",K837,IFERROR(IF((OFFSET($C837,0,$A837))<0,\nMIN(0,K837-(OFFSET($C837,0,$A837)/(OFFSET($C832,-$A836,$A837)))),\nMAX(0,K837-(OFFSET($C837,0,$A837)/(OFFSET($C832,-$A836,$A837))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L824*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L862=\"n/a\",L838,IFERROR(IF((OFFSET($C838,0,$A838))<0,\nMIN(0,L838-(OFFSET($C838,0,$A838)/(OFFSET($C833,-$A837,$A838)))),\nMAX(0,L838-(OFFSET($C838,0,$A838)/(OFFSET($C833,-$A837,$A838))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M824*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M863=\"n/a\",M839,IFERROR(IF((OFFSET($C839,0,$A839))<0,\nMIN(0,M839-(OFFSET($C839,0,$A839)/(OFFSET($C834,-$A838,$A839)))),\nMAX(0,M839-(OFFSET($C839,0,$A839)/(OFFSET($C834,-$A838,$A839))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N824*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N864=\"n/a\",N840,IFERROR(IF((OFFSET($C840,0,$A840))<0,\nMIN(0,N840-(OFFSET($C840,0,$A840)/(OFFSET($C835,-$A839,$A840)))),\nMAX(0,N840-(OFFSET($C840,0,$A840)/(OFFSET($C835,-$A839,$A840))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O824*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O865=\"n/a\",O841,IFERROR(IF((OFFSET($C841,0,$A841))<0,\nMIN(0,O841-(OFFSET($C841,0,$A841)/(OFFSET($C836,-$A840,$A841)))),\nMAX(0,O841-(OFFSET($C841,0,$A841)/(OFFSET($C836,-$A840,$A841))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P824*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P866=\"n/a\",P842,IFERROR(IF((OFFSET($C842,0,$A842))<0,\nMIN(0,P842-(OFFSET($C842,0,$A842)/(OFFSET($C837,-$A841,$A842)))),\nMAX(0,P842-(OFFSET($C842,0,$A842)/(OFFSET($C837,-$A841,$A842))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q824*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q867=\"n/a\",Q843,IFERROR(IF((OFFSET($C843,0,$A843))<0,\nMIN(0,Q843-(OFFSET($C843,0,$A843)/(OFFSET($C838,-$A842,$A843)))),\nMAX(0,Q843-(OFFSET($C843,0,$A843)/(OFFSET($C838,-$A842,$A843))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R824*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R868=\"n/a\",R844,IFERROR(IF((OFFSET($C844,0,$A844))<0,\nMIN(0,R844-(OFFSET($C844,0,$A844)/(OFFSET($C839,-$A843,$A844)))),\nMAX(0,R844-(OFFSET($C844,0,$A844)/(OFFSET($C839,-$A843,$A844))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S824*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S869=\"n/a\",S845,IFERROR(IF((OFFSET($C845,0,$A845))<0,\nMIN(0,S845-(OFFSET($C845,0,$A845)/(OFFSET($C840,-$A844,$A845)))),\nMAX(0,S845-(OFFSET($C845,0,$A845)/(OFFSET($C840,-$A844,$A845))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T824*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T870=\"n/a\",T846,IFERROR(IF((OFFSET($C846,0,$A846))<0,\nMIN(0,T846-(OFFSET($C846,0,$A846)/(OFFSET($C841,-$A845,$A846)))),\nMAX(0,T846-(OFFSET($C846,0,$A846)/(OFFSET($C841,-$A845,$A846))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U824*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U871=\"n/a\",U847,IFERROR(IF((OFFSET($C847,0,$A847))<0,\nMIN(0,U847-(OFFSET($C847,0,$A847)/(OFFSET($C842,-$A846,$A847)))),\nMAX(0,U847-(OFFSET($C847,0,$A847)/(OFFSET($C842,-$A846,$A847))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V824*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V872=\"n/a\",V848,IFERROR(IF((OFFSET($C848,0,$A848))<0,\nMIN(0,V848-(OFFSET($C848,0,$A848)/(OFFSET($C843,-$A847,$A848)))),\nMAX(0,V848-(OFFSET($C848,0,$A848)/(OFFSET($C843,-$A847,$A848))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A849)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W824*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C852<1,D826=0),0,\nIF(D826=0,C852-1,\nIF(C852<1,D827,\n(((C852-1)*(C828-(C828/(C852))))+((D826/D$10)*D827))/(D828))))","v":0},{"$f":"IF(AND(D852<1,E826=0),0,\nIF(E826=0,D852-1,\nIF(D852<1,E827,\n(((D852-1)*(D828-(D828/(D852))))+((E826/E$10)*E827))/(E828))))","v":0},{"$f":"IF(AND(E852<1,F826=0),0,\nIF(F826=0,E852-1,\nIF(E852<1,F827,\n(((E852-1)*(E828-(E828/(E852))))+((F826/F$10)*F827))/(F828))))","v":0},{"$f":"IF(AND(F852<1,G826=0),0,\nIF(G826=0,F852-1,\nIF(F852<1,G827,\n(((F852-1)*(F828-(F828/(F852))))+((G826/G$10)*G827))/(G828))))","v":0},{"$f":"IF(AND(G852<1,H826=0),0,\nIF(H826=0,G852-1,\nIF(G852<1,H827,\n(((G852-1)*(G828-(G828/(G852))))+((H826/H$10)*H827))/(H828))))","v":0},{"$f":"IF(AND(H852<1,I826=0),0,\nIF(I826=0,H852-1,\nIF(H852<1,I827,\n(((H852-1)*(H828-(H828/(H852))))+((I826/I$10)*I827))/(I828))))","v":0},{"$f":"IF(AND(I852<1,J826=0),0,\nIF(J826=0,I852-1,\nIF(I852<1,J827,\n(((I852-1)*(I828-(I828/(I852))))+((J826/J$10)*J827))/(J828))))","v":0},{"$f":"IF(AND(J852<1,K826=0),0,\nIF(K826=0,J852-1,\nIF(J852<1,K827,\n(((J852-1)*(J828-(J828/(J852))))+((K826/K$10)*K827))/(K828))))","v":0},{"$f":"IF(AND(K852<1,L826=0),0,\nIF(L826=0,K852-1,\nIF(K852<1,L827,\n(((K852-1)*(K828-(K828/(K852))))+((L826/L$10)*L827))/(L828))))","v":0},{"$f":"IF(AND(L852<1,M826=0),0,\nIF(M826=0,L852-1,\nIF(L852<1,M827,\n(((L852-1)*(L828-(L828/(L852))))+((M826/M$10)*M827))/(M828))))","v":0},{"$f":"IF(AND(M852<1,N826=0),0,\nIF(N826=0,M852-1,\nIF(M852<1,N827,\n(((M852-1)*(M828-(M828/(M852))))+((N826/N$10)*N827))/(N828))))","v":0},{"$f":"IF(AND(N852<1,O826=0),0,\nIF(O826=0,N852-1,\nIF(N852<1,O827,\n(((N852-1)*(N828-(N828/(N852))))+((O826/O$10)*O827))/(O828))))","v":0},{"$f":"IF(AND(O852<1,P826=0),0,\nIF(P826=0,O852-1,\nIF(O852<1,P827,\n(((O852-1)*(O828-(O828/(O852))))+((P826/P$10)*P827))/(P828))))","v":0},{"$f":"IF(AND(P852<1,Q826=0),0,\nIF(Q826=0,P852-1,\nIF(P852<1,Q827,\n(((P852-1)*(P828-(P828/(P852))))+((Q826/Q$10)*Q827))/(Q828))))","v":0},{"$f":"IF(AND(Q852<1,R826=0),0,\nIF(R826=0,Q852-1,\nIF(Q852<1,R827,\n(((Q852-1)*(Q828-(Q828/(Q852))))+((R826/R$10)*R827))/(R828))))","v":0},{"$f":"IF(AND(R852<1,S826=0),0,\nIF(S826=0,R852-1,\nIF(R852<1,S827,\n(((R852-1)*(R828-(R828/(R852))))+((S826/S$10)*S827))/(S828))))","v":0},{"$f":"IF(AND(S852<1,T826=0),0,\nIF(T826=0,S852-1,\nIF(S852<1,T827,\n(((S852-1)*(S828-(S828/(S852))))+((T826/T$10)*T827))/(T828))))","v":0},{"$f":"IF(AND(T852<1,U826=0),0,\nIF(U826=0,T852-1,\nIF(T852<1,U827,\n(((T852-1)*(T828-(T828/(T852))))+((U826/U$10)*U827))/(U828))))","v":0},{"$f":"IF(AND(U852<1,V826=0),0,\nIF(V826=0,U852-1,\nIF(U852<1,V827,\n(((U852-1)*(U828-(U828/(U852))))+((V826/V$10)*V827))/(V828))))","v":0},{"$f":"IF(AND(V852<1,W826=0),0,\nIF(W826=0,V852-1,\nIF(V852<1,W827,\n(((V852-1)*(V828-(V828/(V852))))+((W826/W$10)*W827))/(W828))))","v":0}]
[null,"RL Start RAB",{"$f":"C825","v":"n/a"},{"$f":"IF(C853=\"n/a\",\"n/a\",MAX(0,C853-1))","v":"n/a"},{"$f":"IF(D853=\"n/a\",\"n/a\",MAX(0,D853-1))","v":"n/a"},{"$f":"IF(E853=\"n/a\",\"n/a\",MAX(0,E853-1))","v":"n/a"},{"$f":"IF(F853=\"n/a\",\"n/a\",MAX(0,F853-1))","v":"n/a"},{"$f":"IF(G853=\"n/a\",\"n/a\",MAX(0,G853-1))","v":"n/a"},{"$f":"IF(H853=\"n/a\",\"n/a\",MAX(0,H853-1))","v":"n/a"},{"$f":"IF(I853=\"n/a\",\"n/a\",MAX(0,I853-1))","v":"n/a"},{"$f":"IF(J853=\"n/a\",\"n/a\",MAX(0,J853-1))","v":"n/a"},{"$f":"IF(K853=\"n/a\",\"n/a\",MAX(0,K853-1))","v":"n/a"},{"$f":"IF(L853=\"n/a\",\"n/a\",MAX(0,L853-1))","v":"n/a"},{"$f":"IF(M853=\"n/a\",\"n/a\",MAX(0,M853-1))","v":"n/a"},{"$f":"IF(N853=\"n/a\",\"n/a\",MAX(0,N853-1))","v":"n/a"},{"$f":"IF(O853=\"n/a\",\"n/a\",MAX(0,O853-1))","v":"n/a"},{"$f":"IF(P853=\"n/a\",\"n/a\",MAX(0,P853-1))","v":"n/a"},{"$f":"IF(Q853=\"n/a\",\"n/a\",MAX(0,Q853-1))","v":"n/a"},{"$f":"IF(R853=\"n/a\",\"n/a\",MAX(0,R853-1))","v":"n/a"},{"$f":"IF(S853=\"n/a\",\"n/a\",MAX(0,S853-1))","v":"n/a"},{"$f":"IF(T853=\"n/a\",\"n/a\",MAX(0,T853-1))","v":"n/a"},{"$f":"IF(U853=\"n/a\",\"n/a\",MAX(0,U853-1))","v":"n/a"},{"$f":"IF(V853=\"n/a\",\"n/a\",MAX(0,V853-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A830)","v":"RL Capex 2020-21"},null,{"$f":"D825","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,{"$f":"E825","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F825","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G825","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H825","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I825","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J825","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K825","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L825","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M825","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N825","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O825","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P825","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q825","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R825","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S825","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T825","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U825","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V825","v":0},{"$f":"IF(V872=\"n/a\",\"n/a\",MAX(0,V872-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W825","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C825<>\"n/a\",C825<>\"n/a\"),IF(SUM(C828:C850)=0,0,IF((SUMPRODUCT(C828:C850,C852:C874)/SUM(C828:C850))<0,1,(SUMPRODUCT(C828:C850,C852:C874)/SUM(C828:C850)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C825<>\"n/a\",D825<>\"n/a\"),IF(SUM(D828:D850)=0,0,IF((SUMPRODUCT(D828:D850,D852:D874)/SUM(D828:D850))<0,1,(SUMPRODUCT(D828:D850,D852:D874)/SUM(D828:D850)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C825<>\"n/a\",E825<>\"n/a\"),IF(SUM(E828:E850)=0,0,IF((SUMPRODUCT(E828:E850,E852:E874)/SUM(E828:E850))<0,1,(SUMPRODUCT(E828:E850,E852:E874)/SUM(E828:E850)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 17",{"$f":"VLOOKUP($A877,'RFM input'!$E$7:$F$56,2,FALSE)","v":"IT Systems"}]
[{"$f":"VALUE(REPLACE(A877,1,12,\"\"))","v":17},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A878,0),\"enter input\")","v":19.86975946823167},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A878,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A878,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A878,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":5.3291223622228463},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A878,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A878,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A878,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":6.009064819271396},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A878,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A878,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A878,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":6.2686532688873475},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A878,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A878,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A878,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":5.3109580000000003},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A878,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A878,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A878,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A878,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A878,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A878,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A878,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A878,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A878,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A878,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A878,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A878,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A878,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A878,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A878,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A878,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A878,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A878,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A878,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A878,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A878,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A878,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A878,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A878,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A878,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A878,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A878,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A878,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A878,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A878,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A878,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A878,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A878,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A878,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A878,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A878,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A878,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A878,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A878,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A878,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A878,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A878,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A878,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A878,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A878,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A878,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A878,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A878,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A878,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A878,1))))","v":5},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A878,1))))","v":5},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A878,1))))","v":5},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A878,1))))","v":5},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A878,1))))","v":5},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A878,1))))","v":5},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A878,1))))","v":5},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A878,1))))","v":5},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A878,1))))","v":5},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A878,1))))","v":5},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A878,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A878,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A878,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A878,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A878,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A878,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A878,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A878,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A878,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A878,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A878,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A878,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A878,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D880=0,C882=0),0,\nIF(AND(D880<>0,C882=0),(D880/D$10),\nIF(AND(D881<>0,C882<>0),(C882-(C882/C906))+(D880/D$10),\nIF(C906<1,0,(C882-(C882/C906))))))","v":0},{"$f":"IF(AND(E880=0,D882=0),0,\nIF(AND(E880<>0,D882=0),(E880/E$10),\nIF(AND(E881<>0,D882<>0),(D882-(D882/D906))+(E880/E$10),\nIF(D906<1,0,(D882-(D882/D906))))))","v":0},{"$f":"IF(AND(F880=0,E882=0),0,\nIF(AND(F880<>0,E882=0),(F880/F$10),\nIF(AND(F881<>0,E882<>0),(E882-(E882/E906))+(F880/F$10),\nIF(E906<1,0,(E882-(E882/E906))))))","v":0},{"$f":"IF(AND(G880=0,F882=0),0,\nIF(AND(G880<>0,F882=0),(G880/G$10),\nIF(AND(G881<>0,F882<>0),(F882-(F882/F906))+(G880/G$10),\nIF(F906<1,0,(F882-(F882/F906))))))","v":0},{"$f":"IF(AND(H880=0,G882=0),0,\nIF(AND(H880<>0,G882=0),(H880/H$10),\nIF(AND(H881<>0,G882<>0),(G882-(G882/G906))+(H880/H$10),\nIF(G906<1,0,(G882-(G882/G906))))))","v":0},{"$f":"IF(AND(I880=0,H882=0),0,\nIF(AND(I880<>0,H882=0),(I880/I$10),\nIF(AND(I881<>0,H882<>0),(H882-(H882/H906))+(I880/I$10),\nIF(H906<1,0,(H882-(H882/H906))))))","v":0},{"$f":"IF(AND(J880=0,I882=0),0,\nIF(AND(J880<>0,I882=0),(J880/J$10),\nIF(AND(J881<>0,I882<>0),(I882-(I882/I906))+(J880/J$10),\nIF(I906<1,0,(I882-(I882/I906))))))","v":0},{"$f":"IF(AND(K880=0,J882=0),0,\nIF(AND(K880<>0,J882=0),(K880/K$10),\nIF(AND(K881<>0,J882<>0),(J882-(J882/J906))+(K880/K$10),\nIF(J906<1,0,(J882-(J882/J906))))))","v":0},{"$f":"IF(AND(L880=0,K882=0),0,\nIF(AND(L880<>0,K882=0),(L880/L$10),\nIF(AND(L881<>0,K882<>0),(K882-(K882/K906))+(L880/L$10),\nIF(K906<1,0,(K882-(K882/K906))))))","v":0},{"$f":"IF(AND(M880=0,L882=0),0,\nIF(AND(M880<>0,L882=0),(M880/M$10),\nIF(AND(M881<>0,L882<>0),(L882-(L882/L906))+(M880/M$10),\nIF(L906<1,0,(L882-(L882/L906))))))","v":0},{"$f":"IF(AND(N880=0,M882=0),0,\nIF(AND(N880<>0,M882=0),(N880/N$10),\nIF(AND(N881<>0,M882<>0),(M882-(M882/M906))+(N880/N$10),\nIF(M906<1,0,(M882-(M882/M906))))))","v":0},{"$f":"IF(AND(O880=0,N882=0),0,\nIF(AND(O880<>0,N882=0),(O880/O$10),\nIF(AND(O881<>0,N882<>0),(N882-(N882/N906))+(O880/O$10),\nIF(N906<1,0,(N882-(N882/N906))))))","v":0},{"$f":"IF(AND(P880=0,O882=0),0,\nIF(AND(P880<>0,O882=0),(P880/P$10),\nIF(AND(P881<>0,O882<>0),(O882-(O882/O906))+(P880/P$10),\nIF(O906<1,0,(O882-(O882/O906))))))","v":0},{"$f":"IF(AND(Q880=0,P882=0),0,\nIF(AND(Q880<>0,P882=0),(Q880/Q$10),\nIF(AND(Q881<>0,P882<>0),(P882-(P882/P906))+(Q880/Q$10),\nIF(P906<1,0,(P882-(P882/P906))))))","v":0},{"$f":"IF(AND(R880=0,Q882=0),0,\nIF(AND(R880<>0,Q882=0),(R880/R$10),\nIF(AND(R881<>0,Q882<>0),(Q882-(Q882/Q906))+(R880/R$10),\nIF(Q906<1,0,(Q882-(Q882/Q906))))))","v":0},{"$f":"IF(AND(S880=0,R882=0),0,\nIF(AND(S880<>0,R882=0),(S880/S$10),\nIF(AND(S881<>0,R882<>0),(R882-(R882/R906))+(S880/S$10),\nIF(R906<1,0,(R882-(R882/R906))))))","v":0},{"$f":"IF(AND(T880=0,S882=0),0,\nIF(AND(T880<>0,S882=0),(T880/T$10),\nIF(AND(T881<>0,S882<>0),(S882-(S882/S906))+(T880/T$10),\nIF(S906<1,0,(S882-(S882/S906))))))","v":0},{"$f":"IF(AND(U880=0,T882=0),0,\nIF(AND(U880<>0,T882=0),(U880/U$10),\nIF(AND(U881<>0,T882<>0),(T882-(T882/T906))+(U880/U$10),\nIF(T906<1,0,(T882-(T882/T906))))))","v":0},{"$f":"IF(AND(V880=0,U882=0),0,\nIF(AND(V880<>0,U882=0),(V880/V$10),\nIF(AND(V881<>0,U882<>0),(U882-(U882/U906))+(V880/V$10),\nIF(U906<1,0,(U882-(U882/U906))))))","v":0},{"$f":"IF(AND(W880=0,V882=0),0,\nIF(AND(W880<>0,V882=0),(W880/W$10),\nIF(AND(W881<>0,V882<>0),(V882-(V882/V906))+(W880/W$10),\nIF(V906<1,0,(V882-(V882/V906))))))","v":0}]
[{"$f":"A882+1","v":0},"Depreciated starting RAB",{"$f":"C878/C$10","v":19.86975946823167},{"$f":"IF(C907=\"n/a\",C883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,C883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,C883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":19.86975946823167},{"$f":"IF(D907=\"n/a\",D883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,D883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,D883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":19.86975946823167},{"$f":"IF(E907=\"n/a\",E883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,E883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,E883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":19.86975946823167},{"$f":"IF(F907=\"n/a\",F883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,F883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,F883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":19.86975946823167},{"$f":"IF(G907=\"n/a\",G883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,G883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,G883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":19.86975946823167},{"$f":"IF(H907=\"n/a\",H883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,H883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,H883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":19.86975946823167},{"$f":"IF(I907=\"n/a\",I883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,I883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,I883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":19.86975946823167},{"$f":"IF(J907=\"n/a\",J883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,J883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,J883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":19.86975946823167},{"$f":"IF(K907=\"n/a\",K883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,K883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,K883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":19.86975946823167},{"$f":"IF(L907=\"n/a\",L883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,L883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,L883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":19.86975946823167},{"$f":"IF(M907=\"n/a\",M883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,M883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,M883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":19.86975946823167},{"$f":"IF(N907=\"n/a\",N883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,N883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,N883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":19.86975946823167},{"$f":"IF(O907=\"n/a\",O883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,O883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,O883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":19.86975946823167},{"$f":"IF(P907=\"n/a\",P883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,P883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,P883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":19.86975946823167},{"$f":"IF(Q907=\"n/a\",Q883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,Q883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,Q883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":19.86975946823167},{"$f":"IF(R907=\"n/a\",R883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,R883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,R883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":19.86975946823167},{"$f":"IF(S907=\"n/a\",S883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,S883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,S883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":19.86975946823167},{"$f":"IF(T907=\"n/a\",T883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,T883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,T883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":19.86975946823167},{"$f":"IF(U907=\"n/a\",U883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,U883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,U883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":19.86975946823167},{"$f":"IF(V907=\"n/a\",V883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,V883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,V883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":19.86975946823167}]
[{"$f":"A883+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A884)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D878*((1+D$11)^0.5)/D$10)","v":5.3179665220400603},{"$f":"IF(D908=\"n/a\",D884,IFERROR(IF((OFFSET($C884,0,$A884))<0,\nMIN(0,D884-(OFFSET($C884,0,$A884)/(OFFSET($C879,-$A883,$A884)))),\nMAX(0,D884-(OFFSET($C884,0,$A884)/(OFFSET($C879,-$A883,$A884))))),0))","v":4.2543732176320486},3.1907799132240364,2.1271866088160243,1.0635933044080121,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E878*((1+E$11)^0.5)/E$10)","v":6.0179448732586236},{"$f":"IF(E909=\"n/a\",E885,IFERROR(IF((OFFSET($C885,0,$A885))<0,\nMIN(0,E885-(OFFSET($C885,0,$A885)/(OFFSET($C880,-$A884,$A885)))),\nMAX(0,E885-(OFFSET($C885,0,$A885)/(OFFSET($C880,-$A884,$A885))))),0))","v":4.8143558986068991},3.6107669239551745,2.40717794930345,1.2035889746517252,4.4408920985006262E-16,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F878*((1+F$11)^0.5)/F$10)","v":6.1895104938496974},{"$f":"IF(F910=\"n/a\",F886,IFERROR(IF((OFFSET($C886,0,$A886))<0,\nMIN(0,F886-(OFFSET($C886,0,$A886)/(OFFSET($C881,-$A885,$A886)))),\nMAX(0,F886-(OFFSET($C886,0,$A886)/(OFFSET($C881,-$A885,$A886))))),0))","v":4.9516083950797576},3.7137062963098182,2.4758041975398788,1.2379020987699394,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G878*((1+G$11)^0.5)/G$10)","v":4.7788476753862525},{"$f":"IF(G911=\"n/a\",G887,IFERROR(IF((OFFSET($C887,0,$A887))<0,\nMIN(0,G887-(OFFSET($C887,0,$A887)/(OFFSET($C882,-$A886,$A887)))),\nMAX(0,G887-(OFFSET($C887,0,$A887)/(OFFSET($C882,-$A886,$A887))))),0))","v":3.8230781403090019},2.8673086052317514,1.9115390701545008,0.95576953507725027,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H878*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H912=\"n/a\",H888,IFERROR(IF((OFFSET($C888,0,$A888))<0,\nMIN(0,H888-(OFFSET($C888,0,$A888)/(OFFSET($C883,-$A887,$A888)))),\nMAX(0,H888-(OFFSET($C888,0,$A888)/(OFFSET($C883,-$A887,$A888))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I878*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I913=\"n/a\",I889,IFERROR(IF((OFFSET($C889,0,$A889))<0,\nMIN(0,I889-(OFFSET($C889,0,$A889)/(OFFSET($C884,-$A888,$A889)))),\nMAX(0,I889-(OFFSET($C889,0,$A889)/(OFFSET($C884,-$A888,$A889))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J878*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J914=\"n/a\",J890,IFERROR(IF((OFFSET($C890,0,$A890))<0,\nMIN(0,J890-(OFFSET($C890,0,$A890)/(OFFSET($C885,-$A889,$A890)))),\nMAX(0,J890-(OFFSET($C890,0,$A890)/(OFFSET($C885,-$A889,$A890))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K878*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K915=\"n/a\",K891,IFERROR(IF((OFFSET($C891,0,$A891))<0,\nMIN(0,K891-(OFFSET($C891,0,$A891)/(OFFSET($C886,-$A890,$A891)))),\nMAX(0,K891-(OFFSET($C891,0,$A891)/(OFFSET($C886,-$A890,$A891))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L878*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L916=\"n/a\",L892,IFERROR(IF((OFFSET($C892,0,$A892))<0,\nMIN(0,L892-(OFFSET($C892,0,$A892)/(OFFSET($C887,-$A891,$A892)))),\nMAX(0,L892-(OFFSET($C892,0,$A892)/(OFFSET($C887,-$A891,$A892))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M878*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M917=\"n/a\",M893,IFERROR(IF((OFFSET($C893,0,$A893))<0,\nMIN(0,M893-(OFFSET($C893,0,$A893)/(OFFSET($C888,-$A892,$A893)))),\nMAX(0,M893-(OFFSET($C893,0,$A893)/(OFFSET($C888,-$A892,$A893))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N878*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N918=\"n/a\",N894,IFERROR(IF((OFFSET($C894,0,$A894))<0,\nMIN(0,N894-(OFFSET($C894,0,$A894)/(OFFSET($C889,-$A893,$A894)))),\nMAX(0,N894-(OFFSET($C894,0,$A894)/(OFFSET($C889,-$A893,$A894))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O878*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O919=\"n/a\",O895,IFERROR(IF((OFFSET($C895,0,$A895))<0,\nMIN(0,O895-(OFFSET($C895,0,$A895)/(OFFSET($C890,-$A894,$A895)))),\nMAX(0,O895-(OFFSET($C895,0,$A895)/(OFFSET($C890,-$A894,$A895))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P878*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P920=\"n/a\",P896,IFERROR(IF((OFFSET($C896,0,$A896))<0,\nMIN(0,P896-(OFFSET($C896,0,$A896)/(OFFSET($C891,-$A895,$A896)))),\nMAX(0,P896-(OFFSET($C896,0,$A896)/(OFFSET($C891,-$A895,$A896))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q878*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q921=\"n/a\",Q897,IFERROR(IF((OFFSET($C897,0,$A897))<0,\nMIN(0,Q897-(OFFSET($C897,0,$A897)/(OFFSET($C892,-$A896,$A897)))),\nMAX(0,Q897-(OFFSET($C897,0,$A897)/(OFFSET($C892,-$A896,$A897))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R878*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R922=\"n/a\",R898,IFERROR(IF((OFFSET($C898,0,$A898))<0,\nMIN(0,R898-(OFFSET($C898,0,$A898)/(OFFSET($C893,-$A897,$A898)))),\nMAX(0,R898-(OFFSET($C898,0,$A898)/(OFFSET($C893,-$A897,$A898))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S878*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S923=\"n/a\",S899,IFERROR(IF((OFFSET($C899,0,$A899))<0,\nMIN(0,S899-(OFFSET($C899,0,$A899)/(OFFSET($C894,-$A898,$A899)))),\nMAX(0,S899-(OFFSET($C899,0,$A899)/(OFFSET($C894,-$A898,$A899))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T878*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T924=\"n/a\",T900,IFERROR(IF((OFFSET($C900,0,$A900))<0,\nMIN(0,T900-(OFFSET($C900,0,$A900)/(OFFSET($C895,-$A899,$A900)))),\nMAX(0,T900-(OFFSET($C900,0,$A900)/(OFFSET($C895,-$A899,$A900))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U878*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U925=\"n/a\",U901,IFERROR(IF((OFFSET($C901,0,$A901))<0,\nMIN(0,U901-(OFFSET($C901,0,$A901)/(OFFSET($C896,-$A900,$A901)))),\nMAX(0,U901-(OFFSET($C901,0,$A901)/(OFFSET($C896,-$A900,$A901))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V878*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V926=\"n/a\",V902,IFERROR(IF((OFFSET($C902,0,$A902))<0,\nMIN(0,V902-(OFFSET($C902,0,$A902)/(OFFSET($C897,-$A901,$A902)))),\nMAX(0,V902-(OFFSET($C902,0,$A902)/(OFFSET($C897,-$A901,$A902))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A903)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W878*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C906<1,D880=0),0,\nIF(D880=0,C906-1,\nIF(C906<1,D881,\n(((C906-1)*(C882-(C882/(C906))))+((D880/D$10)*D881))/(D882))))","v":0},{"$f":"IF(AND(D906<1,E880=0),0,\nIF(E880=0,D906-1,\nIF(D906<1,E881,\n(((D906-1)*(D882-(D882/(D906))))+((E880/E$10)*E881))/(E882))))","v":0},{"$f":"IF(AND(E906<1,F880=0),0,\nIF(F880=0,E906-1,\nIF(E906<1,F881,\n(((E906-1)*(E882-(E882/(E906))))+((F880/F$10)*F881))/(F882))))","v":0},{"$f":"IF(AND(F906<1,G880=0),0,\nIF(G880=0,F906-1,\nIF(F906<1,G881,\n(((F906-1)*(F882-(F882/(F906))))+((G880/G$10)*G881))/(G882))))","v":0},{"$f":"IF(AND(G906<1,H880=0),0,\nIF(H880=0,G906-1,\nIF(G906<1,H881,\n(((G906-1)*(G882-(G882/(G906))))+((H880/H$10)*H881))/(H882))))","v":0},{"$f":"IF(AND(H906<1,I880=0),0,\nIF(I880=0,H906-1,\nIF(H906<1,I881,\n(((H906-1)*(H882-(H882/(H906))))+((I880/I$10)*I881))/(I882))))","v":0},{"$f":"IF(AND(I906<1,J880=0),0,\nIF(J880=0,I906-1,\nIF(I906<1,J881,\n(((I906-1)*(I882-(I882/(I906))))+((J880/J$10)*J881))/(J882))))","v":0},{"$f":"IF(AND(J906<1,K880=0),0,\nIF(K880=0,J906-1,\nIF(J906<1,K881,\n(((J906-1)*(J882-(J882/(J906))))+((K880/K$10)*K881))/(K882))))","v":0},{"$f":"IF(AND(K906<1,L880=0),0,\nIF(L880=0,K906-1,\nIF(K906<1,L881,\n(((K906-1)*(K882-(K882/(K906))))+((L880/L$10)*L881))/(L882))))","v":0},{"$f":"IF(AND(L906<1,M880=0),0,\nIF(M880=0,L906-1,\nIF(L906<1,M881,\n(((L906-1)*(L882-(L882/(L906))))+((M880/M$10)*M881))/(M882))))","v":0},{"$f":"IF(AND(M906<1,N880=0),0,\nIF(N880=0,M906-1,\nIF(M906<1,N881,\n(((M906-1)*(M882-(M882/(M906))))+((N880/N$10)*N881))/(N882))))","v":0},{"$f":"IF(AND(N906<1,O880=0),0,\nIF(O880=0,N906-1,\nIF(N906<1,O881,\n(((N906-1)*(N882-(N882/(N906))))+((O880/O$10)*O881))/(O882))))","v":0},{"$f":"IF(AND(O906<1,P880=0),0,\nIF(P880=0,O906-1,\nIF(O906<1,P881,\n(((O906-1)*(O882-(O882/(O906))))+((P880/P$10)*P881))/(P882))))","v":0},{"$f":"IF(AND(P906<1,Q880=0),0,\nIF(Q880=0,P906-1,\nIF(P906<1,Q881,\n(((P906-1)*(P882-(P882/(P906))))+((Q880/Q$10)*Q881))/(Q882))))","v":0},{"$f":"IF(AND(Q906<1,R880=0),0,\nIF(R880=0,Q906-1,\nIF(Q906<1,R881,\n(((Q906-1)*(Q882-(Q882/(Q906))))+((R880/R$10)*R881))/(R882))))","v":0},{"$f":"IF(AND(R906<1,S880=0),0,\nIF(S880=0,R906-1,\nIF(R906<1,S881,\n(((R906-1)*(R882-(R882/(R906))))+((S880/S$10)*S881))/(S882))))","v":0},{"$f":"IF(AND(S906<1,T880=0),0,\nIF(T880=0,S906-1,\nIF(S906<1,T881,\n(((S906-1)*(S882-(S882/(S906))))+((T880/T$10)*T881))/(T882))))","v":0},{"$f":"IF(AND(T906<1,U880=0),0,\nIF(U880=0,T906-1,\nIF(T906<1,U881,\n(((T906-1)*(T882-(T882/(T906))))+((U880/U$10)*U881))/(U882))))","v":0},{"$f":"IF(AND(U906<1,V880=0),0,\nIF(V880=0,U906-1,\nIF(U906<1,V881,\n(((U906-1)*(U882-(U882/(U906))))+((V880/V$10)*V881))/(V882))))","v":0},{"$f":"IF(AND(V906<1,W880=0),0,\nIF(W880=0,V906-1,\nIF(V906<1,W881,\n(((V906-1)*(V882-(V882/(V906))))+((W880/W$10)*W881))/(W882))))","v":0}]
[null,"RL Start RAB",{"$f":"C879","v":"n/a"},{"$f":"IF(C907=\"n/a\",\"n/a\",MAX(0,C907-1))","v":"n/a"},{"$f":"IF(D907=\"n/a\",\"n/a\",MAX(0,D907-1))","v":"n/a"},{"$f":"IF(E907=\"n/a\",\"n/a\",MAX(0,E907-1))","v":"n/a"},{"$f":"IF(F907=\"n/a\",\"n/a\",MAX(0,F907-1))","v":"n/a"},{"$f":"IF(G907=\"n/a\",\"n/a\",MAX(0,G907-1))","v":"n/a"},{"$f":"IF(H907=\"n/a\",\"n/a\",MAX(0,H907-1))","v":"n/a"},{"$f":"IF(I907=\"n/a\",\"n/a\",MAX(0,I907-1))","v":"n/a"},{"$f":"IF(J907=\"n/a\",\"n/a\",MAX(0,J907-1))","v":"n/a"},{"$f":"IF(K907=\"n/a\",\"n/a\",MAX(0,K907-1))","v":"n/a"},{"$f":"IF(L907=\"n/a\",\"n/a\",MAX(0,L907-1))","v":"n/a"},{"$f":"IF(M907=\"n/a\",\"n/a\",MAX(0,M907-1))","v":"n/a"},{"$f":"IF(N907=\"n/a\",\"n/a\",MAX(0,N907-1))","v":"n/a"},{"$f":"IF(O907=\"n/a\",\"n/a\",MAX(0,O907-1))","v":"n/a"},{"$f":"IF(P907=\"n/a\",\"n/a\",MAX(0,P907-1))","v":"n/a"},{"$f":"IF(Q907=\"n/a\",\"n/a\",MAX(0,Q907-1))","v":"n/a"},{"$f":"IF(R907=\"n/a\",\"n/a\",MAX(0,R907-1))","v":"n/a"},{"$f":"IF(S907=\"n/a\",\"n/a\",MAX(0,S907-1))","v":"n/a"},{"$f":"IF(T907=\"n/a\",\"n/a\",MAX(0,T907-1))","v":"n/a"},{"$f":"IF(U907=\"n/a\",\"n/a\",MAX(0,U907-1))","v":"n/a"},{"$f":"IF(V907=\"n/a\",\"n/a\",MAX(0,V907-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A884)","v":"RL Capex 2020-21"},null,{"$f":"D879","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E879","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F879","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G879","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H879","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I879","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J879","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K879","v":5},4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L879","v":5},4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M879","v":5},4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N879","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O879","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P879","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q879","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R879","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S879","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T879","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U879","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V879","v":0},{"$f":"IF(V926=\"n/a\",\"n/a\",MAX(0,V926-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W879","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C879<>\"n/a\",C879<>\"n/a\"),IF(SUM(C882:C904)=0,0,IF((SUMPRODUCT(C882:C904,C906:C928)/SUM(C882:C904))<0,1,(SUMPRODUCT(C882:C904,C906:C928)/SUM(C882:C904)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C879<>\"n/a\",D879<>\"n/a\"),IF(SUM(D882:D904)=0,0,IF((SUMPRODUCT(D882:D904,D906:D928)/SUM(D882:D904))<0,1,(SUMPRODUCT(D882:D904,D906:D928)/SUM(D882:D904)))),\"n/a\"))","v":1.0556662646111883},{"$f":"(IF(OR($C879<>\"n/a\",E879<>\"n/a\"),IF(SUM(E882:E904)=0,0,IF((SUMPRODUCT(E882:E904,E906:E928)/SUM(E882:E904))<0,1,(SUMPRODUCT(E882:E904,E906:E928)/SUM(E882:E904)))),\"n/a\"))","v":1.5628390957598262},1.7548321905303192,1.6635651334355983,1.0464439828156749,0.55863361288991664,0.21985907846468969,4.5894129984664023E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 18",{"$f":"VLOOKUP($A931,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Office Equipment & Furniture"}]
[{"$f":"VALUE(REPLACE(A931,1,12,\"\"))","v":18},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A932,0),\"enter input\")","v":0.40715162923312231},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A932,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A932,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A932,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A932,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A932,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A932,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A932,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A932,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A932,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A932,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A932,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A932,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A932,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A932,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A932,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A932,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A932,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A932,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A932,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A932,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A932,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A932,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A932,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A932,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A932,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A932,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A932,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A932,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A932,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A932,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A932,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A932,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A932,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A932,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A932,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A932,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A932,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A932,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A932,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A932,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A932,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A932,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A932,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A932,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A932,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A932,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A932,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A932,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A932,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A932,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A932,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A932,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A932,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A932,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A932,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A932,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A932,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A932,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A932,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A932,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A932,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A932,1))))","v":7.0000000000000009},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A932,1))))","v":7.0000000000000009},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A932,1))))","v":7.0000000000000009},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A932,1))))","v":7.0000000000000009},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A932,1))))","v":7.0000000000000009},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A932,1))))","v":7.0000000000000009},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A932,1))))","v":7.0000000000000009},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A932,1))))","v":7.0000000000000009},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A932,1))))","v":7.0000000000000009},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A932,1))))","v":7.0000000000000009},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A932,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A932,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A932,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A932,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A932,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A932,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A932,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A932,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A932,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A932,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A932,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A932,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A932,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D934=0,C936=0),0,\nIF(AND(D934<>0,C936=0),(D934/D$10),\nIF(AND(D935<>0,C936<>0),(C936-(C936/C960))+(D934/D$10),\nIF(C960<1,0,(C936-(C936/C960))))))","v":0},{"$f":"IF(AND(E934=0,D936=0),0,\nIF(AND(E934<>0,D936=0),(E934/E$10),\nIF(AND(E935<>0,D936<>0),(D936-(D936/D960))+(E934/E$10),\nIF(D960<1,0,(D936-(D936/D960))))))","v":0},{"$f":"IF(AND(F934=0,E936=0),0,\nIF(AND(F934<>0,E936=0),(F934/F$10),\nIF(AND(F935<>0,E936<>0),(E936-(E936/E960))+(F934/F$10),\nIF(E960<1,0,(E936-(E936/E960))))))","v":0},{"$f":"IF(AND(G934=0,F936=0),0,\nIF(AND(G934<>0,F936=0),(G934/G$10),\nIF(AND(G935<>0,F936<>0),(F936-(F936/F960))+(G934/G$10),\nIF(F960<1,0,(F936-(F936/F960))))))","v":0},{"$f":"IF(AND(H934=0,G936=0),0,\nIF(AND(H934<>0,G936=0),(H934/H$10),\nIF(AND(H935<>0,G936<>0),(G936-(G936/G960))+(H934/H$10),\nIF(G960<1,0,(G936-(G936/G960))))))","v":0},{"$f":"IF(AND(I934=0,H936=0),0,\nIF(AND(I934<>0,H936=0),(I934/I$10),\nIF(AND(I935<>0,H936<>0),(H936-(H936/H960))+(I934/I$10),\nIF(H960<1,0,(H936-(H936/H960))))))","v":0},{"$f":"IF(AND(J934=0,I936=0),0,\nIF(AND(J934<>0,I936=0),(J934/J$10),\nIF(AND(J935<>0,I936<>0),(I936-(I936/I960))+(J934/J$10),\nIF(I960<1,0,(I936-(I936/I960))))))","v":0},{"$f":"IF(AND(K934=0,J936=0),0,\nIF(AND(K934<>0,J936=0),(K934/K$10),\nIF(AND(K935<>0,J936<>0),(J936-(J936/J960))+(K934/K$10),\nIF(J960<1,0,(J936-(J936/J960))))))","v":0},{"$f":"IF(AND(L934=0,K936=0),0,\nIF(AND(L934<>0,K936=0),(L934/L$10),\nIF(AND(L935<>0,K936<>0),(K936-(K936/K960))+(L934/L$10),\nIF(K960<1,0,(K936-(K936/K960))))))","v":0},{"$f":"IF(AND(M934=0,L936=0),0,\nIF(AND(M934<>0,L936=0),(M934/M$10),\nIF(AND(M935<>0,L936<>0),(L936-(L936/L960))+(M934/M$10),\nIF(L960<1,0,(L936-(L936/L960))))))","v":0},{"$f":"IF(AND(N934=0,M936=0),0,\nIF(AND(N934<>0,M936=0),(N934/N$10),\nIF(AND(N935<>0,M936<>0),(M936-(M936/M960))+(N934/N$10),\nIF(M960<1,0,(M936-(M936/M960))))))","v":0},{"$f":"IF(AND(O934=0,N936=0),0,\nIF(AND(O934<>0,N936=0),(O934/O$10),\nIF(AND(O935<>0,N936<>0),(N936-(N936/N960))+(O934/O$10),\nIF(N960<1,0,(N936-(N936/N960))))))","v":0},{"$f":"IF(AND(P934=0,O936=0),0,\nIF(AND(P934<>0,O936=0),(P934/P$10),\nIF(AND(P935<>0,O936<>0),(O936-(O936/O960))+(P934/P$10),\nIF(O960<1,0,(O936-(O936/O960))))))","v":0},{"$f":"IF(AND(Q934=0,P936=0),0,\nIF(AND(Q934<>0,P936=0),(Q934/Q$10),\nIF(AND(Q935<>0,P936<>0),(P936-(P936/P960))+(Q934/Q$10),\nIF(P960<1,0,(P936-(P936/P960))))))","v":0},{"$f":"IF(AND(R934=0,Q936=0),0,\nIF(AND(R934<>0,Q936=0),(R934/R$10),\nIF(AND(R935<>0,Q936<>0),(Q936-(Q936/Q960))+(R934/R$10),\nIF(Q960<1,0,(Q936-(Q936/Q960))))))","v":0},{"$f":"IF(AND(S934=0,R936=0),0,\nIF(AND(S934<>0,R936=0),(S934/S$10),\nIF(AND(S935<>0,R936<>0),(R936-(R936/R960))+(S934/S$10),\nIF(R960<1,0,(R936-(R936/R960))))))","v":0},{"$f":"IF(AND(T934=0,S936=0),0,\nIF(AND(T934<>0,S936=0),(T934/T$10),\nIF(AND(T935<>0,S936<>0),(S936-(S936/S960))+(T934/T$10),\nIF(S960<1,0,(S936-(S936/S960))))))","v":0},{"$f":"IF(AND(U934=0,T936=0),0,\nIF(AND(U934<>0,T936=0),(U934/U$10),\nIF(AND(U935<>0,T936<>0),(T936-(T936/T960))+(U934/U$10),\nIF(T960<1,0,(T936-(T936/T960))))))","v":0},{"$f":"IF(AND(V934=0,U936=0),0,\nIF(AND(V934<>0,U936=0),(V934/V$10),\nIF(AND(V935<>0,U936<>0),(U936-(U936/U960))+(V934/V$10),\nIF(U960<1,0,(U936-(U936/U960))))))","v":0},{"$f":"IF(AND(W934=0,V936=0),0,\nIF(AND(W934<>0,V936=0),(W934/W$10),\nIF(AND(W935<>0,V936<>0),(V936-(V936/V960))+(W934/W$10),\nIF(V960<1,0,(V936-(V936/V960))))))","v":0}]
[{"$f":"A936+1","v":0},"Depreciated starting RAB",{"$f":"C932/C$10","v":0.40715162923312231},{"$f":"IF(C961=\"n/a\",C937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,C937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,C937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0.40715162923312231},{"$f":"IF(D961=\"n/a\",D937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,D937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,D937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0.40715162923312231},{"$f":"IF(E961=\"n/a\",E937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,E937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,E937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0.40715162923312231},{"$f":"IF(F961=\"n/a\",F937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,F937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,F937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0.40715162923312231},{"$f":"IF(G961=\"n/a\",G937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,G937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,G937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0.40715162923312231},{"$f":"IF(H961=\"n/a\",H937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,H937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,H937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0.40715162923312231},{"$f":"IF(I961=\"n/a\",I937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,I937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,I937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0.40715162923312231},{"$f":"IF(J961=\"n/a\",J937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,J937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,J937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0.40715162923312231},{"$f":"IF(K961=\"n/a\",K937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,K937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,K937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0.40715162923312231},{"$f":"IF(L961=\"n/a\",L937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,L937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,L937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0.40715162923312231},{"$f":"IF(M961=\"n/a\",M937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,M937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,M937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0.40715162923312231},{"$f":"IF(N961=\"n/a\",N937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,N937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,N937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0.40715162923312231},{"$f":"IF(O961=\"n/a\",O937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,O937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,O937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0.40715162923312231},{"$f":"IF(P961=\"n/a\",P937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,P937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,P937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0.40715162923312231},{"$f":"IF(Q961=\"n/a\",Q937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,Q937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,Q937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0.40715162923312231},{"$f":"IF(R961=\"n/a\",R937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,R937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,R937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0.40715162923312231},{"$f":"IF(S961=\"n/a\",S937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,S937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,S937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0.40715162923312231},{"$f":"IF(T961=\"n/a\",T937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,T937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,T937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0.40715162923312231},{"$f":"IF(U961=\"n/a\",U937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,U937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,U937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0.40715162923312231},{"$f":"IF(V961=\"n/a\",V937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,V937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,V937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0.40715162923312231}]
[{"$f":"A937+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A938)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D932*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D962=\"n/a\",D938,IFERROR(IF((OFFSET($C938,0,$A938))<0,\nMIN(0,D938-(OFFSET($C938,0,$A938)/(OFFSET($C933,-$A937,$A938)))),\nMAX(0,D938-(OFFSET($C938,0,$A938)/(OFFSET($C933,-$A937,$A938))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E932*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E963=\"n/a\",E939,IFERROR(IF((OFFSET($C939,0,$A939))<0,\nMIN(0,E939-(OFFSET($C939,0,$A939)/(OFFSET($C934,-$A938,$A939)))),\nMAX(0,E939-(OFFSET($C939,0,$A939)/(OFFSET($C934,-$A938,$A939))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F932*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F964=\"n/a\",F940,IFERROR(IF((OFFSET($C940,0,$A940))<0,\nMIN(0,F940-(OFFSET($C940,0,$A940)/(OFFSET($C935,-$A939,$A940)))),\nMAX(0,F940-(OFFSET($C940,0,$A940)/(OFFSET($C935,-$A939,$A940))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G932*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G965=\"n/a\",G941,IFERROR(IF((OFFSET($C941,0,$A941))<0,\nMIN(0,G941-(OFFSET($C941,0,$A941)/(OFFSET($C936,-$A940,$A941)))),\nMAX(0,G941-(OFFSET($C941,0,$A941)/(OFFSET($C936,-$A940,$A941))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H932*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H966=\"n/a\",H942,IFERROR(IF((OFFSET($C942,0,$A942))<0,\nMIN(0,H942-(OFFSET($C942,0,$A942)/(OFFSET($C937,-$A941,$A942)))),\nMAX(0,H942-(OFFSET($C942,0,$A942)/(OFFSET($C937,-$A941,$A942))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I932*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I967=\"n/a\",I943,IFERROR(IF((OFFSET($C943,0,$A943))<0,\nMIN(0,I943-(OFFSET($C943,0,$A943)/(OFFSET($C938,-$A942,$A943)))),\nMAX(0,I943-(OFFSET($C943,0,$A943)/(OFFSET($C938,-$A942,$A943))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J932*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J968=\"n/a\",J944,IFERROR(IF((OFFSET($C944,0,$A944))<0,\nMIN(0,J944-(OFFSET($C944,0,$A944)/(OFFSET($C939,-$A943,$A944)))),\nMAX(0,J944-(OFFSET($C944,0,$A944)/(OFFSET($C939,-$A943,$A944))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K932*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K969=\"n/a\",K945,IFERROR(IF((OFFSET($C945,0,$A945))<0,\nMIN(0,K945-(OFFSET($C945,0,$A945)/(OFFSET($C940,-$A944,$A945)))),\nMAX(0,K945-(OFFSET($C945,0,$A945)/(OFFSET($C940,-$A944,$A945))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L932*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L970=\"n/a\",L946,IFERROR(IF((OFFSET($C946,0,$A946))<0,\nMIN(0,L946-(OFFSET($C946,0,$A946)/(OFFSET($C941,-$A945,$A946)))),\nMAX(0,L946-(OFFSET($C946,0,$A946)/(OFFSET($C941,-$A945,$A946))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M932*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M971=\"n/a\",M947,IFERROR(IF((OFFSET($C947,0,$A947))<0,\nMIN(0,M947-(OFFSET($C947,0,$A947)/(OFFSET($C942,-$A946,$A947)))),\nMAX(0,M947-(OFFSET($C947,0,$A947)/(OFFSET($C942,-$A946,$A947))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N932*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N972=\"n/a\",N948,IFERROR(IF((OFFSET($C948,0,$A948))<0,\nMIN(0,N948-(OFFSET($C948,0,$A948)/(OFFSET($C943,-$A947,$A948)))),\nMAX(0,N948-(OFFSET($C948,0,$A948)/(OFFSET($C943,-$A947,$A948))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O932*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O973=\"n/a\",O949,IFERROR(IF((OFFSET($C949,0,$A949))<0,\nMIN(0,O949-(OFFSET($C949,0,$A949)/(OFFSET($C944,-$A948,$A949)))),\nMAX(0,O949-(OFFSET($C949,0,$A949)/(OFFSET($C944,-$A948,$A949))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P932*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P974=\"n/a\",P950,IFERROR(IF((OFFSET($C950,0,$A950))<0,\nMIN(0,P950-(OFFSET($C950,0,$A950)/(OFFSET($C945,-$A949,$A950)))),\nMAX(0,P950-(OFFSET($C950,0,$A950)/(OFFSET($C945,-$A949,$A950))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q932*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q975=\"n/a\",Q951,IFERROR(IF((OFFSET($C951,0,$A951))<0,\nMIN(0,Q951-(OFFSET($C951,0,$A951)/(OFFSET($C946,-$A950,$A951)))),\nMAX(0,Q951-(OFFSET($C951,0,$A951)/(OFFSET($C946,-$A950,$A951))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R932*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R976=\"n/a\",R952,IFERROR(IF((OFFSET($C952,0,$A952))<0,\nMIN(0,R952-(OFFSET($C952,0,$A952)/(OFFSET($C947,-$A951,$A952)))),\nMAX(0,R952-(OFFSET($C952,0,$A952)/(OFFSET($C947,-$A951,$A952))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S932*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S977=\"n/a\",S953,IFERROR(IF((OFFSET($C953,0,$A953))<0,\nMIN(0,S953-(OFFSET($C953,0,$A953)/(OFFSET($C948,-$A952,$A953)))),\nMAX(0,S953-(OFFSET($C953,0,$A953)/(OFFSET($C948,-$A952,$A953))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T932*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T978=\"n/a\",T954,IFERROR(IF((OFFSET($C954,0,$A954))<0,\nMIN(0,T954-(OFFSET($C954,0,$A954)/(OFFSET($C949,-$A953,$A954)))),\nMAX(0,T954-(OFFSET($C954,0,$A954)/(OFFSET($C949,-$A953,$A954))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U932*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U979=\"n/a\",U955,IFERROR(IF((OFFSET($C955,0,$A955))<0,\nMIN(0,U955-(OFFSET($C955,0,$A955)/(OFFSET($C950,-$A954,$A955)))),\nMAX(0,U955-(OFFSET($C955,0,$A955)/(OFFSET($C950,-$A954,$A955))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V932*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V980=\"n/a\",V956,IFERROR(IF((OFFSET($C956,0,$A956))<0,\nMIN(0,V956-(OFFSET($C956,0,$A956)/(OFFSET($C951,-$A955,$A956)))),\nMAX(0,V956-(OFFSET($C956,0,$A956)/(OFFSET($C951,-$A955,$A956))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A957)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W932*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C960<1,D934=0),0,\nIF(D934=0,C960-1,\nIF(C960<1,D935,\n(((C960-1)*(C936-(C936/(C960))))+((D934/D$10)*D935))/(D936))))","v":0},{"$f":"IF(AND(D960<1,E934=0),0,\nIF(E934=0,D960-1,\nIF(D960<1,E935,\n(((D960-1)*(D936-(D936/(D960))))+((E934/E$10)*E935))/(E936))))","v":0},{"$f":"IF(AND(E960<1,F934=0),0,\nIF(F934=0,E960-1,\nIF(E960<1,F935,\n(((E960-1)*(E936-(E936/(E960))))+((F934/F$10)*F935))/(F936))))","v":0},{"$f":"IF(AND(F960<1,G934=0),0,\nIF(G934=0,F960-1,\nIF(F960<1,G935,\n(((F960-1)*(F936-(F936/(F960))))+((G934/G$10)*G935))/(G936))))","v":0},{"$f":"IF(AND(G960<1,H934=0),0,\nIF(H934=0,G960-1,\nIF(G960<1,H935,\n(((G960-1)*(G936-(G936/(G960))))+((H934/H$10)*H935))/(H936))))","v":0},{"$f":"IF(AND(H960<1,I934=0),0,\nIF(I934=0,H960-1,\nIF(H960<1,I935,\n(((H960-1)*(H936-(H936/(H960))))+((I934/I$10)*I935))/(I936))))","v":0},{"$f":"IF(AND(I960<1,J934=0),0,\nIF(J934=0,I960-1,\nIF(I960<1,J935,\n(((I960-1)*(I936-(I936/(I960))))+((J934/J$10)*J935))/(J936))))","v":0},{"$f":"IF(AND(J960<1,K934=0),0,\nIF(K934=0,J960-1,\nIF(J960<1,K935,\n(((J960-1)*(J936-(J936/(J960))))+((K934/K$10)*K935))/(K936))))","v":0},{"$f":"IF(AND(K960<1,L934=0),0,\nIF(L934=0,K960-1,\nIF(K960<1,L935,\n(((K960-1)*(K936-(K936/(K960))))+((L934/L$10)*L935))/(L936))))","v":0},{"$f":"IF(AND(L960<1,M934=0),0,\nIF(M934=0,L960-1,\nIF(L960<1,M935,\n(((L960-1)*(L936-(L936/(L960))))+((M934/M$10)*M935))/(M936))))","v":0},{"$f":"IF(AND(M960<1,N934=0),0,\nIF(N934=0,M960-1,\nIF(M960<1,N935,\n(((M960-1)*(M936-(M936/(M960))))+((N934/N$10)*N935))/(N936))))","v":0},{"$f":"IF(AND(N960<1,O934=0),0,\nIF(O934=0,N960-1,\nIF(N960<1,O935,\n(((N960-1)*(N936-(N936/(N960))))+((O934/O$10)*O935))/(O936))))","v":0},{"$f":"IF(AND(O960<1,P934=0),0,\nIF(P934=0,O960-1,\nIF(O960<1,P935,\n(((O960-1)*(O936-(O936/(O960))))+((P934/P$10)*P935))/(P936))))","v":0},{"$f":"IF(AND(P960<1,Q934=0),0,\nIF(Q934=0,P960-1,\nIF(P960<1,Q935,\n(((P960-1)*(P936-(P936/(P960))))+((Q934/Q$10)*Q935))/(Q936))))","v":0},{"$f":"IF(AND(Q960<1,R934=0),0,\nIF(R934=0,Q960-1,\nIF(Q960<1,R935,\n(((Q960-1)*(Q936-(Q936/(Q960))))+((R934/R$10)*R935))/(R936))))","v":0},{"$f":"IF(AND(R960<1,S934=0),0,\nIF(S934=0,R960-1,\nIF(R960<1,S935,\n(((R960-1)*(R936-(R936/(R960))))+((S934/S$10)*S935))/(S936))))","v":0},{"$f":"IF(AND(S960<1,T934=0),0,\nIF(T934=0,S960-1,\nIF(S960<1,T935,\n(((S960-1)*(S936-(S936/(S960))))+((T934/T$10)*T935))/(T936))))","v":0},{"$f":"IF(AND(T960<1,U934=0),0,\nIF(U934=0,T960-1,\nIF(T960<1,U935,\n(((T960-1)*(T936-(T936/(T960))))+((U934/U$10)*U935))/(U936))))","v":0},{"$f":"IF(AND(U960<1,V934=0),0,\nIF(V934=0,U960-1,\nIF(U960<1,V935,\n(((U960-1)*(U936-(U936/(U960))))+((V934/V$10)*V935))/(V936))))","v":0},{"$f":"IF(AND(V960<1,W934=0),0,\nIF(W934=0,V960-1,\nIF(V960<1,W935,\n(((V960-1)*(V936-(V936/(V960))))+((W934/W$10)*W935))/(W936))))","v":0}]
[null,"RL Start RAB",{"$f":"C933","v":"n/a"},{"$f":"IF(C961=\"n/a\",\"n/a\",MAX(0,C961-1))","v":"n/a"},{"$f":"IF(D961=\"n/a\",\"n/a\",MAX(0,D961-1))","v":"n/a"},{"$f":"IF(E961=\"n/a\",\"n/a\",MAX(0,E961-1))","v":"n/a"},{"$f":"IF(F961=\"n/a\",\"n/a\",MAX(0,F961-1))","v":"n/a"},{"$f":"IF(G961=\"n/a\",\"n/a\",MAX(0,G961-1))","v":"n/a"},{"$f":"IF(H961=\"n/a\",\"n/a\",MAX(0,H961-1))","v":"n/a"},{"$f":"IF(I961=\"n/a\",\"n/a\",MAX(0,I961-1))","v":"n/a"},{"$f":"IF(J961=\"n/a\",\"n/a\",MAX(0,J961-1))","v":"n/a"},{"$f":"IF(K961=\"n/a\",\"n/a\",MAX(0,K961-1))","v":"n/a"},{"$f":"IF(L961=\"n/a\",\"n/a\",MAX(0,L961-1))","v":"n/a"},{"$f":"IF(M961=\"n/a\",\"n/a\",MAX(0,M961-1))","v":"n/a"},{"$f":"IF(N961=\"n/a\",\"n/a\",MAX(0,N961-1))","v":"n/a"},{"$f":"IF(O961=\"n/a\",\"n/a\",MAX(0,O961-1))","v":"n/a"},{"$f":"IF(P961=\"n/a\",\"n/a\",MAX(0,P961-1))","v":"n/a"},{"$f":"IF(Q961=\"n/a\",\"n/a\",MAX(0,Q961-1))","v":"n/a"},{"$f":"IF(R961=\"n/a\",\"n/a\",MAX(0,R961-1))","v":"n/a"},{"$f":"IF(S961=\"n/a\",\"n/a\",MAX(0,S961-1))","v":"n/a"},{"$f":"IF(T961=\"n/a\",\"n/a\",MAX(0,T961-1))","v":"n/a"},{"$f":"IF(U961=\"n/a\",\"n/a\",MAX(0,U961-1))","v":"n/a"},{"$f":"IF(V961=\"n/a\",\"n/a\",MAX(0,V961-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A938)","v":"RL Capex 2020-21"},null,{"$f":"D933","v":7.0000000000000009},6.0000000000000009,5.0000000000000009,4.0000000000000009,3.0000000000000009,2.0000000000000009,1.0000000000000009,8.8817841970012523E-16,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E933","v":7.0000000000000009},6.0000000000000009,5.0000000000000009,4.0000000000000009,3.0000000000000009,2.0000000000000009,1.0000000000000009,8.8817841970012523E-16,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F933","v":7.0000000000000009},6.0000000000000009,5.0000000000000009,4.0000000000000009,3.0000000000000009,2.0000000000000009,1.0000000000000009,8.8817841970012523E-16,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G933","v":7.0000000000000009},6.0000000000000009,5.0000000000000009,4.0000000000000009,3.0000000000000009,2.0000000000000009,1.0000000000000009,8.8817841970012523E-16,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H933","v":7.0000000000000009},6.0000000000000009,5.0000000000000009,4.0000000000000009,3.0000000000000009,2.0000000000000009,1.0000000000000009,8.8817841970012523E-16,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I933","v":7.0000000000000009},6.0000000000000009,5.0000000000000009,4.0000000000000009,3.0000000000000009,2.0000000000000009,1.0000000000000009,8.8817841970012523E-16,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J933","v":7.0000000000000009},6.0000000000000009,5.0000000000000009,4.0000000000000009,3.0000000000000009,2.0000000000000009,1.0000000000000009,8.8817841970012523E-16,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K933","v":7.0000000000000009},6.0000000000000009,5.0000000000000009,4.0000000000000009,3.0000000000000009,2.0000000000000009,1.0000000000000009,8.8817841970012523E-16,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L933","v":7.0000000000000009},6.0000000000000009,5.0000000000000009,4.0000000000000009,3.0000000000000009,2.0000000000000009,1.0000000000000009,8.8817841970012523E-16,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M933","v":7.0000000000000009},6.0000000000000009,5.0000000000000009,4.0000000000000009,3.0000000000000009,2.0000000000000009,1.0000000000000009,8.8817841970012523E-16,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N933","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O933","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P933","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q933","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R933","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S933","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T933","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U933","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V933","v":0},{"$f":"IF(V980=\"n/a\",\"n/a\",MAX(0,V980-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W933","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C933<>\"n/a\",C933<>\"n/a\"),IF(SUM(C936:C958)=0,0,IF((SUMPRODUCT(C936:C958,C960:C982)/SUM(C936:C958))<0,1,(SUMPRODUCT(C936:C958,C960:C982)/SUM(C936:C958)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C933<>\"n/a\",D933<>\"n/a\"),IF(SUM(D936:D958)=0,0,IF((SUMPRODUCT(D936:D958,D960:D982)/SUM(D936:D958))<0,1,(SUMPRODUCT(D936:D958,D960:D982)/SUM(D936:D958)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C933<>\"n/a\",E933<>\"n/a\"),IF(SUM(E936:E958)=0,0,IF((SUMPRODUCT(E936:E958,E960:E982)/SUM(E936:E958))<0,1,(SUMPRODUCT(E936:E958,E960:E982)/SUM(E936:E958)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 19",{"$f":"VLOOKUP($A985,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Motor Vehicles"}]
[{"$f":"VALUE(REPLACE(A985,1,12,\"\"))","v":19},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A986,0),\"enter input\")","v":91.768120573231897},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A986,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A986,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A986,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":11.518852497125204},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A986,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A986,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A986,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":14.318678283736393},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A986,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A986,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A986,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":23.205951280285511},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A986,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A986,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A986,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":47.364623999999999},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A986,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A986,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A986,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":51.388243571044001},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A986,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A986,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A986,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A986,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A986,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A986,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A986,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A986,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A986,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A986,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A986,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A986,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A986,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A986,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A986,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A986,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A986,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A986,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A986,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A986,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A986,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A986,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A986,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A986,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A986,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A986,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A986,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A986,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A986,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A986,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A986,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A986,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A986,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A986,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A986,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A986,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A986,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A986,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A986,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A986,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A986,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A986,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A986,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A986,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A986,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A986,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A986,1))))","v":10},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A986,1))))","v":10},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A986,1))))","v":10},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A986,1))))","v":10},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A986,1))))","v":10},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A986,1))))","v":10},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A986,1))))","v":10},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A986,1))))","v":10},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A986,1))))","v":10},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A986,1))))","v":10},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A986,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A986,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A986,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A986,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A986,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A986,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A986,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A986,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A986,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A986,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A986,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A986,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A986,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D988=0,C990=0),0,\nIF(AND(D988<>0,C990=0),(D988/D$10),\nIF(AND(D989<>0,C990<>0),(C990-(C990/C1014))+(D988/D$10),\nIF(C1014<1,0,(C990-(C990/C1014))))))","v":0},{"$f":"IF(AND(E988=0,D990=0),0,\nIF(AND(E988<>0,D990=0),(E988/E$10),\nIF(AND(E989<>0,D990<>0),(D990-(D990/D1014))+(E988/E$10),\nIF(D1014<1,0,(D990-(D990/D1014))))))","v":0},{"$f":"IF(AND(F988=0,E990=0),0,\nIF(AND(F988<>0,E990=0),(F988/F$10),\nIF(AND(F989<>0,E990<>0),(E990-(E990/E1014))+(F988/F$10),\nIF(E1014<1,0,(E990-(E990/E1014))))))","v":0},{"$f":"IF(AND(G988=0,F990=0),0,\nIF(AND(G988<>0,F990=0),(G988/G$10),\nIF(AND(G989<>0,F990<>0),(F990-(F990/F1014))+(G988/G$10),\nIF(F1014<1,0,(F990-(F990/F1014))))))","v":0},{"$f":"IF(AND(H988=0,G990=0),0,\nIF(AND(H988<>0,G990=0),(H988/H$10),\nIF(AND(H989<>0,G990<>0),(G990-(G990/G1014))+(H988/H$10),\nIF(G1014<1,0,(G990-(G990/G1014))))))","v":0},{"$f":"IF(AND(I988=0,H990=0),0,\nIF(AND(I988<>0,H990=0),(I988/I$10),\nIF(AND(I989<>0,H990<>0),(H990-(H990/H1014))+(I988/I$10),\nIF(H1014<1,0,(H990-(H990/H1014))))))","v":0},{"$f":"IF(AND(J988=0,I990=0),0,\nIF(AND(J988<>0,I990=0),(J988/J$10),\nIF(AND(J989<>0,I990<>0),(I990-(I990/I1014))+(J988/J$10),\nIF(I1014<1,0,(I990-(I990/I1014))))))","v":0},{"$f":"IF(AND(K988=0,J990=0),0,\nIF(AND(K988<>0,J990=0),(K988/K$10),\nIF(AND(K989<>0,J990<>0),(J990-(J990/J1014))+(K988/K$10),\nIF(J1014<1,0,(J990-(J990/J1014))))))","v":0},{"$f":"IF(AND(L988=0,K990=0),0,\nIF(AND(L988<>0,K990=0),(L988/L$10),\nIF(AND(L989<>0,K990<>0),(K990-(K990/K1014))+(L988/L$10),\nIF(K1014<1,0,(K990-(K990/K1014))))))","v":0},{"$f":"IF(AND(M988=0,L990=0),0,\nIF(AND(M988<>0,L990=0),(M988/M$10),\nIF(AND(M989<>0,L990<>0),(L990-(L990/L1014))+(M988/M$10),\nIF(L1014<1,0,(L990-(L990/L1014))))))","v":0},{"$f":"IF(AND(N988=0,M990=0),0,\nIF(AND(N988<>0,M990=0),(N988/N$10),\nIF(AND(N989<>0,M990<>0),(M990-(M990/M1014))+(N988/N$10),\nIF(M1014<1,0,(M990-(M990/M1014))))))","v":0},{"$f":"IF(AND(O988=0,N990=0),0,\nIF(AND(O988<>0,N990=0),(O988/O$10),\nIF(AND(O989<>0,N990<>0),(N990-(N990/N1014))+(O988/O$10),\nIF(N1014<1,0,(N990-(N990/N1014))))))","v":0},{"$f":"IF(AND(P988=0,O990=0),0,\nIF(AND(P988<>0,O990=0),(P988/P$10),\nIF(AND(P989<>0,O990<>0),(O990-(O990/O1014))+(P988/P$10),\nIF(O1014<1,0,(O990-(O990/O1014))))))","v":0},{"$f":"IF(AND(Q988=0,P990=0),0,\nIF(AND(Q988<>0,P990=0),(Q988/Q$10),\nIF(AND(Q989<>0,P990<>0),(P990-(P990/P1014))+(Q988/Q$10),\nIF(P1014<1,0,(P990-(P990/P1014))))))","v":0},{"$f":"IF(AND(R988=0,Q990=0),0,\nIF(AND(R988<>0,Q990=0),(R988/R$10),\nIF(AND(R989<>0,Q990<>0),(Q990-(Q990/Q1014))+(R988/R$10),\nIF(Q1014<1,0,(Q990-(Q990/Q1014))))))","v":0},{"$f":"IF(AND(S988=0,R990=0),0,\nIF(AND(S988<>0,R990=0),(S988/S$10),\nIF(AND(S989<>0,R990<>0),(R990-(R990/R1014))+(S988/S$10),\nIF(R1014<1,0,(R990-(R990/R1014))))))","v":0},{"$f":"IF(AND(T988=0,S990=0),0,\nIF(AND(T988<>0,S990=0),(T988/T$10),\nIF(AND(T989<>0,S990<>0),(S990-(S990/S1014))+(T988/T$10),\nIF(S1014<1,0,(S990-(S990/S1014))))))","v":0},{"$f":"IF(AND(U988=0,T990=0),0,\nIF(AND(U988<>0,T990=0),(U988/U$10),\nIF(AND(U989<>0,T990<>0),(T990-(T990/T1014))+(U988/U$10),\nIF(T1014<1,0,(T990-(T990/T1014))))))","v":0},{"$f":"IF(AND(V988=0,U990=0),0,\nIF(AND(V988<>0,U990=0),(V988/V$10),\nIF(AND(V989<>0,U990<>0),(U990-(U990/U1014))+(V988/V$10),\nIF(U1014<1,0,(U990-(U990/U1014))))))","v":0},{"$f":"IF(AND(W988=0,V990=0),0,\nIF(AND(W988<>0,V990=0),(W988/W$10),\nIF(AND(W989<>0,V990<>0),(V990-(V990/V1014))+(W988/W$10),\nIF(V1014<1,0,(V990-(V990/V1014))))))","v":0}]
[{"$f":"A990+1","v":0},"Depreciated starting RAB",{"$f":"C986/C$10","v":91.768120573231897},{"$f":"IF(C1015=\"n/a\",C991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,C991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,C991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":91.768120573231897},{"$f":"IF(D1015=\"n/a\",D991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,D991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,D991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":91.768120573231897},{"$f":"IF(E1015=\"n/a\",E991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,E991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,E991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":91.768120573231897},{"$f":"IF(F1015=\"n/a\",F991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,F991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,F991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":91.768120573231897},{"$f":"IF(G1015=\"n/a\",G991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,G991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,G991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":91.768120573231897},{"$f":"IF(H1015=\"n/a\",H991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,H991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,H991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":91.768120573231897},{"$f":"IF(I1015=\"n/a\",I991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,I991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,I991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":91.768120573231897},{"$f":"IF(J1015=\"n/a\",J991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,J991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,J991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":91.768120573231897},{"$f":"IF(K1015=\"n/a\",K991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,K991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,K991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":91.768120573231897},{"$f":"IF(L1015=\"n/a\",L991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,L991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,L991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":91.768120573231897},{"$f":"IF(M1015=\"n/a\",M991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,M991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,M991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":91.768120573231897},{"$f":"IF(N1015=\"n/a\",N991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,N991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,N991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":91.768120573231897},{"$f":"IF(O1015=\"n/a\",O991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,O991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,O991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":91.768120573231897},{"$f":"IF(P1015=\"n/a\",P991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,P991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,P991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":91.768120573231897},{"$f":"IF(Q1015=\"n/a\",Q991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,Q991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,Q991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":91.768120573231897},{"$f":"IF(R1015=\"n/a\",R991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,R991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,R991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":91.768120573231897},{"$f":"IF(S1015=\"n/a\",S991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,S991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,S991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":91.768120573231897},{"$f":"IF(T1015=\"n/a\",T991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,T991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,T991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":91.768120573231897},{"$f":"IF(U1015=\"n/a\",U991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,U991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,U991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":91.768120573231897},{"$f":"IF(V1015=\"n/a\",V991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,V991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,V991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":91.768120573231897}]
[{"$f":"A991+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A992)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D986*((1+D$11)^0.5)/D$10)","v":11.494739243795173},{"$f":"IF(D1016=\"n/a\",D992,IFERROR(IF((OFFSET($C992,0,$A992))<0,\nMIN(0,D992-(OFFSET($C992,0,$A992)/(OFFSET($C987,-$A991,$A992)))),\nMAX(0,D992-(OFFSET($C992,0,$A992)/(OFFSET($C987,-$A991,$A992))))),0))","v":10.345265319415656},9.1957913950361387,8.0463174706566214,6.8968435462771041,5.7473696218975867,4.5978956975180694,3.448421773138552,2.2989478487590347,1.1494739243795173,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E986*((1+E$11)^0.5)/E$10)","v":14.339838088133501},{"$f":"IF(E1017=\"n/a\",E993,IFERROR(IF((OFFSET($C993,0,$A993))<0,\nMIN(0,E993-(OFFSET($C993,0,$A993)/(OFFSET($C988,-$A992,$A993)))),\nMAX(0,E993-(OFFSET($C993,0,$A993)/(OFFSET($C988,-$A992,$A993))))),0))","v":12.905854279320151},11.471870470506801,10.037886661693451,8.6039028528801005,7.1699190440667504,5.7359352352534003,4.3019514264400502,2.8679676176267002,1.4339838088133501,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F986*((1+F$11)^0.5)/F$10)","v":22.912972341599328},{"$f":"IF(F1018=\"n/a\",F994,IFERROR(IF((OFFSET($C994,0,$A994))<0,\nMIN(0,F994-(OFFSET($C994,0,$A994)/(OFFSET($C989,-$A993,$A994)))),\nMAX(0,F994-(OFFSET($C994,0,$A994)/(OFFSET($C989,-$A993,$A994))))),0))","v":20.621675107439394},18.33037787327946,16.039080639119526,13.747783404959593,11.456486170799661,9.1651889366397281,6.8738917024797956,4.5825944683198632,2.2912972341599303,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G986*((1+G$11)^0.5)/G$10)","v":42.619113782851215},{"$f":"IF(G1019=\"n/a\",G995,IFERROR(IF((OFFSET($C995,0,$A995))<0,\nMIN(0,G995-(OFFSET($C995,0,$A995)/(OFFSET($C990,-$A994,$A995)))),\nMAX(0,G995-(OFFSET($C995,0,$A995)/(OFFSET($C990,-$A994,$A995))))),0))","v":38.357202404566095},34.095291026280975,29.833379647995855,25.571468269710735,21.309556891425615,17.047645513140495,12.785734134855373,8.5238227565702509,4.261911378285129,7.1054273576010019E-15,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H986*((1+H$11)^0.5)/H$10)","v":44.100499233184649},{"$f":"IF(H1020=\"n/a\",H996,IFERROR(IF((OFFSET($C996,0,$A996))<0,\nMIN(0,H996-(OFFSET($C996,0,$A996)/(OFFSET($C991,-$A995,$A996)))),\nMAX(0,H996-(OFFSET($C996,0,$A996)/(OFFSET($C991,-$A995,$A996))))),0))","v":39.690449309866182},35.280399386547714,30.87034946322925,26.460299539910785,22.050249616592321,17.640199693273857,13.230149769955393,8.8200998466369285,4.4100499233184633,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I986*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1021=\"n/a\",I997,IFERROR(IF((OFFSET($C997,0,$A997))<0,\nMIN(0,I997-(OFFSET($C997,0,$A997)/(OFFSET($C992,-$A996,$A997)))),\nMAX(0,I997-(OFFSET($C997,0,$A997)/(OFFSET($C992,-$A996,$A997))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J986*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1022=\"n/a\",J998,IFERROR(IF((OFFSET($C998,0,$A998))<0,\nMIN(0,J998-(OFFSET($C998,0,$A998)/(OFFSET($C993,-$A997,$A998)))),\nMAX(0,J998-(OFFSET($C998,0,$A998)/(OFFSET($C993,-$A997,$A998))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K986*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1023=\"n/a\",K999,IFERROR(IF((OFFSET($C999,0,$A999))<0,\nMIN(0,K999-(OFFSET($C999,0,$A999)/(OFFSET($C994,-$A998,$A999)))),\nMAX(0,K999-(OFFSET($C999,0,$A999)/(OFFSET($C994,-$A998,$A999))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L986*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1024=\"n/a\",L1000,IFERROR(IF((OFFSET($C1000,0,$A1000))<0,\nMIN(0,L1000-(OFFSET($C1000,0,$A1000)/(OFFSET($C995,-$A999,$A1000)))),\nMAX(0,L1000-(OFFSET($C1000,0,$A1000)/(OFFSET($C995,-$A999,$A1000))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M986*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1025=\"n/a\",M1001,IFERROR(IF((OFFSET($C1001,0,$A1001))<0,\nMIN(0,M1001-(OFFSET($C1001,0,$A1001)/(OFFSET($C996,-$A1000,$A1001)))),\nMAX(0,M1001-(OFFSET($C1001,0,$A1001)/(OFFSET($C996,-$A1000,$A1001))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N986*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1026=\"n/a\",N1002,IFERROR(IF((OFFSET($C1002,0,$A1002))<0,\nMIN(0,N1002-(OFFSET($C1002,0,$A1002)/(OFFSET($C997,-$A1001,$A1002)))),\nMAX(0,N1002-(OFFSET($C1002,0,$A1002)/(OFFSET($C997,-$A1001,$A1002))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O986*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1027=\"n/a\",O1003,IFERROR(IF((OFFSET($C1003,0,$A1003))<0,\nMIN(0,O1003-(OFFSET($C1003,0,$A1003)/(OFFSET($C998,-$A1002,$A1003)))),\nMAX(0,O1003-(OFFSET($C1003,0,$A1003)/(OFFSET($C998,-$A1002,$A1003))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P986*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1028=\"n/a\",P1004,IFERROR(IF((OFFSET($C1004,0,$A1004))<0,\nMIN(0,P1004-(OFFSET($C1004,0,$A1004)/(OFFSET($C999,-$A1003,$A1004)))),\nMAX(0,P1004-(OFFSET($C1004,0,$A1004)/(OFFSET($C999,-$A1003,$A1004))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q986*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1029=\"n/a\",Q1005,IFERROR(IF((OFFSET($C1005,0,$A1005))<0,\nMIN(0,Q1005-(OFFSET($C1005,0,$A1005)/(OFFSET($C1000,-$A1004,$A1005)))),\nMAX(0,Q1005-(OFFSET($C1005,0,$A1005)/(OFFSET($C1000,-$A1004,$A1005))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R986*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1030=\"n/a\",R1006,IFERROR(IF((OFFSET($C1006,0,$A1006))<0,\nMIN(0,R1006-(OFFSET($C1006,0,$A1006)/(OFFSET($C1001,-$A1005,$A1006)))),\nMAX(0,R1006-(OFFSET($C1006,0,$A1006)/(OFFSET($C1001,-$A1005,$A1006))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S986*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1031=\"n/a\",S1007,IFERROR(IF((OFFSET($C1007,0,$A1007))<0,\nMIN(0,S1007-(OFFSET($C1007,0,$A1007)/(OFFSET($C1002,-$A1006,$A1007)))),\nMAX(0,S1007-(OFFSET($C1007,0,$A1007)/(OFFSET($C1002,-$A1006,$A1007))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T986*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1032=\"n/a\",T1008,IFERROR(IF((OFFSET($C1008,0,$A1008))<0,\nMIN(0,T1008-(OFFSET($C1008,0,$A1008)/(OFFSET($C1003,-$A1007,$A1008)))),\nMAX(0,T1008-(OFFSET($C1008,0,$A1008)/(OFFSET($C1003,-$A1007,$A1008))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U986*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1033=\"n/a\",U1009,IFERROR(IF((OFFSET($C1009,0,$A1009))<0,\nMIN(0,U1009-(OFFSET($C1009,0,$A1009)/(OFFSET($C1004,-$A1008,$A1009)))),\nMAX(0,U1009-(OFFSET($C1009,0,$A1009)/(OFFSET($C1004,-$A1008,$A1009))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V986*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1034=\"n/a\",V1010,IFERROR(IF((OFFSET($C1010,0,$A1010))<0,\nMIN(0,V1010-(OFFSET($C1010,0,$A1010)/(OFFSET($C1005,-$A1009,$A1010)))),\nMAX(0,V1010-(OFFSET($C1010,0,$A1010)/(OFFSET($C1005,-$A1009,$A1010))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1011)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W986*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1014<1,D988=0),0,\nIF(D988=0,C1014-1,\nIF(C1014<1,D989,\n(((C1014-1)*(C990-(C990/(C1014))))+((D988/D$10)*D989))/(D990))))","v":0},{"$f":"IF(AND(D1014<1,E988=0),0,\nIF(E988=0,D1014-1,\nIF(D1014<1,E989,\n(((D1014-1)*(D990-(D990/(D1014))))+((E988/E$10)*E989))/(E990))))","v":0},{"$f":"IF(AND(E1014<1,F988=0),0,\nIF(F988=0,E1014-1,\nIF(E1014<1,F989,\n(((E1014-1)*(E990-(E990/(E1014))))+((F988/F$10)*F989))/(F990))))","v":0},{"$f":"IF(AND(F1014<1,G988=0),0,\nIF(G988=0,F1014-1,\nIF(F1014<1,G989,\n(((F1014-1)*(F990-(F990/(F1014))))+((G988/G$10)*G989))/(G990))))","v":0},{"$f":"IF(AND(G1014<1,H988=0),0,\nIF(H988=0,G1014-1,\nIF(G1014<1,H989,\n(((G1014-1)*(G990-(G990/(G1014))))+((H988/H$10)*H989))/(H990))))","v":0},{"$f":"IF(AND(H1014<1,I988=0),0,\nIF(I988=0,H1014-1,\nIF(H1014<1,I989,\n(((H1014-1)*(H990-(H990/(H1014))))+((I988/I$10)*I989))/(I990))))","v":0},{"$f":"IF(AND(I1014<1,J988=0),0,\nIF(J988=0,I1014-1,\nIF(I1014<1,J989,\n(((I1014-1)*(I990-(I990/(I1014))))+((J988/J$10)*J989))/(J990))))","v":0},{"$f":"IF(AND(J1014<1,K988=0),0,\nIF(K988=0,J1014-1,\nIF(J1014<1,K989,\n(((J1014-1)*(J990-(J990/(J1014))))+((K988/K$10)*K989))/(K990))))","v":0},{"$f":"IF(AND(K1014<1,L988=0),0,\nIF(L988=0,K1014-1,\nIF(K1014<1,L989,\n(((K1014-1)*(K990-(K990/(K1014))))+((L988/L$10)*L989))/(L990))))","v":0},{"$f":"IF(AND(L1014<1,M988=0),0,\nIF(M988=0,L1014-1,\nIF(L1014<1,M989,\n(((L1014-1)*(L990-(L990/(L1014))))+((M988/M$10)*M989))/(M990))))","v":0},{"$f":"IF(AND(M1014<1,N988=0),0,\nIF(N988=0,M1014-1,\nIF(M1014<1,N989,\n(((M1014-1)*(M990-(M990/(M1014))))+((N988/N$10)*N989))/(N990))))","v":0},{"$f":"IF(AND(N1014<1,O988=0),0,\nIF(O988=0,N1014-1,\nIF(N1014<1,O989,\n(((N1014-1)*(N990-(N990/(N1014))))+((O988/O$10)*O989))/(O990))))","v":0},{"$f":"IF(AND(O1014<1,P988=0),0,\nIF(P988=0,O1014-1,\nIF(O1014<1,P989,\n(((O1014-1)*(O990-(O990/(O1014))))+((P988/P$10)*P989))/(P990))))","v":0},{"$f":"IF(AND(P1014<1,Q988=0),0,\nIF(Q988=0,P1014-1,\nIF(P1014<1,Q989,\n(((P1014-1)*(P990-(P990/(P1014))))+((Q988/Q$10)*Q989))/(Q990))))","v":0},{"$f":"IF(AND(Q1014<1,R988=0),0,\nIF(R988=0,Q1014-1,\nIF(Q1014<1,R989,\n(((Q1014-1)*(Q990-(Q990/(Q1014))))+((R988/R$10)*R989))/(R990))))","v":0},{"$f":"IF(AND(R1014<1,S988=0),0,\nIF(S988=0,R1014-1,\nIF(R1014<1,S989,\n(((R1014-1)*(R990-(R990/(R1014))))+((S988/S$10)*S989))/(S990))))","v":0},{"$f":"IF(AND(S1014<1,T988=0),0,\nIF(T988=0,S1014-1,\nIF(S1014<1,T989,\n(((S1014-1)*(S990-(S990/(S1014))))+((T988/T$10)*T989))/(T990))))","v":0},{"$f":"IF(AND(T1014<1,U988=0),0,\nIF(U988=0,T1014-1,\nIF(T1014<1,U989,\n(((T1014-1)*(T990-(T990/(T1014))))+((U988/U$10)*U989))/(U990))))","v":0},{"$f":"IF(AND(U1014<1,V988=0),0,\nIF(V988=0,U1014-1,\nIF(U1014<1,V989,\n(((U1014-1)*(U990-(U990/(U1014))))+((V988/V$10)*V989))/(V990))))","v":0},{"$f":"IF(AND(V1014<1,W988=0),0,\nIF(W988=0,V1014-1,\nIF(V1014<1,W989,\n(((V1014-1)*(V990-(V990/(V1014))))+((W988/W$10)*W989))/(W990))))","v":0}]
[null,"RL Start RAB",{"$f":"C987","v":"n/a"},{"$f":"IF(C1015=\"n/a\",\"n/a\",MAX(0,C1015-1))","v":"n/a"},{"$f":"IF(D1015=\"n/a\",\"n/a\",MAX(0,D1015-1))","v":"n/a"},{"$f":"IF(E1015=\"n/a\",\"n/a\",MAX(0,E1015-1))","v":"n/a"},{"$f":"IF(F1015=\"n/a\",\"n/a\",MAX(0,F1015-1))","v":"n/a"},{"$f":"IF(G1015=\"n/a\",\"n/a\",MAX(0,G1015-1))","v":"n/a"},{"$f":"IF(H1015=\"n/a\",\"n/a\",MAX(0,H1015-1))","v":"n/a"},{"$f":"IF(I1015=\"n/a\",\"n/a\",MAX(0,I1015-1))","v":"n/a"},{"$f":"IF(J1015=\"n/a\",\"n/a\",MAX(0,J1015-1))","v":"n/a"},{"$f":"IF(K1015=\"n/a\",\"n/a\",MAX(0,K1015-1))","v":"n/a"},{"$f":"IF(L1015=\"n/a\",\"n/a\",MAX(0,L1015-1))","v":"n/a"},{"$f":"IF(M1015=\"n/a\",\"n/a\",MAX(0,M1015-1))","v":"n/a"},{"$f":"IF(N1015=\"n/a\",\"n/a\",MAX(0,N1015-1))","v":"n/a"},{"$f":"IF(O1015=\"n/a\",\"n/a\",MAX(0,O1015-1))","v":"n/a"},{"$f":"IF(P1015=\"n/a\",\"n/a\",MAX(0,P1015-1))","v":"n/a"},{"$f":"IF(Q1015=\"n/a\",\"n/a\",MAX(0,Q1015-1))","v":"n/a"},{"$f":"IF(R1015=\"n/a\",\"n/a\",MAX(0,R1015-1))","v":"n/a"},{"$f":"IF(S1015=\"n/a\",\"n/a\",MAX(0,S1015-1))","v":"n/a"},{"$f":"IF(T1015=\"n/a\",\"n/a\",MAX(0,T1015-1))","v":"n/a"},{"$f":"IF(U1015=\"n/a\",\"n/a\",MAX(0,U1015-1))","v":"n/a"},{"$f":"IF(V1015=\"n/a\",\"n/a\",MAX(0,V1015-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A992)","v":"RL Capex 2020-21"},null,{"$f":"D987","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E987","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F987","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G987","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H987","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I987","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J987","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K987","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L987","v":10},9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M987","v":10},9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N987","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O987","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P987","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q987","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R987","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S987","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T987","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U987","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V987","v":0},{"$f":"IF(V1034=\"n/a\",\"n/a\",MAX(0,V1034-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W987","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C987<>\"n/a\",C987<>\"n/a\"),IF(SUM(C990:C1012)=0,0,IF((SUMPRODUCT(C990:C1012,C1014:C1036)/SUM(C990:C1012))<0,1,(SUMPRODUCT(C990:C1012,C1014:C1036)/SUM(C990:C1012)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C987<>\"n/a\",D987<>\"n/a\"),IF(SUM(D990:D1012)=0,0,IF((SUMPRODUCT(D990:D1012,D1014:D1036)/SUM(D990:D1012))<0,1,(SUMPRODUCT(D990:D1012,D1014:D1036)/SUM(D990:D1012)))),\"n/a\"))","v":1.1131532928840886},{"$f":"(IF(OR($C987<>\"n/a\",E987<>\"n/a\"),IF(SUM(E990:E1012)=0,0,IF((SUMPRODUCT(E990:E1012,E1014:E1036)/SUM(E990:E1012))<0,1,(SUMPRODUCT(E990:E1012,E1014:E1036)/SUM(E990:E1012)))),\"n/a\"))","v":2.0309078673090908},3.0621461992227808,4.3539680150190536,4.9859395030211546,4.1981857224012264,3.4419591211395746,2.7248478741283111,2.0570877328601895,1.4528270733882085,0.93219393295422115,0.50969401627023336,0.20888968564887012,4.5852919644345277E-2,0,0,0,0,0,0]
[]
["Asset Class 20",{"$f":"VLOOKUP($A1039,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Plant & Equipment"}]
[{"$f":"VALUE(REPLACE(A1039,1,12,\"\"))","v":20},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1040,0),\"enter input\")","v":67.406399296571848},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1040,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1040,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1040,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":3.4899032311600333},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1040,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1040,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1040,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":3.6404896008744885},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1040,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1040,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1040,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":4.7795253335541519},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1040,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1040,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1040,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":6.1341669999999997},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1040,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1040,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1040,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":6.9821098899999994},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1040,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1040,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1040,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1040,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1040,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1040,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1040,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1040,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1040,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1040,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1040,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1040,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1040,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1040,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1040,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1040,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1040,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1040,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1040,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1040,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1040,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1040,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1040,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1040,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1040,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1040,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1040,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1040,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1040,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1040,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1040,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1040,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1040,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1040,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1040,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1040,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1040,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1040,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1040,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1040,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1040,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1040,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1040,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1040,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1040,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A1040,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1040,1))))","v":10},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1040,1))))","v":10},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1040,1))))","v":10},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1040,1))))","v":10},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1040,1))))","v":10},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1040,1))))","v":10},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1040,1))))","v":10},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1040,1))))","v":10},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1040,1))))","v":10},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1040,1))))","v":10},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1040,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1040,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1040,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1040,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1040,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1040,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1040,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1040,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1040,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1040,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1040,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1040,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1042=0,C1044=0),0,\nIF(AND(D1042<>0,C1044=0),(D1042/D$10),\nIF(AND(D1043<>0,C1044<>0),(C1044-(C1044/C1068))+(D1042/D$10),\nIF(C1068<1,0,(C1044-(C1044/C1068))))))","v":0},{"$f":"IF(AND(E1042=0,D1044=0),0,\nIF(AND(E1042<>0,D1044=0),(E1042/E$10),\nIF(AND(E1043<>0,D1044<>0),(D1044-(D1044/D1068))+(E1042/E$10),\nIF(D1068<1,0,(D1044-(D1044/D1068))))))","v":0},{"$f":"IF(AND(F1042=0,E1044=0),0,\nIF(AND(F1042<>0,E1044=0),(F1042/F$10),\nIF(AND(F1043<>0,E1044<>0),(E1044-(E1044/E1068))+(F1042/F$10),\nIF(E1068<1,0,(E1044-(E1044/E1068))))))","v":0},{"$f":"IF(AND(G1042=0,F1044=0),0,\nIF(AND(G1042<>0,F1044=0),(G1042/G$10),\nIF(AND(G1043<>0,F1044<>0),(F1044-(F1044/F1068))+(G1042/G$10),\nIF(F1068<1,0,(F1044-(F1044/F1068))))))","v":0},{"$f":"IF(AND(H1042=0,G1044=0),0,\nIF(AND(H1042<>0,G1044=0),(H1042/H$10),\nIF(AND(H1043<>0,G1044<>0),(G1044-(G1044/G1068))+(H1042/H$10),\nIF(G1068<1,0,(G1044-(G1044/G1068))))))","v":0},{"$f":"IF(AND(I1042=0,H1044=0),0,\nIF(AND(I1042<>0,H1044=0),(I1042/I$10),\nIF(AND(I1043<>0,H1044<>0),(H1044-(H1044/H1068))+(I1042/I$10),\nIF(H1068<1,0,(H1044-(H1044/H1068))))))","v":0},{"$f":"IF(AND(J1042=0,I1044=0),0,\nIF(AND(J1042<>0,I1044=0),(J1042/J$10),\nIF(AND(J1043<>0,I1044<>0),(I1044-(I1044/I1068))+(J1042/J$10),\nIF(I1068<1,0,(I1044-(I1044/I1068))))))","v":0},{"$f":"IF(AND(K1042=0,J1044=0),0,\nIF(AND(K1042<>0,J1044=0),(K1042/K$10),\nIF(AND(K1043<>0,J1044<>0),(J1044-(J1044/J1068))+(K1042/K$10),\nIF(J1068<1,0,(J1044-(J1044/J1068))))))","v":0},{"$f":"IF(AND(L1042=0,K1044=0),0,\nIF(AND(L1042<>0,K1044=0),(L1042/L$10),\nIF(AND(L1043<>0,K1044<>0),(K1044-(K1044/K1068))+(L1042/L$10),\nIF(K1068<1,0,(K1044-(K1044/K1068))))))","v":0},{"$f":"IF(AND(M1042=0,L1044=0),0,\nIF(AND(M1042<>0,L1044=0),(M1042/M$10),\nIF(AND(M1043<>0,L1044<>0),(L1044-(L1044/L1068))+(M1042/M$10),\nIF(L1068<1,0,(L1044-(L1044/L1068))))))","v":0},{"$f":"IF(AND(N1042=0,M1044=0),0,\nIF(AND(N1042<>0,M1044=0),(N1042/N$10),\nIF(AND(N1043<>0,M1044<>0),(M1044-(M1044/M1068))+(N1042/N$10),\nIF(M1068<1,0,(M1044-(M1044/M1068))))))","v":0},{"$f":"IF(AND(O1042=0,N1044=0),0,\nIF(AND(O1042<>0,N1044=0),(O1042/O$10),\nIF(AND(O1043<>0,N1044<>0),(N1044-(N1044/N1068))+(O1042/O$10),\nIF(N1068<1,0,(N1044-(N1044/N1068))))))","v":0},{"$f":"IF(AND(P1042=0,O1044=0),0,\nIF(AND(P1042<>0,O1044=0),(P1042/P$10),\nIF(AND(P1043<>0,O1044<>0),(O1044-(O1044/O1068))+(P1042/P$10),\nIF(O1068<1,0,(O1044-(O1044/O1068))))))","v":0},{"$f":"IF(AND(Q1042=0,P1044=0),0,\nIF(AND(Q1042<>0,P1044=0),(Q1042/Q$10),\nIF(AND(Q1043<>0,P1044<>0),(P1044-(P1044/P1068))+(Q1042/Q$10),\nIF(P1068<1,0,(P1044-(P1044/P1068))))))","v":0},{"$f":"IF(AND(R1042=0,Q1044=0),0,\nIF(AND(R1042<>0,Q1044=0),(R1042/R$10),\nIF(AND(R1043<>0,Q1044<>0),(Q1044-(Q1044/Q1068))+(R1042/R$10),\nIF(Q1068<1,0,(Q1044-(Q1044/Q1068))))))","v":0},{"$f":"IF(AND(S1042=0,R1044=0),0,\nIF(AND(S1042<>0,R1044=0),(S1042/S$10),\nIF(AND(S1043<>0,R1044<>0),(R1044-(R1044/R1068))+(S1042/S$10),\nIF(R1068<1,0,(R1044-(R1044/R1068))))))","v":0},{"$f":"IF(AND(T1042=0,S1044=0),0,\nIF(AND(T1042<>0,S1044=0),(T1042/T$10),\nIF(AND(T1043<>0,S1044<>0),(S1044-(S1044/S1068))+(T1042/T$10),\nIF(S1068<1,0,(S1044-(S1044/S1068))))))","v":0},{"$f":"IF(AND(U1042=0,T1044=0),0,\nIF(AND(U1042<>0,T1044=0),(U1042/U$10),\nIF(AND(U1043<>0,T1044<>0),(T1044-(T1044/T1068))+(U1042/U$10),\nIF(T1068<1,0,(T1044-(T1044/T1068))))))","v":0},{"$f":"IF(AND(V1042=0,U1044=0),0,\nIF(AND(V1042<>0,U1044=0),(V1042/V$10),\nIF(AND(V1043<>0,U1044<>0),(U1044-(U1044/U1068))+(V1042/V$10),\nIF(U1068<1,0,(U1044-(U1044/U1068))))))","v":0},{"$f":"IF(AND(W1042=0,V1044=0),0,\nIF(AND(W1042<>0,V1044=0),(W1042/W$10),\nIF(AND(W1043<>0,V1044<>0),(V1044-(V1044/V1068))+(W1042/W$10),\nIF(V1068<1,0,(V1044-(V1044/V1068))))))","v":0}]
[{"$f":"A1044+1","v":0},"Depreciated starting RAB",{"$f":"C1040/C$10","v":67.406399296571848},{"$f":"IF(C1069=\"n/a\",C1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,C1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,C1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":67.406399296571848},{"$f":"IF(D1069=\"n/a\",D1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,D1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,D1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":67.406399296571848},{"$f":"IF(E1069=\"n/a\",E1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,E1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,E1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":67.406399296571848},{"$f":"IF(F1069=\"n/a\",F1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,F1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,F1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":67.406399296571848},{"$f":"IF(G1069=\"n/a\",G1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,G1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,G1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":67.406399296571848},{"$f":"IF(H1069=\"n/a\",H1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,H1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,H1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":67.406399296571848},{"$f":"IF(I1069=\"n/a\",I1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,I1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,I1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":67.406399296571848},{"$f":"IF(J1069=\"n/a\",J1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,J1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,J1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":67.406399296571848},{"$f":"IF(K1069=\"n/a\",K1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,K1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,K1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":67.406399296571848},{"$f":"IF(L1069=\"n/a\",L1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,L1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,L1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":67.406399296571848},{"$f":"IF(M1069=\"n/a\",M1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,M1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,M1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":67.406399296571848},{"$f":"IF(N1069=\"n/a\",N1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,N1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,N1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":67.406399296571848},{"$f":"IF(O1069=\"n/a\",O1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,O1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,O1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":67.406399296571848},{"$f":"IF(P1069=\"n/a\",P1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,P1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,P1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":67.406399296571848},{"$f":"IF(Q1069=\"n/a\",Q1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,Q1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,Q1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":67.406399296571848},{"$f":"IF(R1069=\"n/a\",R1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,R1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,R1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":67.406399296571848},{"$f":"IF(S1069=\"n/a\",S1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,S1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,S1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":67.406399296571848},{"$f":"IF(T1069=\"n/a\",T1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,T1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,T1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":67.406399296571848},{"$f":"IF(U1069=\"n/a\",U1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,U1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,U1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":67.406399296571848},{"$f":"IF(V1069=\"n/a\",V1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,V1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,V1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":67.406399296571848}]
[{"$f":"A1045+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1046)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D1040*((1+D$11)^0.5)/D$10)","v":3.4825975624112355},{"$f":"IF(D1070=\"n/a\",D1046,IFERROR(IF((OFFSET($C1046,0,$A1046))<0,\nMIN(0,D1046-(OFFSET($C1046,0,$A1046)/(OFFSET($C1041,-$A1045,$A1046)))),\nMAX(0,D1046-(OFFSET($C1046,0,$A1046)/(OFFSET($C1041,-$A1045,$A1046))))),0))","v":3.1343378061701119},2.7860780499289883,2.4378182936878647,2.0895585374467411,1.7412987812056175,1.3930390249644939,1.0447792687233703,0.69651951248224675,0.34825975624112321,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E1040*((1+E$11)^0.5)/E$10)","v":3.6458694303767478},{"$f":"IF(E1071=\"n/a\",E1047,IFERROR(IF((OFFSET($C1047,0,$A1047))<0,\nMIN(0,E1047-(OFFSET($C1047,0,$A1047)/(OFFSET($C1042,-$A1046,$A1047)))),\nMAX(0,E1047-(OFFSET($C1047,0,$A1047)/(OFFSET($C1042,-$A1046,$A1047))))),0))","v":3.2812824873390731},2.9166955443013984,2.5521086012637237,2.187521658226049,1.8229347151883744,1.4583477721506997,1.093760829113025,0.72917388607535016,0.36458694303767536,5.5511151231257827E-16,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F1040*((1+F$11)^0.5)/F$10)","v":4.7191830427885044},{"$f":"IF(F1072=\"n/a\",F1048,IFERROR(IF((OFFSET($C1048,0,$A1048))<0,\nMIN(0,F1048-(OFFSET($C1048,0,$A1048)/(OFFSET($C1043,-$A1047,$A1048)))),\nMAX(0,F1048-(OFFSET($C1048,0,$A1048)/(OFFSET($C1043,-$A1047,$A1048))))),0))","v":4.2472647385096538},3.7753464342308032,3.3034281299519526,2.8315098256731019,2.3595915213942513,1.8876732171154009,1.4157549128365505,0.94383660855770013,0.47191830427884968,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G1040*((1+G$11)^0.5)/G$10)","v":5.5195785220634512},{"$f":"IF(G1073=\"n/a\",G1049,IFERROR(IF((OFFSET($C1049,0,$A1049))<0,\nMIN(0,G1049-(OFFSET($C1049,0,$A1049)/(OFFSET($C1044,-$A1048,$A1049)))),\nMAX(0,G1049-(OFFSET($C1049,0,$A1049)/(OFFSET($C1044,-$A1048,$A1049))))),0))","v":4.9676206698571059},4.4156628176507606,3.8637049654444153,3.31174711323807,2.7597892610317247,2.2078314088253794,1.6558735566190343,1.1039157044126893,0.55195785220634419,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H1040*((1+H$11)^0.5)/H$10)","v":5.9919255933366458},{"$f":"IF(H1074=\"n/a\",H1050,IFERROR(IF((OFFSET($C1050,0,$A1050))<0,\nMIN(0,H1050-(OFFSET($C1050,0,$A1050)/(OFFSET($C1045,-$A1049,$A1050)))),\nMAX(0,H1050-(OFFSET($C1050,0,$A1050)/(OFFSET($C1045,-$A1049,$A1050))))),0))","v":5.3927330340029815},4.7935404746693173,4.1943479153356531,3.5951553560019884,2.9959627966683238,2.3967702373346591,1.7975776780009944,1.1983851186673298,0.59919255933366522,6.6613381477509392E-16,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I1040*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1075=\"n/a\",I1051,IFERROR(IF((OFFSET($C1051,0,$A1051))<0,\nMIN(0,I1051-(OFFSET($C1051,0,$A1051)/(OFFSET($C1046,-$A1050,$A1051)))),\nMAX(0,I1051-(OFFSET($C1051,0,$A1051)/(OFFSET($C1046,-$A1050,$A1051))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J1040*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1076=\"n/a\",J1052,IFERROR(IF((OFFSET($C1052,0,$A1052))<0,\nMIN(0,J1052-(OFFSET($C1052,0,$A1052)/(OFFSET($C1047,-$A1051,$A1052)))),\nMAX(0,J1052-(OFFSET($C1052,0,$A1052)/(OFFSET($C1047,-$A1051,$A1052))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K1040*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1077=\"n/a\",K1053,IFERROR(IF((OFFSET($C1053,0,$A1053))<0,\nMIN(0,K1053-(OFFSET($C1053,0,$A1053)/(OFFSET($C1048,-$A1052,$A1053)))),\nMAX(0,K1053-(OFFSET($C1053,0,$A1053)/(OFFSET($C1048,-$A1052,$A1053))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L1040*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1078=\"n/a\",L1054,IFERROR(IF((OFFSET($C1054,0,$A1054))<0,\nMIN(0,L1054-(OFFSET($C1054,0,$A1054)/(OFFSET($C1049,-$A1053,$A1054)))),\nMAX(0,L1054-(OFFSET($C1054,0,$A1054)/(OFFSET($C1049,-$A1053,$A1054))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1040*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1079=\"n/a\",M1055,IFERROR(IF((OFFSET($C1055,0,$A1055))<0,\nMIN(0,M1055-(OFFSET($C1055,0,$A1055)/(OFFSET($C1050,-$A1054,$A1055)))),\nMAX(0,M1055-(OFFSET($C1055,0,$A1055)/(OFFSET($C1050,-$A1054,$A1055))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1040*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1080=\"n/a\",N1056,IFERROR(IF((OFFSET($C1056,0,$A1056))<0,\nMIN(0,N1056-(OFFSET($C1056,0,$A1056)/(OFFSET($C1051,-$A1055,$A1056)))),\nMAX(0,N1056-(OFFSET($C1056,0,$A1056)/(OFFSET($C1051,-$A1055,$A1056))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1040*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1081=\"n/a\",O1057,IFERROR(IF((OFFSET($C1057,0,$A1057))<0,\nMIN(0,O1057-(OFFSET($C1057,0,$A1057)/(OFFSET($C1052,-$A1056,$A1057)))),\nMAX(0,O1057-(OFFSET($C1057,0,$A1057)/(OFFSET($C1052,-$A1056,$A1057))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1040*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1082=\"n/a\",P1058,IFERROR(IF((OFFSET($C1058,0,$A1058))<0,\nMIN(0,P1058-(OFFSET($C1058,0,$A1058)/(OFFSET($C1053,-$A1057,$A1058)))),\nMAX(0,P1058-(OFFSET($C1058,0,$A1058)/(OFFSET($C1053,-$A1057,$A1058))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1040*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1083=\"n/a\",Q1059,IFERROR(IF((OFFSET($C1059,0,$A1059))<0,\nMIN(0,Q1059-(OFFSET($C1059,0,$A1059)/(OFFSET($C1054,-$A1058,$A1059)))),\nMAX(0,Q1059-(OFFSET($C1059,0,$A1059)/(OFFSET($C1054,-$A1058,$A1059))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1040*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1084=\"n/a\",R1060,IFERROR(IF((OFFSET($C1060,0,$A1060))<0,\nMIN(0,R1060-(OFFSET($C1060,0,$A1060)/(OFFSET($C1055,-$A1059,$A1060)))),\nMAX(0,R1060-(OFFSET($C1060,0,$A1060)/(OFFSET($C1055,-$A1059,$A1060))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1040*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1085=\"n/a\",S1061,IFERROR(IF((OFFSET($C1061,0,$A1061))<0,\nMIN(0,S1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1056,-$A1060,$A1061)))),\nMAX(0,S1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1056,-$A1060,$A1061))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1040*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1086=\"n/a\",T1062,IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,T1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1057,-$A1061,$A1062)))),\nMAX(0,T1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1057,-$A1061,$A1062))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1040*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1087=\"n/a\",U1063,IFERROR(IF((OFFSET($C1063,0,$A1063))<0,\nMIN(0,U1063-(OFFSET($C1063,0,$A1063)/(OFFSET($C1058,-$A1062,$A1063)))),\nMAX(0,U1063-(OFFSET($C1063,0,$A1063)/(OFFSET($C1058,-$A1062,$A1063))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1040*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1088=\"n/a\",V1064,IFERROR(IF((OFFSET($C1064,0,$A1064))<0,\nMIN(0,V1064-(OFFSET($C1064,0,$A1064)/(OFFSET($C1059,-$A1063,$A1064)))),\nMAX(0,V1064-(OFFSET($C1064,0,$A1064)/(OFFSET($C1059,-$A1063,$A1064))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1065)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1040*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1068<1,D1042=0),0,\nIF(D1042=0,C1068-1,\nIF(C1068<1,D1043,\n(((C1068-1)*(C1044-(C1044/(C1068))))+((D1042/D$10)*D1043))/(D1044))))","v":0},{"$f":"IF(AND(D1068<1,E1042=0),0,\nIF(E1042=0,D1068-1,\nIF(D1068<1,E1043,\n(((D1068-1)*(D1044-(D1044/(D1068))))+((E1042/E$10)*E1043))/(E1044))))","v":0},{"$f":"IF(AND(E1068<1,F1042=0),0,\nIF(F1042=0,E1068-1,\nIF(E1068<1,F1043,\n(((E1068-1)*(E1044-(E1044/(E1068))))+((F1042/F$10)*F1043))/(F1044))))","v":0},{"$f":"IF(AND(F1068<1,G1042=0),0,\nIF(G1042=0,F1068-1,\nIF(F1068<1,G1043,\n(((F1068-1)*(F1044-(F1044/(F1068))))+((G1042/G$10)*G1043))/(G1044))))","v":0},{"$f":"IF(AND(G1068<1,H1042=0),0,\nIF(H1042=0,G1068-1,\nIF(G1068<1,H1043,\n(((G1068-1)*(G1044-(G1044/(G1068))))+((H1042/H$10)*H1043))/(H1044))))","v":0},{"$f":"IF(AND(H1068<1,I1042=0),0,\nIF(I1042=0,H1068-1,\nIF(H1068<1,I1043,\n(((H1068-1)*(H1044-(H1044/(H1068))))+((I1042/I$10)*I1043))/(I1044))))","v":0},{"$f":"IF(AND(I1068<1,J1042=0),0,\nIF(J1042=0,I1068-1,\nIF(I1068<1,J1043,\n(((I1068-1)*(I1044-(I1044/(I1068))))+((J1042/J$10)*J1043))/(J1044))))","v":0},{"$f":"IF(AND(J1068<1,K1042=0),0,\nIF(K1042=0,J1068-1,\nIF(J1068<1,K1043,\n(((J1068-1)*(J1044-(J1044/(J1068))))+((K1042/K$10)*K1043))/(K1044))))","v":0},{"$f":"IF(AND(K1068<1,L1042=0),0,\nIF(L1042=0,K1068-1,\nIF(K1068<1,L1043,\n(((K1068-1)*(K1044-(K1044/(K1068))))+((L1042/L$10)*L1043))/(L1044))))","v":0},{"$f":"IF(AND(L1068<1,M1042=0),0,\nIF(M1042=0,L1068-1,\nIF(L1068<1,M1043,\n(((L1068-1)*(L1044-(L1044/(L1068))))+((M1042/M$10)*M1043))/(M1044))))","v":0},{"$f":"IF(AND(M1068<1,N1042=0),0,\nIF(N1042=0,M1068-1,\nIF(M1068<1,N1043,\n(((M1068-1)*(M1044-(M1044/(M1068))))+((N1042/N$10)*N1043))/(N1044))))","v":0},{"$f":"IF(AND(N1068<1,O1042=0),0,\nIF(O1042=0,N1068-1,\nIF(N1068<1,O1043,\n(((N1068-1)*(N1044-(N1044/(N1068))))+((O1042/O$10)*O1043))/(O1044))))","v":0},{"$f":"IF(AND(O1068<1,P1042=0),0,\nIF(P1042=0,O1068-1,\nIF(O1068<1,P1043,\n(((O1068-1)*(O1044-(O1044/(O1068))))+((P1042/P$10)*P1043))/(P1044))))","v":0},{"$f":"IF(AND(P1068<1,Q1042=0),0,\nIF(Q1042=0,P1068-1,\nIF(P1068<1,Q1043,\n(((P1068-1)*(P1044-(P1044/(P1068))))+((Q1042/Q$10)*Q1043))/(Q1044))))","v":0},{"$f":"IF(AND(Q1068<1,R1042=0),0,\nIF(R1042=0,Q1068-1,\nIF(Q1068<1,R1043,\n(((Q1068-1)*(Q1044-(Q1044/(Q1068))))+((R1042/R$10)*R1043))/(R1044))))","v":0},{"$f":"IF(AND(R1068<1,S1042=0),0,\nIF(S1042=0,R1068-1,\nIF(R1068<1,S1043,\n(((R1068-1)*(R1044-(R1044/(R1068))))+((S1042/S$10)*S1043))/(S1044))))","v":0},{"$f":"IF(AND(S1068<1,T1042=0),0,\nIF(T1042=0,S1068-1,\nIF(S1068<1,T1043,\n(((S1068-1)*(S1044-(S1044/(S1068))))+((T1042/T$10)*T1043))/(T1044))))","v":0},{"$f":"IF(AND(T1068<1,U1042=0),0,\nIF(U1042=0,T1068-1,\nIF(T1068<1,U1043,\n(((T1068-1)*(T1044-(T1044/(T1068))))+((U1042/U$10)*U1043))/(U1044))))","v":0},{"$f":"IF(AND(U1068<1,V1042=0),0,\nIF(V1042=0,U1068-1,\nIF(U1068<1,V1043,\n(((U1068-1)*(U1044-(U1044/(U1068))))+((V1042/V$10)*V1043))/(V1044))))","v":0},{"$f":"IF(AND(V1068<1,W1042=0),0,\nIF(W1042=0,V1068-1,\nIF(V1068<1,W1043,\n(((V1068-1)*(V1044-(V1044/(V1068))))+((W1042/W$10)*W1043))/(W1044))))","v":0}]
[null,"RL Start RAB",{"$f":"C1041","v":"n/a"},{"$f":"IF(C1069=\"n/a\",\"n/a\",MAX(0,C1069-1))","v":"n/a"},{"$f":"IF(D1069=\"n/a\",\"n/a\",MAX(0,D1069-1))","v":"n/a"},{"$f":"IF(E1069=\"n/a\",\"n/a\",MAX(0,E1069-1))","v":"n/a"},{"$f":"IF(F1069=\"n/a\",\"n/a\",MAX(0,F1069-1))","v":"n/a"},{"$f":"IF(G1069=\"n/a\",\"n/a\",MAX(0,G1069-1))","v":"n/a"},{"$f":"IF(H1069=\"n/a\",\"n/a\",MAX(0,H1069-1))","v":"n/a"},{"$f":"IF(I1069=\"n/a\",\"n/a\",MAX(0,I1069-1))","v":"n/a"},{"$f":"IF(J1069=\"n/a\",\"n/a\",MAX(0,J1069-1))","v":"n/a"},{"$f":"IF(K1069=\"n/a\",\"n/a\",MAX(0,K1069-1))","v":"n/a"},{"$f":"IF(L1069=\"n/a\",\"n/a\",MAX(0,L1069-1))","v":"n/a"},{"$f":"IF(M1069=\"n/a\",\"n/a\",MAX(0,M1069-1))","v":"n/a"},{"$f":"IF(N1069=\"n/a\",\"n/a\",MAX(0,N1069-1))","v":"n/a"},{"$f":"IF(O1069=\"n/a\",\"n/a\",MAX(0,O1069-1))","v":"n/a"},{"$f":"IF(P1069=\"n/a\",\"n/a\",MAX(0,P1069-1))","v":"n/a"},{"$f":"IF(Q1069=\"n/a\",\"n/a\",MAX(0,Q1069-1))","v":"n/a"},{"$f":"IF(R1069=\"n/a\",\"n/a\",MAX(0,R1069-1))","v":"n/a"},{"$f":"IF(S1069=\"n/a\",\"n/a\",MAX(0,S1069-1))","v":"n/a"},{"$f":"IF(T1069=\"n/a\",\"n/a\",MAX(0,T1069-1))","v":"n/a"},{"$f":"IF(U1069=\"n/a\",\"n/a\",MAX(0,U1069-1))","v":"n/a"},{"$f":"IF(V1069=\"n/a\",\"n/a\",MAX(0,V1069-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1046)","v":"RL Capex 2020-21"},null,{"$f":"D1041","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E1041","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1041","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1041","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1041","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1041","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1041","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1041","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1041","v":10},9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1041","v":10},9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1041","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1041","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1041","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1041","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1041","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1041","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1041","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1041","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1041","v":0},{"$f":"IF(V1088=\"n/a\",\"n/a\",MAX(0,V1088-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1041","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1041<>\"n/a\",C1041<>\"n/a\"),IF(SUM(C1044:C1066)=0,0,IF((SUMPRODUCT(C1044:C1066,C1068:C1090)/SUM(C1044:C1066))<0,1,(SUMPRODUCT(C1044:C1066,C1068:C1090)/SUM(C1044:C1066)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1041<>\"n/a\",D1041<>\"n/a\"),IF(SUM(D1044:D1066)=0,0,IF((SUMPRODUCT(D1044:D1066,D1068:D1090)/SUM(D1044:D1066))<0,1,(SUMPRODUCT(D1044:D1066,D1068:D1090)/SUM(D1044:D1066)))),\"n/a\"))","v":0.49127476995323277},{"$f":"(IF(OR($C1041<>\"n/a\",E1041<>\"n/a\"),IF(SUM(E1044:E1066)=0,0,IF((SUMPRODUCT(E1044:E1066,E1068:E1090)/SUM(E1044:E1066))<0,1,(SUMPRODUCT(E1044:E1066,E1068:E1090)/SUM(E1044:E1066)))),\"n/a\"))","v":0.87169015515528714},1.2662523441480924,1.6215085217721672,1.9039766161555127,1.5254000014854268,1.1821801647601378,0.87742297456865193,0.614609047027453,0.39765202401659533,0.23096807618722603,0.1140506400761076,4.2638331316093132E-2,8.8109307335089704E-3,0,0,0,0,0,0]
[]
["Asset Class 21",{"$f":"VLOOKUP($A1093,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Buildings"}]
[{"$f":"VALUE(REPLACE(A1093,1,12,\"\"))","v":21},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1094,0),\"enter input\")","v":354.59475655386126},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1094,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1094,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1094,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":-7.3817240000000006E-2},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1094,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1094,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1094,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1094,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1094,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1094,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1094,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1094,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1094,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1094,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1094,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1094,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1094,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1094,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1094,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1094,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1094,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1094,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1094,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1094,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1094,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1094,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1094,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1094,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1094,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1094,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1094,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1094,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1094,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1094,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1094,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1094,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1094,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1094,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1094,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1094,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1094,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1094,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1094,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1094,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1094,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1094,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1094,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1094,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1094,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1094,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1094,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1094,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1094,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1094,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1094,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1094,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1094,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1094,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1094,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1094,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1094,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A1094,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1094,1))))","v":40},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1094,1))))","v":40},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1094,1))))","v":40},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1094,1))))","v":40},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1094,1))))","v":40},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1094,1))))","v":40},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1094,1))))","v":40},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1094,1))))","v":40},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1094,1))))","v":40},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1094,1))))","v":40},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1094,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1094,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1094,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1094,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1094,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1094,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1094,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1094,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1094,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1094,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1094,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1094,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1096=0,C1098=0),0,\nIF(AND(D1096<>0,C1098=0),(D1096/D$10),\nIF(AND(D1097<>0,C1098<>0),(C1098-(C1098/C1122))+(D1096/D$10),\nIF(C1122<1,0,(C1098-(C1098/C1122))))))","v":0},{"$f":"IF(AND(E1096=0,D1098=0),0,\nIF(AND(E1096<>0,D1098=0),(E1096/E$10),\nIF(AND(E1097<>0,D1098<>0),(D1098-(D1098/D1122))+(E1096/E$10),\nIF(D1122<1,0,(D1098-(D1098/D1122))))))","v":0},{"$f":"IF(AND(F1096=0,E1098=0),0,\nIF(AND(F1096<>0,E1098=0),(F1096/F$10),\nIF(AND(F1097<>0,E1098<>0),(E1098-(E1098/E1122))+(F1096/F$10),\nIF(E1122<1,0,(E1098-(E1098/E1122))))))","v":0},{"$f":"IF(AND(G1096=0,F1098=0),0,\nIF(AND(G1096<>0,F1098=0),(G1096/G$10),\nIF(AND(G1097<>0,F1098<>0),(F1098-(F1098/F1122))+(G1096/G$10),\nIF(F1122<1,0,(F1098-(F1098/F1122))))))","v":0},{"$f":"IF(AND(H1096=0,G1098=0),0,\nIF(AND(H1096<>0,G1098=0),(H1096/H$10),\nIF(AND(H1097<>0,G1098<>0),(G1098-(G1098/G1122))+(H1096/H$10),\nIF(G1122<1,0,(G1098-(G1098/G1122))))))","v":0},{"$f":"IF(AND(I1096=0,H1098=0),0,\nIF(AND(I1096<>0,H1098=0),(I1096/I$10),\nIF(AND(I1097<>0,H1098<>0),(H1098-(H1098/H1122))+(I1096/I$10),\nIF(H1122<1,0,(H1098-(H1098/H1122))))))","v":0},{"$f":"IF(AND(J1096=0,I1098=0),0,\nIF(AND(J1096<>0,I1098=0),(J1096/J$10),\nIF(AND(J1097<>0,I1098<>0),(I1098-(I1098/I1122))+(J1096/J$10),\nIF(I1122<1,0,(I1098-(I1098/I1122))))))","v":0},{"$f":"IF(AND(K1096=0,J1098=0),0,\nIF(AND(K1096<>0,J1098=0),(K1096/K$10),\nIF(AND(K1097<>0,J1098<>0),(J1098-(J1098/J1122))+(K1096/K$10),\nIF(J1122<1,0,(J1098-(J1098/J1122))))))","v":0},{"$f":"IF(AND(L1096=0,K1098=0),0,\nIF(AND(L1096<>0,K1098=0),(L1096/L$10),\nIF(AND(L1097<>0,K1098<>0),(K1098-(K1098/K1122))+(L1096/L$10),\nIF(K1122<1,0,(K1098-(K1098/K1122))))))","v":0},{"$f":"IF(AND(M1096=0,L1098=0),0,\nIF(AND(M1096<>0,L1098=0),(M1096/M$10),\nIF(AND(M1097<>0,L1098<>0),(L1098-(L1098/L1122))+(M1096/M$10),\nIF(L1122<1,0,(L1098-(L1098/L1122))))))","v":0},{"$f":"IF(AND(N1096=0,M1098=0),0,\nIF(AND(N1096<>0,M1098=0),(N1096/N$10),\nIF(AND(N1097<>0,M1098<>0),(M1098-(M1098/M1122))+(N1096/N$10),\nIF(M1122<1,0,(M1098-(M1098/M1122))))))","v":0},{"$f":"IF(AND(O1096=0,N1098=0),0,\nIF(AND(O1096<>0,N1098=0),(O1096/O$10),\nIF(AND(O1097<>0,N1098<>0),(N1098-(N1098/N1122))+(O1096/O$10),\nIF(N1122<1,0,(N1098-(N1098/N1122))))))","v":0},{"$f":"IF(AND(P1096=0,O1098=0),0,\nIF(AND(P1096<>0,O1098=0),(P1096/P$10),\nIF(AND(P1097<>0,O1098<>0),(O1098-(O1098/O1122))+(P1096/P$10),\nIF(O1122<1,0,(O1098-(O1098/O1122))))))","v":0},{"$f":"IF(AND(Q1096=0,P1098=0),0,\nIF(AND(Q1096<>0,P1098=0),(Q1096/Q$10),\nIF(AND(Q1097<>0,P1098<>0),(P1098-(P1098/P1122))+(Q1096/Q$10),\nIF(P1122<1,0,(P1098-(P1098/P1122))))))","v":0},{"$f":"IF(AND(R1096=0,Q1098=0),0,\nIF(AND(R1096<>0,Q1098=0),(R1096/R$10),\nIF(AND(R1097<>0,Q1098<>0),(Q1098-(Q1098/Q1122))+(R1096/R$10),\nIF(Q1122<1,0,(Q1098-(Q1098/Q1122))))))","v":0},{"$f":"IF(AND(S1096=0,R1098=0),0,\nIF(AND(S1096<>0,R1098=0),(S1096/S$10),\nIF(AND(S1097<>0,R1098<>0),(R1098-(R1098/R1122))+(S1096/S$10),\nIF(R1122<1,0,(R1098-(R1098/R1122))))))","v":0},{"$f":"IF(AND(T1096=0,S1098=0),0,\nIF(AND(T1096<>0,S1098=0),(T1096/T$10),\nIF(AND(T1097<>0,S1098<>0),(S1098-(S1098/S1122))+(T1096/T$10),\nIF(S1122<1,0,(S1098-(S1098/S1122))))))","v":0},{"$f":"IF(AND(U1096=0,T1098=0),0,\nIF(AND(U1096<>0,T1098=0),(U1096/U$10),\nIF(AND(U1097<>0,T1098<>0),(T1098-(T1098/T1122))+(U1096/U$10),\nIF(T1122<1,0,(T1098-(T1098/T1122))))))","v":0},{"$f":"IF(AND(V1096=0,U1098=0),0,\nIF(AND(V1096<>0,U1098=0),(V1096/V$10),\nIF(AND(V1097<>0,U1098<>0),(U1098-(U1098/U1122))+(V1096/V$10),\nIF(U1122<1,0,(U1098-(U1098/U1122))))))","v":0},{"$f":"IF(AND(W1096=0,V1098=0),0,\nIF(AND(W1096<>0,V1098=0),(W1096/W$10),\nIF(AND(W1097<>0,V1098<>0),(V1098-(V1098/V1122))+(W1096/W$10),\nIF(V1122<1,0,(V1098-(V1098/V1122))))))","v":0}]
[{"$f":"A1098+1","v":0},"Depreciated starting RAB",{"$f":"C1094/C$10","v":354.59475655386126},{"$f":"IF(C1123=\"n/a\",C1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,C1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,C1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":354.59475655386126},{"$f":"IF(D1123=\"n/a\",D1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,D1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,D1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":354.59475655386126},{"$f":"IF(E1123=\"n/a\",E1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,E1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,E1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":354.59475655386126},{"$f":"IF(F1123=\"n/a\",F1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,F1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,F1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":354.59475655386126},{"$f":"IF(G1123=\"n/a\",G1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,G1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,G1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":354.59475655386126},{"$f":"IF(H1123=\"n/a\",H1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,H1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,H1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":354.59475655386126},{"$f":"IF(I1123=\"n/a\",I1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,I1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,I1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":354.59475655386126},{"$f":"IF(J1123=\"n/a\",J1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,J1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,J1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":354.59475655386126},{"$f":"IF(K1123=\"n/a\",K1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,K1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,K1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":354.59475655386126},{"$f":"IF(L1123=\"n/a\",L1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,L1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,L1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":354.59475655386126},{"$f":"IF(M1123=\"n/a\",M1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,M1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,M1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":354.59475655386126},{"$f":"IF(N1123=\"n/a\",N1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,N1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,N1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":354.59475655386126},{"$f":"IF(O1123=\"n/a\",O1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,O1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,O1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":354.59475655386126},{"$f":"IF(P1123=\"n/a\",P1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,P1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,P1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":354.59475655386126},{"$f":"IF(Q1123=\"n/a\",Q1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,Q1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,Q1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":354.59475655386126},{"$f":"IF(R1123=\"n/a\",R1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,R1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,R1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":354.59475655386126},{"$f":"IF(S1123=\"n/a\",S1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,S1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,S1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":354.59475655386126},{"$f":"IF(T1123=\"n/a\",T1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,T1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,T1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":354.59475655386126},{"$f":"IF(U1123=\"n/a\",U1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,U1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,U1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":354.59475655386126},{"$f":"IF(V1123=\"n/a\",V1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,V1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,V1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":354.59475655386126}]
[{"$f":"A1099+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1100)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D1094*((1+D$11)^0.5)/D$10)","v":-7.3662712992323853E-2},{"$f":"IF(D1124=\"n/a\",D1100,IFERROR(IF((OFFSET($C1100,0,$A1100))<0,\nMIN(0,D1100-(OFFSET($C1100,0,$A1100)/(OFFSET($C1095,-$A1099,$A1100)))),\nMAX(0,D1100-(OFFSET($C1100,0,$A1100)/(OFFSET($C1095,-$A1099,$A1100))))),0))","v":-7.1821145167515754E-2},-6.9979577342707655E-2,-6.8138009517899556E-2,-6.6296441693091457E-2,-6.4454873868283358E-2,-6.2613306043475259E-2,-6.077173821866716E-2,-5.893017039385906E-2,-5.7088602569050961E-2,-5.5247034744242862E-2,-5.3405466919434763E-2,-5.1563899094626664E-2,-4.9722331269818565E-2,-4.7880763445010466E-2,-4.6039195620202367E-2,-4.4197627795394268E-2,-4.2356059970586168E-2,-4.0514492145778069E-2,-3.867292432096997E-2]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E1094*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1125=\"n/a\",E1101,IFERROR(IF((OFFSET($C1101,0,$A1101))<0,\nMIN(0,E1101-(OFFSET($C1101,0,$A1101)/(OFFSET($C1096,-$A1100,$A1101)))),\nMAX(0,E1101-(OFFSET($C1101,0,$A1101)/(OFFSET($C1096,-$A1100,$A1101))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F1094*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1126=\"n/a\",F1102,IFERROR(IF((OFFSET($C1102,0,$A1102))<0,\nMIN(0,F1102-(OFFSET($C1102,0,$A1102)/(OFFSET($C1097,-$A1101,$A1102)))),\nMAX(0,F1102-(OFFSET($C1102,0,$A1102)/(OFFSET($C1097,-$A1101,$A1102))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G1094*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1127=\"n/a\",G1103,IFERROR(IF((OFFSET($C1103,0,$A1103))<0,\nMIN(0,G1103-(OFFSET($C1103,0,$A1103)/(OFFSET($C1098,-$A1102,$A1103)))),\nMAX(0,G1103-(OFFSET($C1103,0,$A1103)/(OFFSET($C1098,-$A1102,$A1103))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H1094*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1128=\"n/a\",H1104,IFERROR(IF((OFFSET($C1104,0,$A1104))<0,\nMIN(0,H1104-(OFFSET($C1104,0,$A1104)/(OFFSET($C1099,-$A1103,$A1104)))),\nMAX(0,H1104-(OFFSET($C1104,0,$A1104)/(OFFSET($C1099,-$A1103,$A1104))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I1094*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1129=\"n/a\",I1105,IFERROR(IF((OFFSET($C1105,0,$A1105))<0,\nMIN(0,I1105-(OFFSET($C1105,0,$A1105)/(OFFSET($C1100,-$A1104,$A1105)))),\nMAX(0,I1105-(OFFSET($C1105,0,$A1105)/(OFFSET($C1100,-$A1104,$A1105))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J1094*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1130=\"n/a\",J1106,IFERROR(IF((OFFSET($C1106,0,$A1106))<0,\nMIN(0,J1106-(OFFSET($C1106,0,$A1106)/(OFFSET($C1101,-$A1105,$A1106)))),\nMAX(0,J1106-(OFFSET($C1106,0,$A1106)/(OFFSET($C1101,-$A1105,$A1106))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K1094*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1131=\"n/a\",K1107,IFERROR(IF((OFFSET($C1107,0,$A1107))<0,\nMIN(0,K1107-(OFFSET($C1107,0,$A1107)/(OFFSET($C1102,-$A1106,$A1107)))),\nMAX(0,K1107-(OFFSET($C1107,0,$A1107)/(OFFSET($C1102,-$A1106,$A1107))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L1094*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1132=\"n/a\",L1108,IFERROR(IF((OFFSET($C1108,0,$A1108))<0,\nMIN(0,L1108-(OFFSET($C1108,0,$A1108)/(OFFSET($C1103,-$A1107,$A1108)))),\nMAX(0,L1108-(OFFSET($C1108,0,$A1108)/(OFFSET($C1103,-$A1107,$A1108))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1094*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1133=\"n/a\",M1109,IFERROR(IF((OFFSET($C1109,0,$A1109))<0,\nMIN(0,M1109-(OFFSET($C1109,0,$A1109)/(OFFSET($C1104,-$A1108,$A1109)))),\nMAX(0,M1109-(OFFSET($C1109,0,$A1109)/(OFFSET($C1104,-$A1108,$A1109))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1094*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1134=\"n/a\",N1110,IFERROR(IF((OFFSET($C1110,0,$A1110))<0,\nMIN(0,N1110-(OFFSET($C1110,0,$A1110)/(OFFSET($C1105,-$A1109,$A1110)))),\nMAX(0,N1110-(OFFSET($C1110,0,$A1110)/(OFFSET($C1105,-$A1109,$A1110))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1094*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1135=\"n/a\",O1111,IFERROR(IF((OFFSET($C1111,0,$A1111))<0,\nMIN(0,O1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1106,-$A1110,$A1111)))),\nMAX(0,O1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1106,-$A1110,$A1111))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1094*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1136=\"n/a\",P1112,IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,P1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1107,-$A1111,$A1112)))),\nMAX(0,P1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1107,-$A1111,$A1112))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1094*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1137=\"n/a\",Q1113,IFERROR(IF((OFFSET($C1113,0,$A1113))<0,\nMIN(0,Q1113-(OFFSET($C1113,0,$A1113)/(OFFSET($C1108,-$A1112,$A1113)))),\nMAX(0,Q1113-(OFFSET($C1113,0,$A1113)/(OFFSET($C1108,-$A1112,$A1113))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1094*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1138=\"n/a\",R1114,IFERROR(IF((OFFSET($C1114,0,$A1114))<0,\nMIN(0,R1114-(OFFSET($C1114,0,$A1114)/(OFFSET($C1109,-$A1113,$A1114)))),\nMAX(0,R1114-(OFFSET($C1114,0,$A1114)/(OFFSET($C1109,-$A1113,$A1114))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1094*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1139=\"n/a\",S1115,IFERROR(IF((OFFSET($C1115,0,$A1115))<0,\nMIN(0,S1115-(OFFSET($C1115,0,$A1115)/(OFFSET($C1110,-$A1114,$A1115)))),\nMAX(0,S1115-(OFFSET($C1115,0,$A1115)/(OFFSET($C1110,-$A1114,$A1115))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1094*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1140=\"n/a\",T1116,IFERROR(IF((OFFSET($C1116,0,$A1116))<0,\nMIN(0,T1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1111,-$A1115,$A1116)))),\nMAX(0,T1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1111,-$A1115,$A1116))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1094*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1141=\"n/a\",U1117,IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,U1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1112,-$A1116,$A1117)))),\nMAX(0,U1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1112,-$A1116,$A1117))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1094*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1142=\"n/a\",V1118,IFERROR(IF((OFFSET($C1118,0,$A1118))<0,\nMIN(0,V1118-(OFFSET($C1118,0,$A1118)/(OFFSET($C1113,-$A1117,$A1118)))),\nMAX(0,V1118-(OFFSET($C1118,0,$A1118)/(OFFSET($C1113,-$A1117,$A1118))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1119)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1094*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1122<1,D1096=0),0,\nIF(D1096=0,C1122-1,\nIF(C1122<1,D1097,\n(((C1122-1)*(C1098-(C1098/(C1122))))+((D1096/D$10)*D1097))/(D1098))))","v":0},{"$f":"IF(AND(D1122<1,E1096=0),0,\nIF(E1096=0,D1122-1,\nIF(D1122<1,E1097,\n(((D1122-1)*(D1098-(D1098/(D1122))))+((E1096/E$10)*E1097))/(E1098))))","v":0},{"$f":"IF(AND(E1122<1,F1096=0),0,\nIF(F1096=0,E1122-1,\nIF(E1122<1,F1097,\n(((E1122-1)*(E1098-(E1098/(E1122))))+((F1096/F$10)*F1097))/(F1098))))","v":0},{"$f":"IF(AND(F1122<1,G1096=0),0,\nIF(G1096=0,F1122-1,\nIF(F1122<1,G1097,\n(((F1122-1)*(F1098-(F1098/(F1122))))+((G1096/G$10)*G1097))/(G1098))))","v":0},{"$f":"IF(AND(G1122<1,H1096=0),0,\nIF(H1096=0,G1122-1,\nIF(G1122<1,H1097,\n(((G1122-1)*(G1098-(G1098/(G1122))))+((H1096/H$10)*H1097))/(H1098))))","v":0},{"$f":"IF(AND(H1122<1,I1096=0),0,\nIF(I1096=0,H1122-1,\nIF(H1122<1,I1097,\n(((H1122-1)*(H1098-(H1098/(H1122))))+((I1096/I$10)*I1097))/(I1098))))","v":0},{"$f":"IF(AND(I1122<1,J1096=0),0,\nIF(J1096=0,I1122-1,\nIF(I1122<1,J1097,\n(((I1122-1)*(I1098-(I1098/(I1122))))+((J1096/J$10)*J1097))/(J1098))))","v":0},{"$f":"IF(AND(J1122<1,K1096=0),0,\nIF(K1096=0,J1122-1,\nIF(J1122<1,K1097,\n(((J1122-1)*(J1098-(J1098/(J1122))))+((K1096/K$10)*K1097))/(K1098))))","v":0},{"$f":"IF(AND(K1122<1,L1096=0),0,\nIF(L1096=0,K1122-1,\nIF(K1122<1,L1097,\n(((K1122-1)*(K1098-(K1098/(K1122))))+((L1096/L$10)*L1097))/(L1098))))","v":0},{"$f":"IF(AND(L1122<1,M1096=0),0,\nIF(M1096=0,L1122-1,\nIF(L1122<1,M1097,\n(((L1122-1)*(L1098-(L1098/(L1122))))+((M1096/M$10)*M1097))/(M1098))))","v":0},{"$f":"IF(AND(M1122<1,N1096=0),0,\nIF(N1096=0,M1122-1,\nIF(M1122<1,N1097,\n(((M1122-1)*(M1098-(M1098/(M1122))))+((N1096/N$10)*N1097))/(N1098))))","v":0},{"$f":"IF(AND(N1122<1,O1096=0),0,\nIF(O1096=0,N1122-1,\nIF(N1122<1,O1097,\n(((N1122-1)*(N1098-(N1098/(N1122))))+((O1096/O$10)*O1097))/(O1098))))","v":0},{"$f":"IF(AND(O1122<1,P1096=0),0,\nIF(P1096=0,O1122-1,\nIF(O1122<1,P1097,\n(((O1122-1)*(O1098-(O1098/(O1122))))+((P1096/P$10)*P1097))/(P1098))))","v":0},{"$f":"IF(AND(P1122<1,Q1096=0),0,\nIF(Q1096=0,P1122-1,\nIF(P1122<1,Q1097,\n(((P1122-1)*(P1098-(P1098/(P1122))))+((Q1096/Q$10)*Q1097))/(Q1098))))","v":0},{"$f":"IF(AND(Q1122<1,R1096=0),0,\nIF(R1096=0,Q1122-1,\nIF(Q1122<1,R1097,\n(((Q1122-1)*(Q1098-(Q1098/(Q1122))))+((R1096/R$10)*R1097))/(R1098))))","v":0},{"$f":"IF(AND(R1122<1,S1096=0),0,\nIF(S1096=0,R1122-1,\nIF(R1122<1,S1097,\n(((R1122-1)*(R1098-(R1098/(R1122))))+((S1096/S$10)*S1097))/(S1098))))","v":0},{"$f":"IF(AND(S1122<1,T1096=0),0,\nIF(T1096=0,S1122-1,\nIF(S1122<1,T1097,\n(((S1122-1)*(S1098-(S1098/(S1122))))+((T1096/T$10)*T1097))/(T1098))))","v":0},{"$f":"IF(AND(T1122<1,U1096=0),0,\nIF(U1096=0,T1122-1,\nIF(T1122<1,U1097,\n(((T1122-1)*(T1098-(T1098/(T1122))))+((U1096/U$10)*U1097))/(U1098))))","v":0},{"$f":"IF(AND(U1122<1,V1096=0),0,\nIF(V1096=0,U1122-1,\nIF(U1122<1,V1097,\n(((U1122-1)*(U1098-(U1098/(U1122))))+((V1096/V$10)*V1097))/(V1098))))","v":0},{"$f":"IF(AND(V1122<1,W1096=0),0,\nIF(W1096=0,V1122-1,\nIF(V1122<1,W1097,\n(((V1122-1)*(V1098-(V1098/(V1122))))+((W1096/W$10)*W1097))/(W1098))))","v":0}]
[null,"RL Start RAB",{"$f":"C1095","v":"n/a"},{"$f":"IF(C1123=\"n/a\",\"n/a\",MAX(0,C1123-1))","v":"n/a"},{"$f":"IF(D1123=\"n/a\",\"n/a\",MAX(0,D1123-1))","v":"n/a"},{"$f":"IF(E1123=\"n/a\",\"n/a\",MAX(0,E1123-1))","v":"n/a"},{"$f":"IF(F1123=\"n/a\",\"n/a\",MAX(0,F1123-1))","v":"n/a"},{"$f":"IF(G1123=\"n/a\",\"n/a\",MAX(0,G1123-1))","v":"n/a"},{"$f":"IF(H1123=\"n/a\",\"n/a\",MAX(0,H1123-1))","v":"n/a"},{"$f":"IF(I1123=\"n/a\",\"n/a\",MAX(0,I1123-1))","v":"n/a"},{"$f":"IF(J1123=\"n/a\",\"n/a\",MAX(0,J1123-1))","v":"n/a"},{"$f":"IF(K1123=\"n/a\",\"n/a\",MAX(0,K1123-1))","v":"n/a"},{"$f":"IF(L1123=\"n/a\",\"n/a\",MAX(0,L1123-1))","v":"n/a"},{"$f":"IF(M1123=\"n/a\",\"n/a\",MAX(0,M1123-1))","v":"n/a"},{"$f":"IF(N1123=\"n/a\",\"n/a\",MAX(0,N1123-1))","v":"n/a"},{"$f":"IF(O1123=\"n/a\",\"n/a\",MAX(0,O1123-1))","v":"n/a"},{"$f":"IF(P1123=\"n/a\",\"n/a\",MAX(0,P1123-1))","v":"n/a"},{"$f":"IF(Q1123=\"n/a\",\"n/a\",MAX(0,Q1123-1))","v":"n/a"},{"$f":"IF(R1123=\"n/a\",\"n/a\",MAX(0,R1123-1))","v":"n/a"},{"$f":"IF(S1123=\"n/a\",\"n/a\",MAX(0,S1123-1))","v":"n/a"},{"$f":"IF(T1123=\"n/a\",\"n/a\",MAX(0,T1123-1))","v":"n/a"},{"$f":"IF(U1123=\"n/a\",\"n/a\",MAX(0,U1123-1))","v":"n/a"},{"$f":"IF(V1123=\"n/a\",\"n/a\",MAX(0,V1123-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1100)","v":"RL Capex 2020-21"},null,{"$f":"D1095","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2021-22",null,null,{"$f":"E1095","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1095","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1095","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1095","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1095","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1095","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1095","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1095","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1095","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1095","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1095","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1095","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1095","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1095","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1095","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1095","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1095","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1095","v":0},{"$f":"IF(V1142=\"n/a\",\"n/a\",MAX(0,V1142-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1095","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1095<>\"n/a\",C1095<>\"n/a\"),IF(SUM(C1098:C1120)=0,0,IF((SUMPRODUCT(C1098:C1120,C1122:C1144)/SUM(C1098:C1120))<0,1,(SUMPRODUCT(C1098:C1120,C1122:C1144)/SUM(C1098:C1120)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1095<>\"n/a\",D1095<>\"n/a\"),IF(SUM(D1098:D1120)=0,0,IF((SUMPRODUCT(D1098:D1120,D1122:D1144)/SUM(D1098:D1120))<0,1,(SUMPRODUCT(D1098:D1120,D1122:D1144)/SUM(D1098:D1120)))),\"n/a\"))","v":1},{"$f":"(IF(OR($C1095<>\"n/a\",E1095<>\"n/a\"),IF(SUM(E1098:E1120)=0,0,IF((SUMPRODUCT(E1098:E1120,E1122:E1144)/SUM(E1098:E1120))<0,1,(SUMPRODUCT(E1098:E1120,E1122:E1144)/SUM(E1098:E1120)))),\"n/a\"))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
["Asset Class 22",{"$f":"VLOOKUP($A1147,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Land & Easements - combined"}]
[{"$f":"VALUE(REPLACE(A1147,1,12,\"\"))","v":22},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1148,0),\"enter input\")","v":27.964789357400516},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1148,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1148,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1148,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":-6.9992700000000001E-3},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1148,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1148,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1148,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":-6.5520380000000003E-2},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1148,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1148,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1148,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1148,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1148,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1148,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1148,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1148,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1148,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1148,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1148,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1148,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1148,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1148,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1148,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1148,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1148,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1148,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1148,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1148,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1148,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1148,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1148,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1148,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1148,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1148,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1148,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1148,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1148,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1148,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1148,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1148,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1148,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1148,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1148,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1148,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1148,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1148,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1148,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1148,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1148,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1148,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1148,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1148,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1148,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1148,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1148,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1148,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1148,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1148,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1148,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1148,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1148,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1148,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A1148,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1148,1))))","v":"N/A"},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1148,1))))","v":"N/A"},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1148,1))))","v":"N/A"},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1148,1))))","v":"N/A"},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1148,1))))","v":"N/A"},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1148,1))))","v":"N/A"},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1148,1))))","v":"N/A"},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1148,1))))","v":"N/A"},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1148,1))))","v":"N/A"},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1148,1))))","v":"N/A"},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1148,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1148,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1148,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1148,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1148,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1148,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1148,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1148,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1148,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1148,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1148,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1148,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1150=0,C1152=0),0,\nIF(AND(D1150<>0,C1152=0),(D1150/D$10),\nIF(AND(D1151<>0,C1152<>0),(C1152-(C1152/C1176))+(D1150/D$10),\nIF(C1176<1,0,(C1152-(C1152/C1176))))))","v":0},{"$f":"IF(AND(E1150=0,D1152=0),0,\nIF(AND(E1150<>0,D1152=0),(E1150/E$10),\nIF(AND(E1151<>0,D1152<>0),(D1152-(D1152/D1176))+(E1150/E$10),\nIF(D1176<1,0,(D1152-(D1152/D1176))))))","v":0},{"$f":"IF(AND(F1150=0,E1152=0),0,\nIF(AND(F1150<>0,E1152=0),(F1150/F$10),\nIF(AND(F1151<>0,E1152<>0),(E1152-(E1152/E1176))+(F1150/F$10),\nIF(E1176<1,0,(E1152-(E1152/E1176))))))","v":0},{"$f":"IF(AND(G1150=0,F1152=0),0,\nIF(AND(G1150<>0,F1152=0),(G1150/G$10),\nIF(AND(G1151<>0,F1152<>0),(F1152-(F1152/F1176))+(G1150/G$10),\nIF(F1176<1,0,(F1152-(F1152/F1176))))))","v":0},{"$f":"IF(AND(H1150=0,G1152=0),0,\nIF(AND(H1150<>0,G1152=0),(H1150/H$10),\nIF(AND(H1151<>0,G1152<>0),(G1152-(G1152/G1176))+(H1150/H$10),\nIF(G1176<1,0,(G1152-(G1152/G1176))))))","v":0},{"$f":"IF(AND(I1150=0,H1152=0),0,\nIF(AND(I1150<>0,H1152=0),(I1150/I$10),\nIF(AND(I1151<>0,H1152<>0),(H1152-(H1152/H1176))+(I1150/I$10),\nIF(H1176<1,0,(H1152-(H1152/H1176))))))","v":0},{"$f":"IF(AND(J1150=0,I1152=0),0,\nIF(AND(J1150<>0,I1152=0),(J1150/J$10),\nIF(AND(J1151<>0,I1152<>0),(I1152-(I1152/I1176))+(J1150/J$10),\nIF(I1176<1,0,(I1152-(I1152/I1176))))))","v":0},{"$f":"IF(AND(K1150=0,J1152=0),0,\nIF(AND(K1150<>0,J1152=0),(K1150/K$10),\nIF(AND(K1151<>0,J1152<>0),(J1152-(J1152/J1176))+(K1150/K$10),\nIF(J1176<1,0,(J1152-(J1152/J1176))))))","v":0},{"$f":"IF(AND(L1150=0,K1152=0),0,\nIF(AND(L1150<>0,K1152=0),(L1150/L$10),\nIF(AND(L1151<>0,K1152<>0),(K1152-(K1152/K1176))+(L1150/L$10),\nIF(K1176<1,0,(K1152-(K1152/K1176))))))","v":0},{"$f":"IF(AND(M1150=0,L1152=0),0,\nIF(AND(M1150<>0,L1152=0),(M1150/M$10),\nIF(AND(M1151<>0,L1152<>0),(L1152-(L1152/L1176))+(M1150/M$10),\nIF(L1176<1,0,(L1152-(L1152/L1176))))))","v":0},{"$f":"IF(AND(N1150=0,M1152=0),0,\nIF(AND(N1150<>0,M1152=0),(N1150/N$10),\nIF(AND(N1151<>0,M1152<>0),(M1152-(M1152/M1176))+(N1150/N$10),\nIF(M1176<1,0,(M1152-(M1152/M1176))))))","v":0},{"$f":"IF(AND(O1150=0,N1152=0),0,\nIF(AND(O1150<>0,N1152=0),(O1150/O$10),\nIF(AND(O1151<>0,N1152<>0),(N1152-(N1152/N1176))+(O1150/O$10),\nIF(N1176<1,0,(N1152-(N1152/N1176))))))","v":0},{"$f":"IF(AND(P1150=0,O1152=0),0,\nIF(AND(P1150<>0,O1152=0),(P1150/P$10),\nIF(AND(P1151<>0,O1152<>0),(O1152-(O1152/O1176))+(P1150/P$10),\nIF(O1176<1,0,(O1152-(O1152/O1176))))))","v":0},{"$f":"IF(AND(Q1150=0,P1152=0),0,\nIF(AND(Q1150<>0,P1152=0),(Q1150/Q$10),\nIF(AND(Q1151<>0,P1152<>0),(P1152-(P1152/P1176))+(Q1150/Q$10),\nIF(P1176<1,0,(P1152-(P1152/P1176))))))","v":0},{"$f":"IF(AND(R1150=0,Q1152=0),0,\nIF(AND(R1150<>0,Q1152=0),(R1150/R$10),\nIF(AND(R1151<>0,Q1152<>0),(Q1152-(Q1152/Q1176))+(R1150/R$10),\nIF(Q1176<1,0,(Q1152-(Q1152/Q1176))))))","v":0},{"$f":"IF(AND(S1150=0,R1152=0),0,\nIF(AND(S1150<>0,R1152=0),(S1150/S$10),\nIF(AND(S1151<>0,R1152<>0),(R1152-(R1152/R1176))+(S1150/S$10),\nIF(R1176<1,0,(R1152-(R1152/R1176))))))","v":0},{"$f":"IF(AND(T1150=0,S1152=0),0,\nIF(AND(T1150<>0,S1152=0),(T1150/T$10),\nIF(AND(T1151<>0,S1152<>0),(S1152-(S1152/S1176))+(T1150/T$10),\nIF(S1176<1,0,(S1152-(S1152/S1176))))))","v":0},{"$f":"IF(AND(U1150=0,T1152=0),0,\nIF(AND(U1150<>0,T1152=0),(U1150/U$10),\nIF(AND(U1151<>0,T1152<>0),(T1152-(T1152/T1176))+(U1150/U$10),\nIF(T1176<1,0,(T1152-(T1152/T1176))))))","v":0},{"$f":"IF(AND(V1150=0,U1152=0),0,\nIF(AND(V1150<>0,U1152=0),(V1150/V$10),\nIF(AND(V1151<>0,U1152<>0),(U1152-(U1152/U1176))+(V1150/V$10),\nIF(U1176<1,0,(U1152-(U1152/U1176))))))","v":0},{"$f":"IF(AND(W1150=0,V1152=0),0,\nIF(AND(W1150<>0,V1152=0),(W1150/W$10),\nIF(AND(W1151<>0,V1152<>0),(V1152-(V1152/V1176))+(W1150/W$10),\nIF(V1176<1,0,(V1152-(V1152/V1176))))))","v":0}]
[{"$f":"A1152+1","v":0},"Depreciated starting RAB",{"$f":"C1148/C$10","v":27.964789357400516},{"$f":"IF(C1177=\"n/a\",C1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,C1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,C1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":27.964789357400516},{"$f":"IF(D1177=\"n/a\",D1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,D1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,D1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":27.964789357400516},{"$f":"IF(E1177=\"n/a\",E1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,E1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,E1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":27.964789357400516},{"$f":"IF(F1177=\"n/a\",F1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,F1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,F1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":27.964789357400516},{"$f":"IF(G1177=\"n/a\",G1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,G1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,G1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":27.964789357400516},{"$f":"IF(H1177=\"n/a\",H1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,H1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,H1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":27.964789357400516},{"$f":"IF(I1177=\"n/a\",I1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,I1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,I1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":27.964789357400516},{"$f":"IF(J1177=\"n/a\",J1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,J1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,J1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":27.964789357400516},{"$f":"IF(K1177=\"n/a\",K1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,K1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,K1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":27.964789357400516},{"$f":"IF(L1177=\"n/a\",L1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,L1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,L1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":27.964789357400516},{"$f":"IF(M1177=\"n/a\",M1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,M1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,M1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":27.964789357400516},{"$f":"IF(N1177=\"n/a\",N1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,N1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,N1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":27.964789357400516},{"$f":"IF(O1177=\"n/a\",O1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,O1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,O1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":27.964789357400516},{"$f":"IF(P1177=\"n/a\",P1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,P1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,P1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":27.964789357400516},{"$f":"IF(Q1177=\"n/a\",Q1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,Q1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,Q1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":27.964789357400516},{"$f":"IF(R1177=\"n/a\",R1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,R1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,R1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":27.964789357400516},{"$f":"IF(S1177=\"n/a\",S1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,S1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,S1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":27.964789357400516},{"$f":"IF(T1177=\"n/a\",T1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,T1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,T1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":27.964789357400516},{"$f":"IF(U1177=\"n/a\",U1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,U1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,U1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":27.964789357400516},{"$f":"IF(V1177=\"n/a\",V1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,V1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,V1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":27.964789357400516}]
[{"$f":"A1153+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1154)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D1148*((1+D$11)^0.5)/D$10)","v":-6.9846179180606399E-3},{"$f":"IF(D1178=\"n/a\",D1154,IFERROR(IF((OFFSET($C1154,0,$A1154))<0,\nMIN(0,D1154-(OFFSET($C1154,0,$A1154)/(OFFSET($C1149,-$A1153,$A1154)))),\nMAX(0,D1154-(OFFSET($C1154,0,$A1154)/(OFFSET($C1149,-$A1153,$A1154))))),0))","v":-6.9846179180606399E-3},-6.9846179180606399E-3,-6.9846179180606399E-3,-6.9846179180606399E-3,-6.9846179180606399E-3,-6.9846179180606399E-3,-6.9846179180606399E-3,-6.9846179180606399E-3,-6.9846179180606399E-3,-6.9846179180606399E-3,-6.9846179180606399E-3,-6.9846179180606399E-3,-6.9846179180606399E-3,-6.9846179180606399E-3,-6.9846179180606399E-3,-6.9846179180606399E-3,-6.9846179180606399E-3,-6.9846179180606399E-3,-6.9846179180606399E-3]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E1148*((1+E$11)^0.5)/E$10)","v":-6.5617204469224852E-2},{"$f":"IF(E1179=\"n/a\",E1155,IFERROR(IF((OFFSET($C1155,0,$A1155))<0,\nMIN(0,E1155-(OFFSET($C1155,0,$A1155)/(OFFSET($C1150,-$A1154,$A1155)))),\nMAX(0,E1155-(OFFSET($C1155,0,$A1155)/(OFFSET($C1150,-$A1154,$A1155))))),0))","v":-6.5617204469224852E-2},-6.5617204469224852E-2,-6.5617204469224852E-2,-6.5617204469224852E-2,-6.5617204469224852E-2,-6.5617204469224852E-2,-6.5617204469224852E-2,-6.5617204469224852E-2,-6.5617204469224852E-2,-6.5617204469224852E-2,-6.5617204469224852E-2,-6.5617204469224852E-2,-6.5617204469224852E-2,-6.5617204469224852E-2,-6.5617204469224852E-2,-6.5617204469224852E-2,-6.5617204469224852E-2,-6.5617204469224852E-2]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F1148*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1180=\"n/a\",F1156,IFERROR(IF((OFFSET($C1156,0,$A1156))<0,\nMIN(0,F1156-(OFFSET($C1156,0,$A1156)/(OFFSET($C1151,-$A1155,$A1156)))),\nMAX(0,F1156-(OFFSET($C1156,0,$A1156)/(OFFSET($C1151,-$A1155,$A1156))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G1148*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1181=\"n/a\",G1157,IFERROR(IF((OFFSET($C1157,0,$A1157))<0,\nMIN(0,G1157-(OFFSET($C1157,0,$A1157)/(OFFSET($C1152,-$A1156,$A1157)))),\nMAX(0,G1157-(OFFSET($C1157,0,$A1157)/(OFFSET($C1152,-$A1156,$A1157))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H1148*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1182=\"n/a\",H1158,IFERROR(IF((OFFSET($C1158,0,$A1158))<0,\nMIN(0,H1158-(OFFSET($C1158,0,$A1158)/(OFFSET($C1153,-$A1157,$A1158)))),\nMAX(0,H1158-(OFFSET($C1158,0,$A1158)/(OFFSET($C1153,-$A1157,$A1158))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I1148*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1183=\"n/a\",I1159,IFERROR(IF((OFFSET($C1159,0,$A1159))<0,\nMIN(0,I1159-(OFFSET($C1159,0,$A1159)/(OFFSET($C1154,-$A1158,$A1159)))),\nMAX(0,I1159-(OFFSET($C1159,0,$A1159)/(OFFSET($C1154,-$A1158,$A1159))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J1148*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1184=\"n/a\",J1160,IFERROR(IF((OFFSET($C1160,0,$A1160))<0,\nMIN(0,J1160-(OFFSET($C1160,0,$A1160)/(OFFSET($C1155,-$A1159,$A1160)))),\nMAX(0,J1160-(OFFSET($C1160,0,$A1160)/(OFFSET($C1155,-$A1159,$A1160))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K1148*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1185=\"n/a\",K1161,IFERROR(IF((OFFSET($C1161,0,$A1161))<0,\nMIN(0,K1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1156,-$A1160,$A1161)))),\nMAX(0,K1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1156,-$A1160,$A1161))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L1148*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1186=\"n/a\",L1162,IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,L1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1157,-$A1161,$A1162)))),\nMAX(0,L1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1157,-$A1161,$A1162))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1148*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1187=\"n/a\",M1163,IFERROR(IF((OFFSET($C1163,0,$A1163))<0,\nMIN(0,M1163-(OFFSET($C1163,0,$A1163)/(OFFSET($C1158,-$A1162,$A1163)))),\nMAX(0,M1163-(OFFSET($C1163,0,$A1163)/(OFFSET($C1158,-$A1162,$A1163))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1148*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1188=\"n/a\",N1164,IFERROR(IF((OFFSET($C1164,0,$A1164))<0,\nMIN(0,N1164-(OFFSET($C1164,0,$A1164)/(OFFSET($C1159,-$A1163,$A1164)))),\nMAX(0,N1164-(OFFSET($C1164,0,$A1164)/(OFFSET($C1159,-$A1163,$A1164))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1148*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1189=\"n/a\",O1165,IFERROR(IF((OFFSET($C1165,0,$A1165))<0,\nMIN(0,O1165-(OFFSET($C1165,0,$A1165)/(OFFSET($C1160,-$A1164,$A1165)))),\nMAX(0,O1165-(OFFSET($C1165,0,$A1165)/(OFFSET($C1160,-$A1164,$A1165))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1148*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1190=\"n/a\",P1166,IFERROR(IF((OFFSET($C1166,0,$A1166))<0,\nMIN(0,P1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1161,-$A1165,$A1166)))),\nMAX(0,P1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1161,-$A1165,$A1166))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1148*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1191=\"n/a\",Q1167,IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,Q1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1162,-$A1166,$A1167)))),\nMAX(0,Q1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1162,-$A1166,$A1167))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1148*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1192=\"n/a\",R1168,IFERROR(IF((OFFSET($C1168,0,$A1168))<0,\nMIN(0,R1168-(OFFSET($C1168,0,$A1168)/(OFFSET($C1163,-$A1167,$A1168)))),\nMAX(0,R1168-(OFFSET($C1168,0,$A1168)/(OFFSET($C1163,-$A1167,$A1168))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1148*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1193=\"n/a\",S1169,IFERROR(IF((OFFSET($C1169,0,$A1169))<0,\nMIN(0,S1169-(OFFSET($C1169,0,$A1169)/(OFFSET($C1164,-$A1168,$A1169)))),\nMAX(0,S1169-(OFFSET($C1169,0,$A1169)/(OFFSET($C1164,-$A1168,$A1169))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1148*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1194=\"n/a\",T1170,IFERROR(IF((OFFSET($C1170,0,$A1170))<0,\nMIN(0,T1170-(OFFSET($C1170,0,$A1170)/(OFFSET($C1165,-$A1169,$A1170)))),\nMAX(0,T1170-(OFFSET($C1170,0,$A1170)/(OFFSET($C1165,-$A1169,$A1170))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1148*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1195=\"n/a\",U1171,IFERROR(IF((OFFSET($C1171,0,$A1171))<0,\nMIN(0,U1171-(OFFSET($C1171,0,$A1171)/(OFFSET($C1166,-$A1170,$A1171)))),\nMAX(0,U1171-(OFFSET($C1171,0,$A1171)/(OFFSET($C1166,-$A1170,$A1171))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1148*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1196=\"n/a\",V1172,IFERROR(IF((OFFSET($C1172,0,$A1172))<0,\nMIN(0,V1172-(OFFSET($C1172,0,$A1172)/(OFFSET($C1167,-$A1171,$A1172)))),\nMAX(0,V1172-(OFFSET($C1172,0,$A1172)/(OFFSET($C1167,-$A1171,$A1172))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1173)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1148*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1176<1,D1150=0),0,\nIF(D1150=0,C1176-1,\nIF(C1176<1,D1151,\n(((C1176-1)*(C1152-(C1152/(C1176))))+((D1150/D$10)*D1151))/(D1152))))","v":0},{"$f":"IF(AND(D1176<1,E1150=0),0,\nIF(E1150=0,D1176-1,\nIF(D1176<1,E1151,\n(((D1176-1)*(D1152-(D1152/(D1176))))+((E1150/E$10)*E1151))/(E1152))))","v":0},{"$f":"IF(AND(E1176<1,F1150=0),0,\nIF(F1150=0,E1176-1,\nIF(E1176<1,F1151,\n(((E1176-1)*(E1152-(E1152/(E1176))))+((F1150/F$10)*F1151))/(F1152))))","v":0},{"$f":"IF(AND(F1176<1,G1150=0),0,\nIF(G1150=0,F1176-1,\nIF(F1176<1,G1151,\n(((F1176-1)*(F1152-(F1152/(F1176))))+((G1150/G$10)*G1151))/(G1152))))","v":0},{"$f":"IF(AND(G1176<1,H1150=0),0,\nIF(H1150=0,G1176-1,\nIF(G1176<1,H1151,\n(((G1176-1)*(G1152-(G1152/(G1176))))+((H1150/H$10)*H1151))/(H1152))))","v":0},{"$f":"IF(AND(H1176<1,I1150=0),0,\nIF(I1150=0,H1176-1,\nIF(H1176<1,I1151,\n(((H1176-1)*(H1152-(H1152/(H1176))))+((I1150/I$10)*I1151))/(I1152))))","v":0},{"$f":"IF(AND(I1176<1,J1150=0),0,\nIF(J1150=0,I1176-1,\nIF(I1176<1,J1151,\n(((I1176-1)*(I1152-(I1152/(I1176))))+((J1150/J$10)*J1151))/(J1152))))","v":0},{"$f":"IF(AND(J1176<1,K1150=0),0,\nIF(K1150=0,J1176-1,\nIF(J1176<1,K1151,\n(((J1176-1)*(J1152-(J1152/(J1176))))+((K1150/K$10)*K1151))/(K1152))))","v":0},{"$f":"IF(AND(K1176<1,L1150=0),0,\nIF(L1150=0,K1176-1,\nIF(K1176<1,L1151,\n(((K1176-1)*(K1152-(K1152/(K1176))))+((L1150/L$10)*L1151))/(L1152))))","v":0},{"$f":"IF(AND(L1176<1,M1150=0),0,\nIF(M1150=0,L1176-1,\nIF(L1176<1,M1151,\n(((L1176-1)*(L1152-(L1152/(L1176))))+((M1150/M$10)*M1151))/(M1152))))","v":0},{"$f":"IF(AND(M1176<1,N1150=0),0,\nIF(N1150=0,M1176-1,\nIF(M1176<1,N1151,\n(((M1176-1)*(M1152-(M1152/(M1176))))+((N1150/N$10)*N1151))/(N1152))))","v":0},{"$f":"IF(AND(N1176<1,O1150=0),0,\nIF(O1150=0,N1176-1,\nIF(N1176<1,O1151,\n(((N1176-1)*(N1152-(N1152/(N1176))))+((O1150/O$10)*O1151))/(O1152))))","v":0},{"$f":"IF(AND(O1176<1,P1150=0),0,\nIF(P1150=0,O1176-1,\nIF(O1176<1,P1151,\n(((O1176-1)*(O1152-(O1152/(O1176))))+((P1150/P$10)*P1151))/(P1152))))","v":0},{"$f":"IF(AND(P1176<1,Q1150=0),0,\nIF(Q1150=0,P1176-1,\nIF(P1176<1,Q1151,\n(((P1176-1)*(P1152-(P1152/(P1176))))+((Q1150/Q$10)*Q1151))/(Q1152))))","v":0},{"$f":"IF(AND(Q1176<1,R1150=0),0,\nIF(R1150=0,Q1176-1,\nIF(Q1176<1,R1151,\n(((Q1176-1)*(Q1152-(Q1152/(Q1176))))+((R1150/R$10)*R1151))/(R1152))))","v":0},{"$f":"IF(AND(R1176<1,S1150=0),0,\nIF(S1150=0,R1176-1,\nIF(R1176<1,S1151,\n(((R1176-1)*(R1152-(R1152/(R1176))))+((S1150/S$10)*S1151))/(S1152))))","v":0},{"$f":"IF(AND(S1176<1,T1150=0),0,\nIF(T1150=0,S1176-1,\nIF(S1176<1,T1151,\n(((S1176-1)*(S1152-(S1152/(S1176))))+((T1150/T$10)*T1151))/(T1152))))","v":0},{"$f":"IF(AND(T1176<1,U1150=0),0,\nIF(U1150=0,T1176-1,\nIF(T1176<1,U1151,\n(((T1176-1)*(T1152-(T1152/(T1176))))+((U1150/U$10)*U1151))/(U1152))))","v":0},{"$f":"IF(AND(U1176<1,V1150=0),0,\nIF(V1150=0,U1176-1,\nIF(U1176<1,V1151,\n(((U1176-1)*(U1152-(U1152/(U1176))))+((V1150/V$10)*V1151))/(V1152))))","v":0},{"$f":"IF(AND(V1176<1,W1150=0),0,\nIF(W1150=0,V1176-1,\nIF(V1176<1,W1151,\n(((V1176-1)*(V1152-(V1152/(V1176))))+((W1150/W$10)*W1151))/(W1152))))","v":0}]
[null,"RL Start RAB",{"$f":"C1149","v":"n/a"},{"$f":"IF(C1177=\"n/a\",\"n/a\",MAX(0,C1177-1))","v":"n/a"},{"$f":"IF(D1177=\"n/a\",\"n/a\",MAX(0,D1177-1))","v":"n/a"},{"$f":"IF(E1177=\"n/a\",\"n/a\",MAX(0,E1177-1))","v":"n/a"},{"$f":"IF(F1177=\"n/a\",\"n/a\",MAX(0,F1177-1))","v":"n/a"},{"$f":"IF(G1177=\"n/a\",\"n/a\",MAX(0,G1177-1))","v":"n/a"},{"$f":"IF(H1177=\"n/a\",\"n/a\",MAX(0,H1177-1))","v":"n/a"},{"$f":"IF(I1177=\"n/a\",\"n/a\",MAX(0,I1177-1))","v":"n/a"},{"$f":"IF(J1177=\"n/a\",\"n/a\",MAX(0,J1177-1))","v":"n/a"},{"$f":"IF(K1177=\"n/a\",\"n/a\",MAX(0,K1177-1))","v":"n/a"},{"$f":"IF(L1177=\"n/a\",\"n/a\",MAX(0,L1177-1))","v":"n/a"},{"$f":"IF(M1177=\"n/a\",\"n/a\",MAX(0,M1177-1))","v":"n/a"},{"$f":"IF(N1177=\"n/a\",\"n/a\",MAX(0,N1177-1))","v":"n/a"},{"$f":"IF(O1177=\"n/a\",\"n/a\",MAX(0,O1177-1))","v":"n/a"},{"$f":"IF(P1177=\"n/a\",\"n/a\",MAX(0,P1177-1))","v":"n/a"},{"$f":"IF(Q1177=\"n/a\",\"n/a\",MAX(0,Q1177-1))","v":"n/a"},{"$f":"IF(R1177=\"n/a\",\"n/a\",MAX(0,R1177-1))","v":"n/a"},{"$f":"IF(S1177=\"n/a\",\"n/a\",MAX(0,S1177-1))","v":"n/a"},{"$f":"IF(T1177=\"n/a\",\"n/a\",MAX(0,T1177-1))","v":"n/a"},{"$f":"IF(U1177=\"n/a\",\"n/a\",MAX(0,U1177-1))","v":"n/a"},{"$f":"IF(V1177=\"n/a\",\"n/a\",MAX(0,V1177-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1154)","v":"RL Capex 2020-21"},null,{"$f":"D1149","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,{"$f":"E1149","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1149","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1149","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1149","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1149","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1149","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1149","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1149","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1149","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1149","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1149","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1149","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1149","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1149","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1149","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1149","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1149","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1149","v":0},{"$f":"IF(V1196=\"n/a\",\"n/a\",MAX(0,V1196-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1149","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1149<>\"n/a\",C1149<>\"n/a\"),IF(SUM(C1152:C1174)=0,0,IF((SUMPRODUCT(C1152:C1174,C1176:C1198)/SUM(C1152:C1174))<0,1,(SUMPRODUCT(C1152:C1174,C1176:C1198)/SUM(C1152:C1174)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1149<>\"n/a\",D1149<>\"n/a\"),IF(SUM(D1152:D1174)=0,0,IF((SUMPRODUCT(D1152:D1174,D1176:D1198)/SUM(D1152:D1174))<0,1,(SUMPRODUCT(D1152:D1174,D1176:D1198)/SUM(D1152:D1174)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1149<>\"n/a\",E1149<>\"n/a\"),IF(SUM(E1152:E1174)=0,0,IF((SUMPRODUCT(E1152:E1174,E1176:E1198)/SUM(E1152:E1174))<0,1,(SUMPRODUCT(E1152:E1174,E1176:E1198)/SUM(E1152:E1174)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 23",{"$f":"VLOOKUP($A1201,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Land Improvements"}]
[{"$f":"VALUE(REPLACE(A1201,1,12,\"\"))","v":23},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1202,0),\"enter input\")","v":128.02909867528641},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1202,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1202,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1202,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":-0.34668187},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1202,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1202,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1202,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":-5.0335690000000002E-2},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1202,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1202,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1202,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1202,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1202,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1202,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1202,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1202,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1202,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1202,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1202,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1202,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1202,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1202,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1202,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1202,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1202,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1202,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1202,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1202,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1202,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1202,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1202,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1202,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1202,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1202,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1202,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1202,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1202,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1202,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1202,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1202,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1202,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1202,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1202,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1202,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1202,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1202,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1202,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1202,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1202,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1202,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1202,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1202,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1202,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1202,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1202,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1202,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1202,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1202,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1202,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1202,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1202,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1202,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A1202,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1202,1))))","v":40},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1202,1))))","v":40},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1202,1))))","v":40},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1202,1))))","v":40},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1202,1))))","v":40},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1202,1))))","v":40},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1202,1))))","v":40},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1202,1))))","v":40},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1202,1))))","v":40},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1202,1))))","v":40},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1202,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1202,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1202,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1202,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1202,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1202,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1202,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1202,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1202,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1202,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1202,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1202,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1204=0,C1206=0),0,\nIF(AND(D1204<>0,C1206=0),(D1204/D$10),\nIF(AND(D1205<>0,C1206<>0),(C1206-(C1206/C1230))+(D1204/D$10),\nIF(C1230<1,0,(C1206-(C1206/C1230))))))","v":0},{"$f":"IF(AND(E1204=0,D1206=0),0,\nIF(AND(E1204<>0,D1206=0),(E1204/E$10),\nIF(AND(E1205<>0,D1206<>0),(D1206-(D1206/D1230))+(E1204/E$10),\nIF(D1230<1,0,(D1206-(D1206/D1230))))))","v":0},{"$f":"IF(AND(F1204=0,E1206=0),0,\nIF(AND(F1204<>0,E1206=0),(F1204/F$10),\nIF(AND(F1205<>0,E1206<>0),(E1206-(E1206/E1230))+(F1204/F$10),\nIF(E1230<1,0,(E1206-(E1206/E1230))))))","v":0},{"$f":"IF(AND(G1204=0,F1206=0),0,\nIF(AND(G1204<>0,F1206=0),(G1204/G$10),\nIF(AND(G1205<>0,F1206<>0),(F1206-(F1206/F1230))+(G1204/G$10),\nIF(F1230<1,0,(F1206-(F1206/F1230))))))","v":0},{"$f":"IF(AND(H1204=0,G1206=0),0,\nIF(AND(H1204<>0,G1206=0),(H1204/H$10),\nIF(AND(H1205<>0,G1206<>0),(G1206-(G1206/G1230))+(H1204/H$10),\nIF(G1230<1,0,(G1206-(G1206/G1230))))))","v":0},{"$f":"IF(AND(I1204=0,H1206=0),0,\nIF(AND(I1204<>0,H1206=0),(I1204/I$10),\nIF(AND(I1205<>0,H1206<>0),(H1206-(H1206/H1230))+(I1204/I$10),\nIF(H1230<1,0,(H1206-(H1206/H1230))))))","v":0},{"$f":"IF(AND(J1204=0,I1206=0),0,\nIF(AND(J1204<>0,I1206=0),(J1204/J$10),\nIF(AND(J1205<>0,I1206<>0),(I1206-(I1206/I1230))+(J1204/J$10),\nIF(I1230<1,0,(I1206-(I1206/I1230))))))","v":0},{"$f":"IF(AND(K1204=0,J1206=0),0,\nIF(AND(K1204<>0,J1206=0),(K1204/K$10),\nIF(AND(K1205<>0,J1206<>0),(J1206-(J1206/J1230))+(K1204/K$10),\nIF(J1230<1,0,(J1206-(J1206/J1230))))))","v":0},{"$f":"IF(AND(L1204=0,K1206=0),0,\nIF(AND(L1204<>0,K1206=0),(L1204/L$10),\nIF(AND(L1205<>0,K1206<>0),(K1206-(K1206/K1230))+(L1204/L$10),\nIF(K1230<1,0,(K1206-(K1206/K1230))))))","v":0},{"$f":"IF(AND(M1204=0,L1206=0),0,\nIF(AND(M1204<>0,L1206=0),(M1204/M$10),\nIF(AND(M1205<>0,L1206<>0),(L1206-(L1206/L1230))+(M1204/M$10),\nIF(L1230<1,0,(L1206-(L1206/L1230))))))","v":0},{"$f":"IF(AND(N1204=0,M1206=0),0,\nIF(AND(N1204<>0,M1206=0),(N1204/N$10),\nIF(AND(N1205<>0,M1206<>0),(M1206-(M1206/M1230))+(N1204/N$10),\nIF(M1230<1,0,(M1206-(M1206/M1230))))))","v":0},{"$f":"IF(AND(O1204=0,N1206=0),0,\nIF(AND(O1204<>0,N1206=0),(O1204/O$10),\nIF(AND(O1205<>0,N1206<>0),(N1206-(N1206/N1230))+(O1204/O$10),\nIF(N1230<1,0,(N1206-(N1206/N1230))))))","v":0},{"$f":"IF(AND(P1204=0,O1206=0),0,\nIF(AND(P1204<>0,O1206=0),(P1204/P$10),\nIF(AND(P1205<>0,O1206<>0),(O1206-(O1206/O1230))+(P1204/P$10),\nIF(O1230<1,0,(O1206-(O1206/O1230))))))","v":0},{"$f":"IF(AND(Q1204=0,P1206=0),0,\nIF(AND(Q1204<>0,P1206=0),(Q1204/Q$10),\nIF(AND(Q1205<>0,P1206<>0),(P1206-(P1206/P1230))+(Q1204/Q$10),\nIF(P1230<1,0,(P1206-(P1206/P1230))))))","v":0},{"$f":"IF(AND(R1204=0,Q1206=0),0,\nIF(AND(R1204<>0,Q1206=0),(R1204/R$10),\nIF(AND(R1205<>0,Q1206<>0),(Q1206-(Q1206/Q1230))+(R1204/R$10),\nIF(Q1230<1,0,(Q1206-(Q1206/Q1230))))))","v":0},{"$f":"IF(AND(S1204=0,R1206=0),0,\nIF(AND(S1204<>0,R1206=0),(S1204/S$10),\nIF(AND(S1205<>0,R1206<>0),(R1206-(R1206/R1230))+(S1204/S$10),\nIF(R1230<1,0,(R1206-(R1206/R1230))))))","v":0},{"$f":"IF(AND(T1204=0,S1206=0),0,\nIF(AND(T1204<>0,S1206=0),(T1204/T$10),\nIF(AND(T1205<>0,S1206<>0),(S1206-(S1206/S1230))+(T1204/T$10),\nIF(S1230<1,0,(S1206-(S1206/S1230))))))","v":0},{"$f":"IF(AND(U1204=0,T1206=0),0,\nIF(AND(U1204<>0,T1206=0),(U1204/U$10),\nIF(AND(U1205<>0,T1206<>0),(T1206-(T1206/T1230))+(U1204/U$10),\nIF(T1230<1,0,(T1206-(T1206/T1230))))))","v":0},{"$f":"IF(AND(V1204=0,U1206=0),0,\nIF(AND(V1204<>0,U1206=0),(V1204/V$10),\nIF(AND(V1205<>0,U1206<>0),(U1206-(U1206/U1230))+(V1204/V$10),\nIF(U1230<1,0,(U1206-(U1206/U1230))))))","v":0},{"$f":"IF(AND(W1204=0,V1206=0),0,\nIF(AND(W1204<>0,V1206=0),(W1204/W$10),\nIF(AND(W1205<>0,V1206<>0),(V1206-(V1206/V1230))+(W1204/W$10),\nIF(V1230<1,0,(V1206-(V1206/V1230))))))","v":0}]
[{"$f":"A1206+1","v":0},"Depreciated starting RAB",{"$f":"C1202/C$10","v":128.02909867528641},{"$f":"IF(C1231=\"n/a\",C1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,C1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,C1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":128.02909867528641},{"$f":"IF(D1231=\"n/a\",D1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,D1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,D1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":128.02909867528641},{"$f":"IF(E1231=\"n/a\",E1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,E1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,E1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":128.02909867528641},{"$f":"IF(F1231=\"n/a\",F1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,F1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,F1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":128.02909867528641},{"$f":"IF(G1231=\"n/a\",G1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,G1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,G1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":128.02909867528641},{"$f":"IF(H1231=\"n/a\",H1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,H1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,H1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":128.02909867528641},{"$f":"IF(I1231=\"n/a\",I1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,I1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,I1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":128.02909867528641},{"$f":"IF(J1231=\"n/a\",J1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,J1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,J1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":128.02909867528641},{"$f":"IF(K1231=\"n/a\",K1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,K1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,K1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":128.02909867528641},{"$f":"IF(L1231=\"n/a\",L1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,L1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,L1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":128.02909867528641},{"$f":"IF(M1231=\"n/a\",M1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,M1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,M1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":128.02909867528641},{"$f":"IF(N1231=\"n/a\",N1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,N1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,N1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":128.02909867528641},{"$f":"IF(O1231=\"n/a\",O1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,O1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,O1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":128.02909867528641},{"$f":"IF(P1231=\"n/a\",P1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,P1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,P1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":128.02909867528641},{"$f":"IF(Q1231=\"n/a\",Q1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,Q1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,Q1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":128.02909867528641},{"$f":"IF(R1231=\"n/a\",R1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,R1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,R1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":128.02909867528641},{"$f":"IF(S1231=\"n/a\",S1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,S1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,S1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":128.02909867528641},{"$f":"IF(T1231=\"n/a\",T1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,T1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,T1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":128.02909867528641},{"$f":"IF(U1231=\"n/a\",U1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,U1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,U1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":128.02909867528641},{"$f":"IF(V1231=\"n/a\",V1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,V1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,V1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":128.02909867528641}]
[{"$f":"A1207+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1208)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D1202*((1+D$11)^0.5)/D$10)","v":-0.34595613557824878},{"$f":"IF(D1232=\"n/a\",D1208,IFERROR(IF((OFFSET($C1208,0,$A1208))<0,\nMIN(0,D1208-(OFFSET($C1208,0,$A1208)/(OFFSET($C1203,-$A1207,$A1208)))),\nMAX(0,D1208-(OFFSET($C1208,0,$A1208)/(OFFSET($C1203,-$A1207,$A1208))))),0))","v":-0.33730723218879255},-0.32865832879933632,-0.32000942540988009,-0.31136052202042386,-0.30271161863096763,-0.2940627152415114,-0.28541381185205517,-0.27676490846259894,-0.2681160050731427,-0.25946710168368647,-0.25081819829423024,-0.24216929490477401,-0.23352039151531778,-0.22487148812586155,-0.21622258473640532,-0.20757368134694909,-0.19892477795749286,-0.19027587456803663,-0.1816269711785804]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E1202*((1+E$11)^0.5)/E$10)","v":-5.041007489317853E-2},{"$f":"IF(E1233=\"n/a\",E1209,IFERROR(IF((OFFSET($C1209,0,$A1209))<0,\nMIN(0,E1209-(OFFSET($C1209,0,$A1209)/(OFFSET($C1204,-$A1208,$A1209)))),\nMAX(0,E1209-(OFFSET($C1209,0,$A1209)/(OFFSET($C1204,-$A1208,$A1209))))),0))","v":-4.9149823020849068E-2},-4.7889571148519605E-2,-4.6629319276190143E-2,-4.536906740386068E-2,-4.4108815531531217E-2,-4.2848563659201755E-2,-4.1588311786872292E-2,-4.032805991454283E-2,-3.9067808042213367E-2,-3.7807556169883905E-2,-3.6547304297554442E-2,-3.528705242522498E-2,-3.4026800552895517E-2,-3.2766548680566054E-2,-3.1506296808236592E-2,-3.0246044935907129E-2,-2.8985793063577667E-2,-2.7725541191248204E-2]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F1202*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1234=\"n/a\",F1210,IFERROR(IF((OFFSET($C1210,0,$A1210))<0,\nMIN(0,F1210-(OFFSET($C1210,0,$A1210)/(OFFSET($C1205,-$A1209,$A1210)))),\nMAX(0,F1210-(OFFSET($C1210,0,$A1210)/(OFFSET($C1205,-$A1209,$A1210))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G1202*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1235=\"n/a\",G1211,IFERROR(IF((OFFSET($C1211,0,$A1211))<0,\nMIN(0,G1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1206,-$A1210,$A1211)))),\nMAX(0,G1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1206,-$A1210,$A1211))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H1202*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1236=\"n/a\",H1212,IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,H1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1207,-$A1211,$A1212)))),\nMAX(0,H1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1207,-$A1211,$A1212))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I1202*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1237=\"n/a\",I1213,IFERROR(IF((OFFSET($C1213,0,$A1213))<0,\nMIN(0,I1213-(OFFSET($C1213,0,$A1213)/(OFFSET($C1208,-$A1212,$A1213)))),\nMAX(0,I1213-(OFFSET($C1213,0,$A1213)/(OFFSET($C1208,-$A1212,$A1213))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J1202*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1238=\"n/a\",J1214,IFERROR(IF((OFFSET($C1214,0,$A1214))<0,\nMIN(0,J1214-(OFFSET($C1214,0,$A1214)/(OFFSET($C1209,-$A1213,$A1214)))),\nMAX(0,J1214-(OFFSET($C1214,0,$A1214)/(OFFSET($C1209,-$A1213,$A1214))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K1202*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1239=\"n/a\",K1215,IFERROR(IF((OFFSET($C1215,0,$A1215))<0,\nMIN(0,K1215-(OFFSET($C1215,0,$A1215)/(OFFSET($C1210,-$A1214,$A1215)))),\nMAX(0,K1215-(OFFSET($C1215,0,$A1215)/(OFFSET($C1210,-$A1214,$A1215))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L1202*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1240=\"n/a\",L1216,IFERROR(IF((OFFSET($C1216,0,$A1216))<0,\nMIN(0,L1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1211,-$A1215,$A1216)))),\nMAX(0,L1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1211,-$A1215,$A1216))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1202*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1241=\"n/a\",M1217,IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,M1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1212,-$A1216,$A1217)))),\nMAX(0,M1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1212,-$A1216,$A1217))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1202*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1242=\"n/a\",N1218,IFERROR(IF((OFFSET($C1218,0,$A1218))<0,\nMIN(0,N1218-(OFFSET($C1218,0,$A1218)/(OFFSET($C1213,-$A1217,$A1218)))),\nMAX(0,N1218-(OFFSET($C1218,0,$A1218)/(OFFSET($C1213,-$A1217,$A1218))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1202*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1243=\"n/a\",O1219,IFERROR(IF((OFFSET($C1219,0,$A1219))<0,\nMIN(0,O1219-(OFFSET($C1219,0,$A1219)/(OFFSET($C1214,-$A1218,$A1219)))),\nMAX(0,O1219-(OFFSET($C1219,0,$A1219)/(OFFSET($C1214,-$A1218,$A1219))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1202*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1244=\"n/a\",P1220,IFERROR(IF((OFFSET($C1220,0,$A1220))<0,\nMIN(0,P1220-(OFFSET($C1220,0,$A1220)/(OFFSET($C1215,-$A1219,$A1220)))),\nMAX(0,P1220-(OFFSET($C1220,0,$A1220)/(OFFSET($C1215,-$A1219,$A1220))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1202*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1245=\"n/a\",Q1221,IFERROR(IF((OFFSET($C1221,0,$A1221))<0,\nMIN(0,Q1221-(OFFSET($C1221,0,$A1221)/(OFFSET($C1216,-$A1220,$A1221)))),\nMAX(0,Q1221-(OFFSET($C1221,0,$A1221)/(OFFSET($C1216,-$A1220,$A1221))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1202*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1246=\"n/a\",R1222,IFERROR(IF((OFFSET($C1222,0,$A1222))<0,\nMIN(0,R1222-(OFFSET($C1222,0,$A1222)/(OFFSET($C1217,-$A1221,$A1222)))),\nMAX(0,R1222-(OFFSET($C1222,0,$A1222)/(OFFSET($C1217,-$A1221,$A1222))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1202*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1247=\"n/a\",S1223,IFERROR(IF((OFFSET($C1223,0,$A1223))<0,\nMIN(0,S1223-(OFFSET($C1223,0,$A1223)/(OFFSET($C1218,-$A1222,$A1223)))),\nMAX(0,S1223-(OFFSET($C1223,0,$A1223)/(OFFSET($C1218,-$A1222,$A1223))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1202*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1248=\"n/a\",T1224,IFERROR(IF((OFFSET($C1224,0,$A1224))<0,\nMIN(0,T1224-(OFFSET($C1224,0,$A1224)/(OFFSET($C1219,-$A1223,$A1224)))),\nMAX(0,T1224-(OFFSET($C1224,0,$A1224)/(OFFSET($C1219,-$A1223,$A1224))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1202*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1249=\"n/a\",U1225,IFERROR(IF((OFFSET($C1225,0,$A1225))<0,\nMIN(0,U1225-(OFFSET($C1225,0,$A1225)/(OFFSET($C1220,-$A1224,$A1225)))),\nMAX(0,U1225-(OFFSET($C1225,0,$A1225)/(OFFSET($C1220,-$A1224,$A1225))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1202*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1250=\"n/a\",V1226,IFERROR(IF((OFFSET($C1226,0,$A1226))<0,\nMIN(0,V1226-(OFFSET($C1226,0,$A1226)/(OFFSET($C1221,-$A1225,$A1226)))),\nMAX(0,V1226-(OFFSET($C1226,0,$A1226)/(OFFSET($C1221,-$A1225,$A1226))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1227)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1202*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1230<1,D1204=0),0,\nIF(D1204=0,C1230-1,\nIF(C1230<1,D1205,\n(((C1230-1)*(C1206-(C1206/(C1230))))+((D1204/D$10)*D1205))/(D1206))))","v":0},{"$f":"IF(AND(D1230<1,E1204=0),0,\nIF(E1204=0,D1230-1,\nIF(D1230<1,E1205,\n(((D1230-1)*(D1206-(D1206/(D1230))))+((E1204/E$10)*E1205))/(E1206))))","v":0},{"$f":"IF(AND(E1230<1,F1204=0),0,\nIF(F1204=0,E1230-1,\nIF(E1230<1,F1205,\n(((E1230-1)*(E1206-(E1206/(E1230))))+((F1204/F$10)*F1205))/(F1206))))","v":0},{"$f":"IF(AND(F1230<1,G1204=0),0,\nIF(G1204=0,F1230-1,\nIF(F1230<1,G1205,\n(((F1230-1)*(F1206-(F1206/(F1230))))+((G1204/G$10)*G1205))/(G1206))))","v":0},{"$f":"IF(AND(G1230<1,H1204=0),0,\nIF(H1204=0,G1230-1,\nIF(G1230<1,H1205,\n(((G1230-1)*(G1206-(G1206/(G1230))))+((H1204/H$10)*H1205))/(H1206))))","v":0},{"$f":"IF(AND(H1230<1,I1204=0),0,\nIF(I1204=0,H1230-1,\nIF(H1230<1,I1205,\n(((H1230-1)*(H1206-(H1206/(H1230))))+((I1204/I$10)*I1205))/(I1206))))","v":0},{"$f":"IF(AND(I1230<1,J1204=0),0,\nIF(J1204=0,I1230-1,\nIF(I1230<1,J1205,\n(((I1230-1)*(I1206-(I1206/(I1230))))+((J1204/J$10)*J1205))/(J1206))))","v":0},{"$f":"IF(AND(J1230<1,K1204=0),0,\nIF(K1204=0,J1230-1,\nIF(J1230<1,K1205,\n(((J1230-1)*(J1206-(J1206/(J1230))))+((K1204/K$10)*K1205))/(K1206))))","v":0},{"$f":"IF(AND(K1230<1,L1204=0),0,\nIF(L1204=0,K1230-1,\nIF(K1230<1,L1205,\n(((K1230-1)*(K1206-(K1206/(K1230))))+((L1204/L$10)*L1205))/(L1206))))","v":0},{"$f":"IF(AND(L1230<1,M1204=0),0,\nIF(M1204=0,L1230-1,\nIF(L1230<1,M1205,\n(((L1230-1)*(L1206-(L1206/(L1230))))+((M1204/M$10)*M1205))/(M1206))))","v":0},{"$f":"IF(AND(M1230<1,N1204=0),0,\nIF(N1204=0,M1230-1,\nIF(M1230<1,N1205,\n(((M1230-1)*(M1206-(M1206/(M1230))))+((N1204/N$10)*N1205))/(N1206))))","v":0},{"$f":"IF(AND(N1230<1,O1204=0),0,\nIF(O1204=0,N1230-1,\nIF(N1230<1,O1205,\n(((N1230-1)*(N1206-(N1206/(N1230))))+((O1204/O$10)*O1205))/(O1206))))","v":0},{"$f":"IF(AND(O1230<1,P1204=0),0,\nIF(P1204=0,O1230-1,\nIF(O1230<1,P1205,\n(((O1230-1)*(O1206-(O1206/(O1230))))+((P1204/P$10)*P1205))/(P1206))))","v":0},{"$f":"IF(AND(P1230<1,Q1204=0),0,\nIF(Q1204=0,P1230-1,\nIF(P1230<1,Q1205,\n(((P1230-1)*(P1206-(P1206/(P1230))))+((Q1204/Q$10)*Q1205))/(Q1206))))","v":0},{"$f":"IF(AND(Q1230<1,R1204=0),0,\nIF(R1204=0,Q1230-1,\nIF(Q1230<1,R1205,\n(((Q1230-1)*(Q1206-(Q1206/(Q1230))))+((R1204/R$10)*R1205))/(R1206))))","v":0},{"$f":"IF(AND(R1230<1,S1204=0),0,\nIF(S1204=0,R1230-1,\nIF(R1230<1,S1205,\n(((R1230-1)*(R1206-(R1206/(R1230))))+((S1204/S$10)*S1205))/(S1206))))","v":0},{"$f":"IF(AND(S1230<1,T1204=0),0,\nIF(T1204=0,S1230-1,\nIF(S1230<1,T1205,\n(((S1230-1)*(S1206-(S1206/(S1230))))+((T1204/T$10)*T1205))/(T1206))))","v":0},{"$f":"IF(AND(T1230<1,U1204=0),0,\nIF(U1204=0,T1230-1,\nIF(T1230<1,U1205,\n(((T1230-1)*(T1206-(T1206/(T1230))))+((U1204/U$10)*U1205))/(U1206))))","v":0},{"$f":"IF(AND(U1230<1,V1204=0),0,\nIF(V1204=0,U1230-1,\nIF(U1230<1,V1205,\n(((U1230-1)*(U1206-(U1206/(U1230))))+((V1204/V$10)*V1205))/(V1206))))","v":0},{"$f":"IF(AND(V1230<1,W1204=0),0,\nIF(W1204=0,V1230-1,\nIF(V1230<1,W1205,\n(((V1230-1)*(V1206-(V1206/(V1230))))+((W1204/W$10)*W1205))/(W1206))))","v":0}]
[null,"RL Start RAB",{"$f":"C1203","v":"n/a"},{"$f":"IF(C1231=\"n/a\",\"n/a\",MAX(0,C1231-1))","v":"n/a"},{"$f":"IF(D1231=\"n/a\",\"n/a\",MAX(0,D1231-1))","v":"n/a"},{"$f":"IF(E1231=\"n/a\",\"n/a\",MAX(0,E1231-1))","v":"n/a"},{"$f":"IF(F1231=\"n/a\",\"n/a\",MAX(0,F1231-1))","v":"n/a"},{"$f":"IF(G1231=\"n/a\",\"n/a\",MAX(0,G1231-1))","v":"n/a"},{"$f":"IF(H1231=\"n/a\",\"n/a\",MAX(0,H1231-1))","v":"n/a"},{"$f":"IF(I1231=\"n/a\",\"n/a\",MAX(0,I1231-1))","v":"n/a"},{"$f":"IF(J1231=\"n/a\",\"n/a\",MAX(0,J1231-1))","v":"n/a"},{"$f":"IF(K1231=\"n/a\",\"n/a\",MAX(0,K1231-1))","v":"n/a"},{"$f":"IF(L1231=\"n/a\",\"n/a\",MAX(0,L1231-1))","v":"n/a"},{"$f":"IF(M1231=\"n/a\",\"n/a\",MAX(0,M1231-1))","v":"n/a"},{"$f":"IF(N1231=\"n/a\",\"n/a\",MAX(0,N1231-1))","v":"n/a"},{"$f":"IF(O1231=\"n/a\",\"n/a\",MAX(0,O1231-1))","v":"n/a"},{"$f":"IF(P1231=\"n/a\",\"n/a\",MAX(0,P1231-1))","v":"n/a"},{"$f":"IF(Q1231=\"n/a\",\"n/a\",MAX(0,Q1231-1))","v":"n/a"},{"$f":"IF(R1231=\"n/a\",\"n/a\",MAX(0,R1231-1))","v":"n/a"},{"$f":"IF(S1231=\"n/a\",\"n/a\",MAX(0,S1231-1))","v":"n/a"},{"$f":"IF(T1231=\"n/a\",\"n/a\",MAX(0,T1231-1))","v":"n/a"},{"$f":"IF(U1231=\"n/a\",\"n/a\",MAX(0,U1231-1))","v":"n/a"},{"$f":"IF(V1231=\"n/a\",\"n/a\",MAX(0,V1231-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1208)","v":"RL Capex 2020-21"},null,{"$f":"D1203","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2021-22",null,null,{"$f":"E1203","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1203","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1203","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1203","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1203","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1203","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1203","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1203","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1203","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1203","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1203","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1203","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1203","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1203","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1203","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1203","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1203","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1203","v":0},{"$f":"IF(V1250=\"n/a\",\"n/a\",MAX(0,V1250-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1203","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1203<>\"n/a\",C1203<>\"n/a\"),IF(SUM(C1206:C1228)=0,0,IF((SUMPRODUCT(C1206:C1228,C1230:C1252)/SUM(C1206:C1228))<0,1,(SUMPRODUCT(C1206:C1228,C1230:C1252)/SUM(C1206:C1228)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1203<>\"n/a\",D1203<>\"n/a\"),IF(SUM(D1206:D1228)=0,0,IF((SUMPRODUCT(D1206:D1228,D1230:D1252)/SUM(D1206:D1228))<0,1,(SUMPRODUCT(D1206:D1228,D1230:D1252)/SUM(D1206:D1228)))),\"n/a\"))","v":1},{"$f":"(IF(OR($C1203<>\"n/a\",E1203<>\"n/a\"),IF(SUM(E1206:E1228)=0,0,IF((SUMPRODUCT(E1206:E1228,E1230:E1252)/SUM(E1206:E1228))<0,1,(SUMPRODUCT(E1206:E1228,E1230:E1252)/SUM(E1206:E1228)))),\"n/a\"))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
["Asset Class 24",{"$f":"VLOOKUP($A1255,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Metering"}]
[{"$f":"VALUE(REPLACE(A1255,1,12,\"\"))","v":24},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1256,0),\"enter input\")","v":66.930773654872027},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1256,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1256,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1256,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":3.6139140946565647},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1256,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1256,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1256,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":1.5147335698719866E-2},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1256,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1256,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1256,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":-0.16823792607882573},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1256,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1256,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1256,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1256,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1256,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1256,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":2.2209514073589594},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1256,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1256,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1256,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1256,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1256,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1256,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1256,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1256,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1256,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1256,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1256,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1256,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1256,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1256,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1256,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1256,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1256,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1256,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1256,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1256,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1256,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1256,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1256,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1256,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1256,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1256,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1256,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1256,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1256,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1256,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1256,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1256,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1256,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1256,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1256,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1256,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1256,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1256,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1256,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1256,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1256,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1256,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1256,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1256,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1256,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A1256,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1256,1))))","v":24.999999999999996},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1256,1))))","v":24.999999999999996},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1256,1))))","v":24.999999999999996},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1256,1))))","v":24.999999999999996},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1256,1))))","v":24.999999999999996},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1256,1))))","v":24.999999999999996},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1256,1))))","v":24.999999999999996},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1256,1))))","v":24.999999999999996},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1256,1))))","v":24.999999999999996},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1256,1))))","v":24.999999999999996},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1256,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1256,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1256,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1256,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1256,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1256,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1256,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1256,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1256,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1256,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1256,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1256,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1258=0,C1260=0),0,\nIF(AND(D1258<>0,C1260=0),(D1258/D$10),\nIF(AND(D1259<>0,C1260<>0),(C1260-(C1260/C1284))+(D1258/D$10),\nIF(C1284<1,0,(C1260-(C1260/C1284))))))","v":0},{"$f":"IF(AND(E1258=0,D1260=0),0,\nIF(AND(E1258<>0,D1260=0),(E1258/E$10),\nIF(AND(E1259<>0,D1260<>0),(D1260-(D1260/D1284))+(E1258/E$10),\nIF(D1284<1,0,(D1260-(D1260/D1284))))))","v":0},{"$f":"IF(AND(F1258=0,E1260=0),0,\nIF(AND(F1258<>0,E1260=0),(F1258/F$10),\nIF(AND(F1259<>0,E1260<>0),(E1260-(E1260/E1284))+(F1258/F$10),\nIF(E1284<1,0,(E1260-(E1260/E1284))))))","v":0},{"$f":"IF(AND(G1258=0,F1260=0),0,\nIF(AND(G1258<>0,F1260=0),(G1258/G$10),\nIF(AND(G1259<>0,F1260<>0),(F1260-(F1260/F1284))+(G1258/G$10),\nIF(F1284<1,0,(F1260-(F1260/F1284))))))","v":0},{"$f":"IF(AND(H1258=0,G1260=0),0,\nIF(AND(H1258<>0,G1260=0),(H1258/H$10),\nIF(AND(H1259<>0,G1260<>0),(G1260-(G1260/G1284))+(H1258/H$10),\nIF(G1284<1,0,(G1260-(G1260/G1284))))))","v":0},{"$f":"IF(AND(I1258=0,H1260=0),0,\nIF(AND(I1258<>0,H1260=0),(I1258/I$10),\nIF(AND(I1259<>0,H1260<>0),(H1260-(H1260/H1284))+(I1258/I$10),\nIF(H1284<1,0,(H1260-(H1260/H1284))))))","v":0},{"$f":"IF(AND(J1258=0,I1260=0),0,\nIF(AND(J1258<>0,I1260=0),(J1258/J$10),\nIF(AND(J1259<>0,I1260<>0),(I1260-(I1260/I1284))+(J1258/J$10),\nIF(I1284<1,0,(I1260-(I1260/I1284))))))","v":0},{"$f":"IF(AND(K1258=0,J1260=0),0,\nIF(AND(K1258<>0,J1260=0),(K1258/K$10),\nIF(AND(K1259<>0,J1260<>0),(J1260-(J1260/J1284))+(K1258/K$10),\nIF(J1284<1,0,(J1260-(J1260/J1284))))))","v":0},{"$f":"IF(AND(L1258=0,K1260=0),0,\nIF(AND(L1258<>0,K1260=0),(L1258/L$10),\nIF(AND(L1259<>0,K1260<>0),(K1260-(K1260/K1284))+(L1258/L$10),\nIF(K1284<1,0,(K1260-(K1260/K1284))))))","v":0},{"$f":"IF(AND(M1258=0,L1260=0),0,\nIF(AND(M1258<>0,L1260=0),(M1258/M$10),\nIF(AND(M1259<>0,L1260<>0),(L1260-(L1260/L1284))+(M1258/M$10),\nIF(L1284<1,0,(L1260-(L1260/L1284))))))","v":0},{"$f":"IF(AND(N1258=0,M1260=0),0,\nIF(AND(N1258<>0,M1260=0),(N1258/N$10),\nIF(AND(N1259<>0,M1260<>0),(M1260-(M1260/M1284))+(N1258/N$10),\nIF(M1284<1,0,(M1260-(M1260/M1284))))))","v":0},{"$f":"IF(AND(O1258=0,N1260=0),0,\nIF(AND(O1258<>0,N1260=0),(O1258/O$10),\nIF(AND(O1259<>0,N1260<>0),(N1260-(N1260/N1284))+(O1258/O$10),\nIF(N1284<1,0,(N1260-(N1260/N1284))))))","v":0},{"$f":"IF(AND(P1258=0,O1260=0),0,\nIF(AND(P1258<>0,O1260=0),(P1258/P$10),\nIF(AND(P1259<>0,O1260<>0),(O1260-(O1260/O1284))+(P1258/P$10),\nIF(O1284<1,0,(O1260-(O1260/O1284))))))","v":0},{"$f":"IF(AND(Q1258=0,P1260=0),0,\nIF(AND(Q1258<>0,P1260=0),(Q1258/Q$10),\nIF(AND(Q1259<>0,P1260<>0),(P1260-(P1260/P1284))+(Q1258/Q$10),\nIF(P1284<1,0,(P1260-(P1260/P1284))))))","v":0},{"$f":"IF(AND(R1258=0,Q1260=0),0,\nIF(AND(R1258<>0,Q1260=0),(R1258/R$10),\nIF(AND(R1259<>0,Q1260<>0),(Q1260-(Q1260/Q1284))+(R1258/R$10),\nIF(Q1284<1,0,(Q1260-(Q1260/Q1284))))))","v":0},{"$f":"IF(AND(S1258=0,R1260=0),0,\nIF(AND(S1258<>0,R1260=0),(S1258/S$10),\nIF(AND(S1259<>0,R1260<>0),(R1260-(R1260/R1284))+(S1258/S$10),\nIF(R1284<1,0,(R1260-(R1260/R1284))))))","v":0},{"$f":"IF(AND(T1258=0,S1260=0),0,\nIF(AND(T1258<>0,S1260=0),(T1258/T$10),\nIF(AND(T1259<>0,S1260<>0),(S1260-(S1260/S1284))+(T1258/T$10),\nIF(S1284<1,0,(S1260-(S1260/S1284))))))","v":0},{"$f":"IF(AND(U1258=0,T1260=0),0,\nIF(AND(U1258<>0,T1260=0),(U1258/U$10),\nIF(AND(U1259<>0,T1260<>0),(T1260-(T1260/T1284))+(U1258/U$10),\nIF(T1284<1,0,(T1260-(T1260/T1284))))))","v":0},{"$f":"IF(AND(V1258=0,U1260=0),0,\nIF(AND(V1258<>0,U1260=0),(V1258/V$10),\nIF(AND(V1259<>0,U1260<>0),(U1260-(U1260/U1284))+(V1258/V$10),\nIF(U1284<1,0,(U1260-(U1260/U1284))))))","v":0},{"$f":"IF(AND(W1258=0,V1260=0),0,\nIF(AND(W1258<>0,V1260=0),(W1258/W$10),\nIF(AND(W1259<>0,V1260<>0),(V1260-(V1260/V1284))+(W1258/W$10),\nIF(V1284<1,0,(V1260-(V1260/V1284))))))","v":0}]
[{"$f":"A1260+1","v":0},"Depreciated starting RAB",{"$f":"C1256/C$10","v":66.930773654872027},{"$f":"IF(C1285=\"n/a\",C1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,C1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,C1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":66.930773654872027},{"$f":"IF(D1285=\"n/a\",D1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,D1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,D1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":66.930773654872027},{"$f":"IF(E1285=\"n/a\",E1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,E1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,E1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":66.930773654872027},{"$f":"IF(F1285=\"n/a\",F1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,F1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,F1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":66.930773654872027},{"$f":"IF(G1285=\"n/a\",G1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,G1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,G1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":66.930773654872027},{"$f":"IF(H1285=\"n/a\",H1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,H1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,H1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":66.930773654872027},{"$f":"IF(I1285=\"n/a\",I1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,I1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,I1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":66.930773654872027},{"$f":"IF(J1285=\"n/a\",J1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,J1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,J1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":66.930773654872027},{"$f":"IF(K1285=\"n/a\",K1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,K1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,K1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":66.930773654872027},{"$f":"IF(L1285=\"n/a\",L1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,L1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,L1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":66.930773654872027},{"$f":"IF(M1285=\"n/a\",M1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,M1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,M1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":66.930773654872027},{"$f":"IF(N1285=\"n/a\",N1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,N1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,N1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":66.930773654872027},{"$f":"IF(O1285=\"n/a\",O1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,O1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,O1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":66.930773654872027},{"$f":"IF(P1285=\"n/a\",P1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,P1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,P1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":66.930773654872027},{"$f":"IF(Q1285=\"n/a\",Q1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,Q1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,Q1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":66.930773654872027},{"$f":"IF(R1285=\"n/a\",R1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,R1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,R1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":66.930773654872027},{"$f":"IF(S1285=\"n/a\",S1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,S1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,S1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":66.930773654872027},{"$f":"IF(T1285=\"n/a\",T1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,T1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,T1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":66.930773654872027},{"$f":"IF(U1285=\"n/a\",U1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,U1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,U1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":66.930773654872027},{"$f":"IF(V1285=\"n/a\",V1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,V1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,V1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":66.930773654872027}]
[{"$f":"A1261+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1262)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D1256*((1+D$11)^0.5)/D$10)","v":3.6063488249303339},{"$f":"IF(D1286=\"n/a\",D1262,IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,D1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1257,-$A1261,$A1262)))),\nMAX(0,D1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1257,-$A1261,$A1262))))),0))","v":3.4620948719331204},3.3178409189359068,3.1735869659386933,3.0293330129414797,2.8850790599442662,2.7408251069470526,2.5965711539498391,2.4523172009526255,2.308063247955412,2.1638092949581984,2.0195553419609849,1.8753013889637715,1.7310474359665582,1.5867934829693449,1.4425395299721315,1.2982855769749182,1.1540316239777049,1.0097776709804915,0.86552371798327821]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E1256*((1+E$11)^0.5)/E$10)","v":1.5169720073462491E-2},{"$f":"IF(E1287=\"n/a\",E1263,IFERROR(IF((OFFSET($C1263,0,$A1263))<0,\nMIN(0,E1263-(OFFSET($C1263,0,$A1263)/(OFFSET($C1258,-$A1262,$A1263)))),\nMAX(0,E1263-(OFFSET($C1263,0,$A1263)/(OFFSET($C1258,-$A1262,$A1263))))),0))","v":1.4562931270523992E-2},1.3956142467585492E-2,1.3349353664646993E-2,1.2742564861708494E-2,1.2135776058769995E-2,1.1528987255831496E-2,1.0922198452892997E-2,1.0315409649954498E-2,9.7086208470159984E-3,9.1018320440774993E-3,8.4950432411390001E-3,7.888254438200501E-3,7.281465635262001E-3,6.674676832323501E-3,6.067888029385001E-3,5.4610992264465009E-3,4.8543104235080009E-3,4.2475216205695009E-3]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F1256*((1+F$11)^0.5)/F$10)","v":-0.1661138946855851},{"$f":"IF(F1288=\"n/a\",F1264,IFERROR(IF((OFFSET($C1264,0,$A1264))<0,\nMIN(0,F1264-(OFFSET($C1264,0,$A1264)/(OFFSET($C1259,-$A1263,$A1264)))),\nMAX(0,F1264-(OFFSET($C1264,0,$A1264)/(OFFSET($C1259,-$A1263,$A1264))))),0))","v":-0.1594693388981617},-0.1528247831107383,-0.1461802273233149,-0.1395356715358915,-0.1328911157484681,-0.1262465599610447,-0.1196020041736213,-0.1129574483861979,-0.10631289259877449,-9.9668336811351094E-2,-9.3023781023927693E-2,-8.6379225236504292E-2,-7.9734669449080892E-2,-7.3090113661657491E-2,-6.644555787423409E-2,-5.9801002086810683E-2,-5.3156446299387275E-2]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G1256*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1289=\"n/a\",G1265,IFERROR(IF((OFFSET($C1265,0,$A1265))<0,\nMIN(0,G1265-(OFFSET($C1265,0,$A1265)/(OFFSET($C1260,-$A1264,$A1265)))),\nMAX(0,G1265-(OFFSET($C1265,0,$A1265)/(OFFSET($C1260,-$A1264,$A1265))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H1256*((1+H$11)^0.5)/H$10)","v":1.9059819723506515},{"$f":"IF(H1290=\"n/a\",H1266,IFERROR(IF((OFFSET($C1266,0,$A1266))<0,\nMIN(0,H1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1261,-$A1265,$A1266)))),\nMAX(0,H1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1261,-$A1265,$A1266))))),0))","v":1.8297426934566254},1.7535034145625994,1.6772641356685734,1.6010248567745473,1.5247855778805213,1.4485462989864952,1.3723070200924692,1.2960677411984431,1.2198284623044171,1.1435891834103911,1.067349904516365,0.99111062562233898,0.91487134672831294,0.8386320678342869,0.76239278894026086]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I1256*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1291=\"n/a\",I1267,IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,I1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1262,-$A1266,$A1267)))),\nMAX(0,I1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1262,-$A1266,$A1267))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J1256*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1292=\"n/a\",J1268,IFERROR(IF((OFFSET($C1268,0,$A1268))<0,\nMIN(0,J1268-(OFFSET($C1268,0,$A1268)/(OFFSET($C1263,-$A1267,$A1268)))),\nMAX(0,J1268-(OFFSET($C1268,0,$A1268)/(OFFSET($C1263,-$A1267,$A1268))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K1256*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1293=\"n/a\",K1269,IFERROR(IF((OFFSET($C1269,0,$A1269))<0,\nMIN(0,K1269-(OFFSET($C1269,0,$A1269)/(OFFSET($C1264,-$A1268,$A1269)))),\nMAX(0,K1269-(OFFSET($C1269,0,$A1269)/(OFFSET($C1264,-$A1268,$A1269))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L1256*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1294=\"n/a\",L1270,IFERROR(IF((OFFSET($C1270,0,$A1270))<0,\nMIN(0,L1270-(OFFSET($C1270,0,$A1270)/(OFFSET($C1265,-$A1269,$A1270)))),\nMAX(0,L1270-(OFFSET($C1270,0,$A1270)/(OFFSET($C1265,-$A1269,$A1270))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1256*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1295=\"n/a\",M1271,IFERROR(IF((OFFSET($C1271,0,$A1271))<0,\nMIN(0,M1271-(OFFSET($C1271,0,$A1271)/(OFFSET($C1266,-$A1270,$A1271)))),\nMAX(0,M1271-(OFFSET($C1271,0,$A1271)/(OFFSET($C1266,-$A1270,$A1271))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1256*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1296=\"n/a\",N1272,IFERROR(IF((OFFSET($C1272,0,$A1272))<0,\nMIN(0,N1272-(OFFSET($C1272,0,$A1272)/(OFFSET($C1267,-$A1271,$A1272)))),\nMAX(0,N1272-(OFFSET($C1272,0,$A1272)/(OFFSET($C1267,-$A1271,$A1272))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1256*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1297=\"n/a\",O1273,IFERROR(IF((OFFSET($C1273,0,$A1273))<0,\nMIN(0,O1273-(OFFSET($C1273,0,$A1273)/(OFFSET($C1268,-$A1272,$A1273)))),\nMAX(0,O1273-(OFFSET($C1273,0,$A1273)/(OFFSET($C1268,-$A1272,$A1273))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1256*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1298=\"n/a\",P1274,IFERROR(IF((OFFSET($C1274,0,$A1274))<0,\nMIN(0,P1274-(OFFSET($C1274,0,$A1274)/(OFFSET($C1269,-$A1273,$A1274)))),\nMAX(0,P1274-(OFFSET($C1274,0,$A1274)/(OFFSET($C1269,-$A1273,$A1274))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1256*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1299=\"n/a\",Q1275,IFERROR(IF((OFFSET($C1275,0,$A1275))<0,\nMIN(0,Q1275-(OFFSET($C1275,0,$A1275)/(OFFSET($C1270,-$A1274,$A1275)))),\nMAX(0,Q1275-(OFFSET($C1275,0,$A1275)/(OFFSET($C1270,-$A1274,$A1275))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1256*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1300=\"n/a\",R1276,IFERROR(IF((OFFSET($C1276,0,$A1276))<0,\nMIN(0,R1276-(OFFSET($C1276,0,$A1276)/(OFFSET($C1271,-$A1275,$A1276)))),\nMAX(0,R1276-(OFFSET($C1276,0,$A1276)/(OFFSET($C1271,-$A1275,$A1276))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1256*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1301=\"n/a\",S1277,IFERROR(IF((OFFSET($C1277,0,$A1277))<0,\nMIN(0,S1277-(OFFSET($C1277,0,$A1277)/(OFFSET($C1272,-$A1276,$A1277)))),\nMAX(0,S1277-(OFFSET($C1277,0,$A1277)/(OFFSET($C1272,-$A1276,$A1277))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1256*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1302=\"n/a\",T1278,IFERROR(IF((OFFSET($C1278,0,$A1278))<0,\nMIN(0,T1278-(OFFSET($C1278,0,$A1278)/(OFFSET($C1273,-$A1277,$A1278)))),\nMAX(0,T1278-(OFFSET($C1278,0,$A1278)/(OFFSET($C1273,-$A1277,$A1278))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1256*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1303=\"n/a\",U1279,IFERROR(IF((OFFSET($C1279,0,$A1279))<0,\nMIN(0,U1279-(OFFSET($C1279,0,$A1279)/(OFFSET($C1274,-$A1278,$A1279)))),\nMAX(0,U1279-(OFFSET($C1279,0,$A1279)/(OFFSET($C1274,-$A1278,$A1279))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1256*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1304=\"n/a\",V1280,IFERROR(IF((OFFSET($C1280,0,$A1280))<0,\nMIN(0,V1280-(OFFSET($C1280,0,$A1280)/(OFFSET($C1275,-$A1279,$A1280)))),\nMAX(0,V1280-(OFFSET($C1280,0,$A1280)/(OFFSET($C1275,-$A1279,$A1280))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1281)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1256*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1284<1,D1258=0),0,\nIF(D1258=0,C1284-1,\nIF(C1284<1,D1259,\n(((C1284-1)*(C1260-(C1260/(C1284))))+((D1258/D$10)*D1259))/(D1260))))","v":0},{"$f":"IF(AND(D1284<1,E1258=0),0,\nIF(E1258=0,D1284-1,\nIF(D1284<1,E1259,\n(((D1284-1)*(D1260-(D1260/(D1284))))+((E1258/E$10)*E1259))/(E1260))))","v":0},{"$f":"IF(AND(E1284<1,F1258=0),0,\nIF(F1258=0,E1284-1,\nIF(E1284<1,F1259,\n(((E1284-1)*(E1260-(E1260/(E1284))))+((F1258/F$10)*F1259))/(F1260))))","v":0},{"$f":"IF(AND(F1284<1,G1258=0),0,\nIF(G1258=0,F1284-1,\nIF(F1284<1,G1259,\n(((F1284-1)*(F1260-(F1260/(F1284))))+((G1258/G$10)*G1259))/(G1260))))","v":0},{"$f":"IF(AND(G1284<1,H1258=0),0,\nIF(H1258=0,G1284-1,\nIF(G1284<1,H1259,\n(((G1284-1)*(G1260-(G1260/(G1284))))+((H1258/H$10)*H1259))/(H1260))))","v":0},{"$f":"IF(AND(H1284<1,I1258=0),0,\nIF(I1258=0,H1284-1,\nIF(H1284<1,I1259,\n(((H1284-1)*(H1260-(H1260/(H1284))))+((I1258/I$10)*I1259))/(I1260))))","v":0},{"$f":"IF(AND(I1284<1,J1258=0),0,\nIF(J1258=0,I1284-1,\nIF(I1284<1,J1259,\n(((I1284-1)*(I1260-(I1260/(I1284))))+((J1258/J$10)*J1259))/(J1260))))","v":0},{"$f":"IF(AND(J1284<1,K1258=0),0,\nIF(K1258=0,J1284-1,\nIF(J1284<1,K1259,\n(((J1284-1)*(J1260-(J1260/(J1284))))+((K1258/K$10)*K1259))/(K1260))))","v":0},{"$f":"IF(AND(K1284<1,L1258=0),0,\nIF(L1258=0,K1284-1,\nIF(K1284<1,L1259,\n(((K1284-1)*(K1260-(K1260/(K1284))))+((L1258/L$10)*L1259))/(L1260))))","v":0},{"$f":"IF(AND(L1284<1,M1258=0),0,\nIF(M1258=0,L1284-1,\nIF(L1284<1,M1259,\n(((L1284-1)*(L1260-(L1260/(L1284))))+((M1258/M$10)*M1259))/(M1260))))","v":0},{"$f":"IF(AND(M1284<1,N1258=0),0,\nIF(N1258=0,M1284-1,\nIF(M1284<1,N1259,\n(((M1284-1)*(M1260-(M1260/(M1284))))+((N1258/N$10)*N1259))/(N1260))))","v":0},{"$f":"IF(AND(N1284<1,O1258=0),0,\nIF(O1258=0,N1284-1,\nIF(N1284<1,O1259,\n(((N1284-1)*(N1260-(N1260/(N1284))))+((O1258/O$10)*O1259))/(O1260))))","v":0},{"$f":"IF(AND(O1284<1,P1258=0),0,\nIF(P1258=0,O1284-1,\nIF(O1284<1,P1259,\n(((O1284-1)*(O1260-(O1260/(O1284))))+((P1258/P$10)*P1259))/(P1260))))","v":0},{"$f":"IF(AND(P1284<1,Q1258=0),0,\nIF(Q1258=0,P1284-1,\nIF(P1284<1,Q1259,\n(((P1284-1)*(P1260-(P1260/(P1284))))+((Q1258/Q$10)*Q1259))/(Q1260))))","v":0},{"$f":"IF(AND(Q1284<1,R1258=0),0,\nIF(R1258=0,Q1284-1,\nIF(Q1284<1,R1259,\n(((Q1284-1)*(Q1260-(Q1260/(Q1284))))+((R1258/R$10)*R1259))/(R1260))))","v":0},{"$f":"IF(AND(R1284<1,S1258=0),0,\nIF(S1258=0,R1284-1,\nIF(R1284<1,S1259,\n(((R1284-1)*(R1260-(R1260/(R1284))))+((S1258/S$10)*S1259))/(S1260))))","v":0},{"$f":"IF(AND(S1284<1,T1258=0),0,\nIF(T1258=0,S1284-1,\nIF(S1284<1,T1259,\n(((S1284-1)*(S1260-(S1260/(S1284))))+((T1258/T$10)*T1259))/(T1260))))","v":0},{"$f":"IF(AND(T1284<1,U1258=0),0,\nIF(U1258=0,T1284-1,\nIF(T1284<1,U1259,\n(((T1284-1)*(T1260-(T1260/(T1284))))+((U1258/U$10)*U1259))/(U1260))))","v":0},{"$f":"IF(AND(U1284<1,V1258=0),0,\nIF(V1258=0,U1284-1,\nIF(U1284<1,V1259,\n(((U1284-1)*(U1260-(U1260/(U1284))))+((V1258/V$10)*V1259))/(V1260))))","v":0},{"$f":"IF(AND(V1284<1,W1258=0),0,\nIF(W1258=0,V1284-1,\nIF(V1284<1,W1259,\n(((V1284-1)*(V1260-(V1260/(V1284))))+((W1258/W$10)*W1259))/(W1260))))","v":0}]
[null,"RL Start RAB",{"$f":"C1257","v":"n/a"},{"$f":"IF(C1285=\"n/a\",\"n/a\",MAX(0,C1285-1))","v":"n/a"},{"$f":"IF(D1285=\"n/a\",\"n/a\",MAX(0,D1285-1))","v":"n/a"},{"$f":"IF(E1285=\"n/a\",\"n/a\",MAX(0,E1285-1))","v":"n/a"},{"$f":"IF(F1285=\"n/a\",\"n/a\",MAX(0,F1285-1))","v":"n/a"},{"$f":"IF(G1285=\"n/a\",\"n/a\",MAX(0,G1285-1))","v":"n/a"},{"$f":"IF(H1285=\"n/a\",\"n/a\",MAX(0,H1285-1))","v":"n/a"},{"$f":"IF(I1285=\"n/a\",\"n/a\",MAX(0,I1285-1))","v":"n/a"},{"$f":"IF(J1285=\"n/a\",\"n/a\",MAX(0,J1285-1))","v":"n/a"},{"$f":"IF(K1285=\"n/a\",\"n/a\",MAX(0,K1285-1))","v":"n/a"},{"$f":"IF(L1285=\"n/a\",\"n/a\",MAX(0,L1285-1))","v":"n/a"},{"$f":"IF(M1285=\"n/a\",\"n/a\",MAX(0,M1285-1))","v":"n/a"},{"$f":"IF(N1285=\"n/a\",\"n/a\",MAX(0,N1285-1))","v":"n/a"},{"$f":"IF(O1285=\"n/a\",\"n/a\",MAX(0,O1285-1))","v":"n/a"},{"$f":"IF(P1285=\"n/a\",\"n/a\",MAX(0,P1285-1))","v":"n/a"},{"$f":"IF(Q1285=\"n/a\",\"n/a\",MAX(0,Q1285-1))","v":"n/a"},{"$f":"IF(R1285=\"n/a\",\"n/a\",MAX(0,R1285-1))","v":"n/a"},{"$f":"IF(S1285=\"n/a\",\"n/a\",MAX(0,S1285-1))","v":"n/a"},{"$f":"IF(T1285=\"n/a\",\"n/a\",MAX(0,T1285-1))","v":"n/a"},{"$f":"IF(U1285=\"n/a\",\"n/a\",MAX(0,U1285-1))","v":"n/a"},{"$f":"IF(V1285=\"n/a\",\"n/a\",MAX(0,V1285-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1262)","v":"RL Capex 2020-21"},null,{"$f":"D1257","v":24.999999999999996},23.999999999999996,22.999999999999996,21.999999999999996,20.999999999999996,19.999999999999996,18.999999999999996,17.999999999999996,16.999999999999996,15.999999999999996,14.999999999999996,13.999999999999996,12.999999999999996,11.999999999999996,10.999999999999996,9.9999999999999964,8.9999999999999964,7.9999999999999964,6.9999999999999964,5.9999999999999964]
[null,"RL Capex 2021-22",null,null,{"$f":"E1257","v":24.999999999999996},23.999999999999996,22.999999999999996,21.999999999999996,20.999999999999996,19.999999999999996,18.999999999999996,17.999999999999996,16.999999999999996,15.999999999999996,14.999999999999996,13.999999999999996,12.999999999999996,11.999999999999996,10.999999999999996,9.9999999999999964,8.9999999999999964,7.9999999999999964,6.9999999999999964]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1257","v":24.999999999999996},23.999999999999996,22.999999999999996,21.999999999999996,20.999999999999996,19.999999999999996,18.999999999999996,17.999999999999996,16.999999999999996,15.999999999999996,14.999999999999996,13.999999999999996,12.999999999999996,11.999999999999996,10.999999999999996,9.9999999999999964,8.9999999999999964,7.9999999999999964]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1257","v":24.999999999999996},23.999999999999996,22.999999999999996,21.999999999999996,20.999999999999996,19.999999999999996,18.999999999999996,17.999999999999996,16.999999999999996,15.999999999999996,14.999999999999996,13.999999999999996,12.999999999999996,11.999999999999996,10.999999999999996,9.9999999999999964,8.9999999999999964]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1257","v":24.999999999999996},23.999999999999996,22.999999999999996,21.999999999999996,20.999999999999996,19.999999999999996,18.999999999999996,17.999999999999996,16.999999999999996,15.999999999999996,14.999999999999996,13.999999999999996,12.999999999999996,11.999999999999996,10.999999999999996,9.9999999999999964]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1257","v":24.999999999999996},23.999999999999996,22.999999999999996,21.999999999999996,20.999999999999996,19.999999999999996,18.999999999999996,17.999999999999996,16.999999999999996,15.999999999999996,14.999999999999996,13.999999999999996,12.999999999999996,11.999999999999996,10.999999999999996]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1257","v":24.999999999999996},23.999999999999996,22.999999999999996,21.999999999999996,20.999999999999996,19.999999999999996,18.999999999999996,17.999999999999996,16.999999999999996,15.999999999999996,14.999999999999996,13.999999999999996,12.999999999999996,11.999999999999996]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1257","v":24.999999999999996},23.999999999999996,22.999999999999996,21.999999999999996,20.999999999999996,19.999999999999996,18.999999999999996,17.999999999999996,16.999999999999996,15.999999999999996,14.999999999999996,13.999999999999996,12.999999999999996]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1257","v":24.999999999999996},23.999999999999996,22.999999999999996,21.999999999999996,20.999999999999996,19.999999999999996,18.999999999999996,17.999999999999996,16.999999999999996,15.999999999999996,14.999999999999996,13.999999999999996]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1257","v":24.999999999999996},23.999999999999996,22.999999999999996,21.999999999999996,20.999999999999996,19.999999999999996,18.999999999999996,17.999999999999996,16.999999999999996,15.999999999999996,14.999999999999996]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1257","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1257","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1257","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1257","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1257","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1257","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1257","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1257","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1257","v":0},{"$f":"IF(V1304=\"n/a\",\"n/a\",MAX(0,V1304-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1257","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1257<>\"n/a\",C1257<>\"n/a\"),IF(SUM(C1260:C1282)=0,0,IF((SUMPRODUCT(C1260:C1282,C1284:C1306)/SUM(C1260:C1282))<0,1,(SUMPRODUCT(C1260:C1282,C1284:C1306)/SUM(C1260:C1282)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1257<>\"n/a\",D1257<>\"n/a\"),IF(SUM(D1260:D1282)=0,0,IF((SUMPRODUCT(D1260:D1282,D1284:D1306)/SUM(D1260:D1282))<0,1,(SUMPRODUCT(D1260:D1282,D1284:D1306)/SUM(D1260:D1282)))),\"n/a\"))","v":1.27817406570667},{"$f":"(IF(OR($C1257<>\"n/a\",E1257<>\"n/a\"),IF(SUM(E1260:E1282)=0,0,IF((SUMPRODUCT(E1260:E1282,E1284:E1306)/SUM(E1260:E1282))<0,1,(SUMPRODUCT(E1260:E1282,E1284:E1306)/SUM(E1260:E1282)))),\"n/a\"))","v":1.1855112286406004},1.0343800493823914,0.9478806875074437,1.5063343090269821,1.3797239212601791,1.2583676488251225,1.1423130461230231,1.0316082431710163,0.92630195433792994,0.82644348723963146,0.73208275179736104,0.64327026946254706,0.56005718261169013,0.48249526411497523,0.41063692708237942,0.3445352347911248,0.28424391079842581,0.22981734924357949,0.18131062534354583]
[]
["Asset Class 25",{"$f":"VLOOKUP($A1309,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Communications"}]
[{"$f":"VALUE(REPLACE(A1309,1,12,\"\"))","v":25},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1310,0),\"enter input\")","v":145.3050915086707},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1310,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1310,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1310,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":2.0709507886202223},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1310,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1310,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1310,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0.80733643439755642},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1310,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1310,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1310,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0.13970739030738935},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1310,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1310,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1310,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0.29382200000000003},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1310,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1310,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1310,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1310,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1310,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1310,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1310,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1310,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1310,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1310,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1310,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1310,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1310,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1310,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1310,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1310,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1310,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1310,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1310,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1310,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1310,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1310,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1310,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1310,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1310,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1310,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1310,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1310,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1310,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1310,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1310,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1310,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1310,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1310,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1310,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1310,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1310,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1310,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1310,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1310,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1310,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1310,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1310,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1310,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1310,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1310,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1310,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1310,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A1310,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1310,1))))","v":30.000000000000004},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1310,1))))","v":30.000000000000004},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1310,1))))","v":30.000000000000004},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1310,1))))","v":30.000000000000004},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1310,1))))","v":30.000000000000004},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1310,1))))","v":30.000000000000004},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1310,1))))","v":30.000000000000004},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1310,1))))","v":30.000000000000004},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1310,1))))","v":30.000000000000004},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1310,1))))","v":30.000000000000004},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1310,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1310,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1310,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1310,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1310,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1310,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1310,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1310,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1310,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1310,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1310,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1310,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1312=0,C1314=0),0,\nIF(AND(D1312<>0,C1314=0),(D1312/D$10),\nIF(AND(D1313<>0,C1314<>0),(C1314-(C1314/C1338))+(D1312/D$10),\nIF(C1338<1,0,(C1314-(C1314/C1338))))))","v":0},{"$f":"IF(AND(E1312=0,D1314=0),0,\nIF(AND(E1312<>0,D1314=0),(E1312/E$10),\nIF(AND(E1313<>0,D1314<>0),(D1314-(D1314/D1338))+(E1312/E$10),\nIF(D1338<1,0,(D1314-(D1314/D1338))))))","v":0},{"$f":"IF(AND(F1312=0,E1314=0),0,\nIF(AND(F1312<>0,E1314=0),(F1312/F$10),\nIF(AND(F1313<>0,E1314<>0),(E1314-(E1314/E1338))+(F1312/F$10),\nIF(E1338<1,0,(E1314-(E1314/E1338))))))","v":0},{"$f":"IF(AND(G1312=0,F1314=0),0,\nIF(AND(G1312<>0,F1314=0),(G1312/G$10),\nIF(AND(G1313<>0,F1314<>0),(F1314-(F1314/F1338))+(G1312/G$10),\nIF(F1338<1,0,(F1314-(F1314/F1338))))))","v":0},{"$f":"IF(AND(H1312=0,G1314=0),0,\nIF(AND(H1312<>0,G1314=0),(H1312/H$10),\nIF(AND(H1313<>0,G1314<>0),(G1314-(G1314/G1338))+(H1312/H$10),\nIF(G1338<1,0,(G1314-(G1314/G1338))))))","v":0},{"$f":"IF(AND(I1312=0,H1314=0),0,\nIF(AND(I1312<>0,H1314=0),(I1312/I$10),\nIF(AND(I1313<>0,H1314<>0),(H1314-(H1314/H1338))+(I1312/I$10),\nIF(H1338<1,0,(H1314-(H1314/H1338))))))","v":0},{"$f":"IF(AND(J1312=0,I1314=0),0,\nIF(AND(J1312<>0,I1314=0),(J1312/J$10),\nIF(AND(J1313<>0,I1314<>0),(I1314-(I1314/I1338))+(J1312/J$10),\nIF(I1338<1,0,(I1314-(I1314/I1338))))))","v":0},{"$f":"IF(AND(K1312=0,J1314=0),0,\nIF(AND(K1312<>0,J1314=0),(K1312/K$10),\nIF(AND(K1313<>0,J1314<>0),(J1314-(J1314/J1338))+(K1312/K$10),\nIF(J1338<1,0,(J1314-(J1314/J1338))))))","v":0},{"$f":"IF(AND(L1312=0,K1314=0),0,\nIF(AND(L1312<>0,K1314=0),(L1312/L$10),\nIF(AND(L1313<>0,K1314<>0),(K1314-(K1314/K1338))+(L1312/L$10),\nIF(K1338<1,0,(K1314-(K1314/K1338))))))","v":0},{"$f":"IF(AND(M1312=0,L1314=0),0,\nIF(AND(M1312<>0,L1314=0),(M1312/M$10),\nIF(AND(M1313<>0,L1314<>0),(L1314-(L1314/L1338))+(M1312/M$10),\nIF(L1338<1,0,(L1314-(L1314/L1338))))))","v":0},{"$f":"IF(AND(N1312=0,M1314=0),0,\nIF(AND(N1312<>0,M1314=0),(N1312/N$10),\nIF(AND(N1313<>0,M1314<>0),(M1314-(M1314/M1338))+(N1312/N$10),\nIF(M1338<1,0,(M1314-(M1314/M1338))))))","v":0},{"$f":"IF(AND(O1312=0,N1314=0),0,\nIF(AND(O1312<>0,N1314=0),(O1312/O$10),\nIF(AND(O1313<>0,N1314<>0),(N1314-(N1314/N1338))+(O1312/O$10),\nIF(N1338<1,0,(N1314-(N1314/N1338))))))","v":0},{"$f":"IF(AND(P1312=0,O1314=0),0,\nIF(AND(P1312<>0,O1314=0),(P1312/P$10),\nIF(AND(P1313<>0,O1314<>0),(O1314-(O1314/O1338))+(P1312/P$10),\nIF(O1338<1,0,(O1314-(O1314/O1338))))))","v":0},{"$f":"IF(AND(Q1312=0,P1314=0),0,\nIF(AND(Q1312<>0,P1314=0),(Q1312/Q$10),\nIF(AND(Q1313<>0,P1314<>0),(P1314-(P1314/P1338))+(Q1312/Q$10),\nIF(P1338<1,0,(P1314-(P1314/P1338))))))","v":0},{"$f":"IF(AND(R1312=0,Q1314=0),0,\nIF(AND(R1312<>0,Q1314=0),(R1312/R$10),\nIF(AND(R1313<>0,Q1314<>0),(Q1314-(Q1314/Q1338))+(R1312/R$10),\nIF(Q1338<1,0,(Q1314-(Q1314/Q1338))))))","v":0},{"$f":"IF(AND(S1312=0,R1314=0),0,\nIF(AND(S1312<>0,R1314=0),(S1312/S$10),\nIF(AND(S1313<>0,R1314<>0),(R1314-(R1314/R1338))+(S1312/S$10),\nIF(R1338<1,0,(R1314-(R1314/R1338))))))","v":0},{"$f":"IF(AND(T1312=0,S1314=0),0,\nIF(AND(T1312<>0,S1314=0),(T1312/T$10),\nIF(AND(T1313<>0,S1314<>0),(S1314-(S1314/S1338))+(T1312/T$10),\nIF(S1338<1,0,(S1314-(S1314/S1338))))))","v":0},{"$f":"IF(AND(U1312=0,T1314=0),0,\nIF(AND(U1312<>0,T1314=0),(U1312/U$10),\nIF(AND(U1313<>0,T1314<>0),(T1314-(T1314/T1338))+(U1312/U$10),\nIF(T1338<1,0,(T1314-(T1314/T1338))))))","v":0},{"$f":"IF(AND(V1312=0,U1314=0),0,\nIF(AND(V1312<>0,U1314=0),(V1312/V$10),\nIF(AND(V1313<>0,U1314<>0),(U1314-(U1314/U1338))+(V1312/V$10),\nIF(U1338<1,0,(U1314-(U1314/U1338))))))","v":0},{"$f":"IF(AND(W1312=0,V1314=0),0,\nIF(AND(W1312<>0,V1314=0),(W1312/W$10),\nIF(AND(W1313<>0,V1314<>0),(V1314-(V1314/V1338))+(W1312/W$10),\nIF(V1338<1,0,(V1314-(V1314/V1338))))))","v":0}]
[{"$f":"A1314+1","v":0},"Depreciated starting RAB",{"$f":"C1310/C$10","v":145.3050915086707},{"$f":"IF(C1339=\"n/a\",C1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,C1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,C1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":145.3050915086707},{"$f":"IF(D1339=\"n/a\",D1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,D1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,D1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":145.3050915086707},{"$f":"IF(E1339=\"n/a\",E1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,E1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,E1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":145.3050915086707},{"$f":"IF(F1339=\"n/a\",F1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,F1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,F1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":145.3050915086707},{"$f":"IF(G1339=\"n/a\",G1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,G1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,G1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":145.3050915086707},{"$f":"IF(H1339=\"n/a\",H1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,H1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,H1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":145.3050915086707},{"$f":"IF(I1339=\"n/a\",I1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,I1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,I1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":145.3050915086707},{"$f":"IF(J1339=\"n/a\",J1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,J1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,J1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":145.3050915086707},{"$f":"IF(K1339=\"n/a\",K1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,K1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,K1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":145.3050915086707},{"$f":"IF(L1339=\"n/a\",L1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,L1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,L1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":145.3050915086707},{"$f":"IF(M1339=\"n/a\",M1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,M1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,M1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":145.3050915086707},{"$f":"IF(N1339=\"n/a\",N1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,N1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,N1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":145.3050915086707},{"$f":"IF(O1339=\"n/a\",O1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,O1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,O1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":145.3050915086707},{"$f":"IF(P1339=\"n/a\",P1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,P1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,P1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":145.3050915086707},{"$f":"IF(Q1339=\"n/a\",Q1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,Q1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,Q1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":145.3050915086707},{"$f":"IF(R1339=\"n/a\",R1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,R1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,R1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":145.3050915086707},{"$f":"IF(S1339=\"n/a\",S1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,S1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,S1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":145.3050915086707},{"$f":"IF(T1339=\"n/a\",T1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,T1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,T1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":145.3050915086707},{"$f":"IF(U1339=\"n/a\",U1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,U1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,U1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":145.3050915086707},{"$f":"IF(V1339=\"n/a\",V1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,V1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,V1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":145.3050915086707}]
[{"$f":"A1315+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1316)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D1310*((1+D$11)^0.5)/D$10)","v":2.0666155164208004},{"$f":"IF(D1340=\"n/a\",D1316,IFERROR(IF((OFFSET($C1316,0,$A1316))<0,\nMIN(0,D1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1311,-$A1315,$A1316)))),\nMAX(0,D1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1311,-$A1315,$A1316))))),0))","v":1.9977283325401072},1.9288411486594139,1.8599539647787207,1.7910667808980274,1.7221795970173341,1.6532924131366409,1.5844052292559476,1.5155180453752544,1.4466308614945611,1.3777436776138678,1.3088564937331746,1.2399693098524813,1.1710821259717881,1.1021949420910948,1.0333077582104016,0.96442057432970818,0.89553339044901481,0.82664620656832144,0.75775902268762807]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E1310*((1+E$11)^0.5)/E$10)","v":0.80852949710180855},{"$f":"IF(E1341=\"n/a\",E1317,IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,E1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1312,-$A1316,$A1317)))),\nMAX(0,E1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1312,-$A1316,$A1317))))),0))","v":0.78157851386508159},0.75462753062835464,0.72767654739162768,0.70072556415490073,0.67377458091817377,0.64682359768144682,0.61987261444471986,0.59292163120799291,0.56597064797126595,0.53901966473453899,0.51206868149781204,0.48511769826108508,0.45816671502435813,0.43121573178763117,0.40426474855090422,0.37731376531417726,0.35036278207745031,0.32341179884072335]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F1310*((1+F$11)^0.5)/F$10)","v":0.13794356160480786},{"$f":"IF(F1342=\"n/a\",F1318,IFERROR(IF((OFFSET($C1318,0,$A1318))<0,\nMIN(0,F1318-(OFFSET($C1318,0,$A1318)/(OFFSET($C1313,-$A1317,$A1318)))),\nMAX(0,F1318-(OFFSET($C1318,0,$A1318)/(OFFSET($C1313,-$A1317,$A1318))))),0))","v":0.13334544288464761},0.12874732416448736,0.1241492054443271,0.11955108672416684,0.11495296800400658,0.11035484928384631,0.10575673056368605,0.10115861184352579,9.6560493123365523E-2,9.196237440320526E-2,8.7364255683044997E-2,8.2766136962884734E-2,7.8168018242724471E-2,7.3569899522564208E-2,6.8971780802403945E-2,6.4373662082243682E-2,5.9775543362083419E-2]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G1310*((1+G$11)^0.5)/G$10)","v":0.26438367271541963},{"$f":"IF(G1343=\"n/a\",G1319,IFERROR(IF((OFFSET($C1319,0,$A1319))<0,\nMIN(0,G1319-(OFFSET($C1319,0,$A1319)/(OFFSET($C1314,-$A1318,$A1319)))),\nMAX(0,G1319-(OFFSET($C1319,0,$A1319)/(OFFSET($C1314,-$A1318,$A1319))))),0))","v":0.25557088362490565},0.24675809453439168,0.23794530544387771,0.22913251635336374,0.22031972726284976,0.21150693817233579,0.20269414908182182,0.19388135999130784,0.18506857090079387,0.1762557818102799,0.16744299271976593,0.15863020362925195,0.14981741453873798,0.14100462544822401,0.13219183635771004,0.12337904726719605]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H1310*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1344=\"n/a\",H1320,IFERROR(IF((OFFSET($C1320,0,$A1320))<0,\nMIN(0,H1320-(OFFSET($C1320,0,$A1320)/(OFFSET($C1315,-$A1319,$A1320)))),\nMAX(0,H1320-(OFFSET($C1320,0,$A1320)/(OFFSET($C1315,-$A1319,$A1320))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I1310*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1345=\"n/a\",I1321,IFERROR(IF((OFFSET($C1321,0,$A1321))<0,\nMIN(0,I1321-(OFFSET($C1321,0,$A1321)/(OFFSET($C1316,-$A1320,$A1321)))),\nMAX(0,I1321-(OFFSET($C1321,0,$A1321)/(OFFSET($C1316,-$A1320,$A1321))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J1310*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1346=\"n/a\",J1322,IFERROR(IF((OFFSET($C1322,0,$A1322))<0,\nMIN(0,J1322-(OFFSET($C1322,0,$A1322)/(OFFSET($C1317,-$A1321,$A1322)))),\nMAX(0,J1322-(OFFSET($C1322,0,$A1322)/(OFFSET($C1317,-$A1321,$A1322))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K1310*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1347=\"n/a\",K1323,IFERROR(IF((OFFSET($C1323,0,$A1323))<0,\nMIN(0,K1323-(OFFSET($C1323,0,$A1323)/(OFFSET($C1318,-$A1322,$A1323)))),\nMAX(0,K1323-(OFFSET($C1323,0,$A1323)/(OFFSET($C1318,-$A1322,$A1323))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L1310*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1348=\"n/a\",L1324,IFERROR(IF((OFFSET($C1324,0,$A1324))<0,\nMIN(0,L1324-(OFFSET($C1324,0,$A1324)/(OFFSET($C1319,-$A1323,$A1324)))),\nMAX(0,L1324-(OFFSET($C1324,0,$A1324)/(OFFSET($C1319,-$A1323,$A1324))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1310*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1349=\"n/a\",M1325,IFERROR(IF((OFFSET($C1325,0,$A1325))<0,\nMIN(0,M1325-(OFFSET($C1325,0,$A1325)/(OFFSET($C1320,-$A1324,$A1325)))),\nMAX(0,M1325-(OFFSET($C1325,0,$A1325)/(OFFSET($C1320,-$A1324,$A1325))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1310*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1350=\"n/a\",N1326,IFERROR(IF((OFFSET($C1326,0,$A1326))<0,\nMIN(0,N1326-(OFFSET($C1326,0,$A1326)/(OFFSET($C1321,-$A1325,$A1326)))),\nMAX(0,N1326-(OFFSET($C1326,0,$A1326)/(OFFSET($C1321,-$A1325,$A1326))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1310*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1351=\"n/a\",O1327,IFERROR(IF((OFFSET($C1327,0,$A1327))<0,\nMIN(0,O1327-(OFFSET($C1327,0,$A1327)/(OFFSET($C1322,-$A1326,$A1327)))),\nMAX(0,O1327-(OFFSET($C1327,0,$A1327)/(OFFSET($C1322,-$A1326,$A1327))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1310*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1352=\"n/a\",P1328,IFERROR(IF((OFFSET($C1328,0,$A1328))<0,\nMIN(0,P1328-(OFFSET($C1328,0,$A1328)/(OFFSET($C1323,-$A1327,$A1328)))),\nMAX(0,P1328-(OFFSET($C1328,0,$A1328)/(OFFSET($C1323,-$A1327,$A1328))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1310*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1353=\"n/a\",Q1329,IFERROR(IF((OFFSET($C1329,0,$A1329))<0,\nMIN(0,Q1329-(OFFSET($C1329,0,$A1329)/(OFFSET($C1324,-$A1328,$A1329)))),\nMAX(0,Q1329-(OFFSET($C1329,0,$A1329)/(OFFSET($C1324,-$A1328,$A1329))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1310*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1354=\"n/a\",R1330,IFERROR(IF((OFFSET($C1330,0,$A1330))<0,\nMIN(0,R1330-(OFFSET($C1330,0,$A1330)/(OFFSET($C1325,-$A1329,$A1330)))),\nMAX(0,R1330-(OFFSET($C1330,0,$A1330)/(OFFSET($C1325,-$A1329,$A1330))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1310*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1355=\"n/a\",S1331,IFERROR(IF((OFFSET($C1331,0,$A1331))<0,\nMIN(0,S1331-(OFFSET($C1331,0,$A1331)/(OFFSET($C1326,-$A1330,$A1331)))),\nMAX(0,S1331-(OFFSET($C1331,0,$A1331)/(OFFSET($C1326,-$A1330,$A1331))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1310*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1356=\"n/a\",T1332,IFERROR(IF((OFFSET($C1332,0,$A1332))<0,\nMIN(0,T1332-(OFFSET($C1332,0,$A1332)/(OFFSET($C1327,-$A1331,$A1332)))),\nMAX(0,T1332-(OFFSET($C1332,0,$A1332)/(OFFSET($C1327,-$A1331,$A1332))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1310*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1357=\"n/a\",U1333,IFERROR(IF((OFFSET($C1333,0,$A1333))<0,\nMIN(0,U1333-(OFFSET($C1333,0,$A1333)/(OFFSET($C1328,-$A1332,$A1333)))),\nMAX(0,U1333-(OFFSET($C1333,0,$A1333)/(OFFSET($C1328,-$A1332,$A1333))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1310*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1358=\"n/a\",V1334,IFERROR(IF((OFFSET($C1334,0,$A1334))<0,\nMIN(0,V1334-(OFFSET($C1334,0,$A1334)/(OFFSET($C1329,-$A1333,$A1334)))),\nMAX(0,V1334-(OFFSET($C1334,0,$A1334)/(OFFSET($C1329,-$A1333,$A1334))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1335)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1310*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1338<1,D1312=0),0,\nIF(D1312=0,C1338-1,\nIF(C1338<1,D1313,\n(((C1338-1)*(C1314-(C1314/(C1338))))+((D1312/D$10)*D1313))/(D1314))))","v":0},{"$f":"IF(AND(D1338<1,E1312=0),0,\nIF(E1312=0,D1338-1,\nIF(D1338<1,E1313,\n(((D1338-1)*(D1314-(D1314/(D1338))))+((E1312/E$10)*E1313))/(E1314))))","v":0},{"$f":"IF(AND(E1338<1,F1312=0),0,\nIF(F1312=0,E1338-1,\nIF(E1338<1,F1313,\n(((E1338-1)*(E1314-(E1314/(E1338))))+((F1312/F$10)*F1313))/(F1314))))","v":0},{"$f":"IF(AND(F1338<1,G1312=0),0,\nIF(G1312=0,F1338-1,\nIF(F1338<1,G1313,\n(((F1338-1)*(F1314-(F1314/(F1338))))+((G1312/G$10)*G1313))/(G1314))))","v":0},{"$f":"IF(AND(G1338<1,H1312=0),0,\nIF(H1312=0,G1338-1,\nIF(G1338<1,H1313,\n(((G1338-1)*(G1314-(G1314/(G1338))))+((H1312/H$10)*H1313))/(H1314))))","v":0},{"$f":"IF(AND(H1338<1,I1312=0),0,\nIF(I1312=0,H1338-1,\nIF(H1338<1,I1313,\n(((H1338-1)*(H1314-(H1314/(H1338))))+((I1312/I$10)*I1313))/(I1314))))","v":0},{"$f":"IF(AND(I1338<1,J1312=0),0,\nIF(J1312=0,I1338-1,\nIF(I1338<1,J1313,\n(((I1338-1)*(I1314-(I1314/(I1338))))+((J1312/J$10)*J1313))/(J1314))))","v":0},{"$f":"IF(AND(J1338<1,K1312=0),0,\nIF(K1312=0,J1338-1,\nIF(J1338<1,K1313,\n(((J1338-1)*(J1314-(J1314/(J1338))))+((K1312/K$10)*K1313))/(K1314))))","v":0},{"$f":"IF(AND(K1338<1,L1312=0),0,\nIF(L1312=0,K1338-1,\nIF(K1338<1,L1313,\n(((K1338-1)*(K1314-(K1314/(K1338))))+((L1312/L$10)*L1313))/(L1314))))","v":0},{"$f":"IF(AND(L1338<1,M1312=0),0,\nIF(M1312=0,L1338-1,\nIF(L1338<1,M1313,\n(((L1338-1)*(L1314-(L1314/(L1338))))+((M1312/M$10)*M1313))/(M1314))))","v":0},{"$f":"IF(AND(M1338<1,N1312=0),0,\nIF(N1312=0,M1338-1,\nIF(M1338<1,N1313,\n(((M1338-1)*(M1314-(M1314/(M1338))))+((N1312/N$10)*N1313))/(N1314))))","v":0},{"$f":"IF(AND(N1338<1,O1312=0),0,\nIF(O1312=0,N1338-1,\nIF(N1338<1,O1313,\n(((N1338-1)*(N1314-(N1314/(N1338))))+((O1312/O$10)*O1313))/(O1314))))","v":0},{"$f":"IF(AND(O1338<1,P1312=0),0,\nIF(P1312=0,O1338-1,\nIF(O1338<1,P1313,\n(((O1338-1)*(O1314-(O1314/(O1338))))+((P1312/P$10)*P1313))/(P1314))))","v":0},{"$f":"IF(AND(P1338<1,Q1312=0),0,\nIF(Q1312=0,P1338-1,\nIF(P1338<1,Q1313,\n(((P1338-1)*(P1314-(P1314/(P1338))))+((Q1312/Q$10)*Q1313))/(Q1314))))","v":0},{"$f":"IF(AND(Q1338<1,R1312=0),0,\nIF(R1312=0,Q1338-1,\nIF(Q1338<1,R1313,\n(((Q1338-1)*(Q1314-(Q1314/(Q1338))))+((R1312/R$10)*R1313))/(R1314))))","v":0},{"$f":"IF(AND(R1338<1,S1312=0),0,\nIF(S1312=0,R1338-1,\nIF(R1338<1,S1313,\n(((R1338-1)*(R1314-(R1314/(R1338))))+((S1312/S$10)*S1313))/(S1314))))","v":0},{"$f":"IF(AND(S1338<1,T1312=0),0,\nIF(T1312=0,S1338-1,\nIF(S1338<1,T1313,\n(((S1338-1)*(S1314-(S1314/(S1338))))+((T1312/T$10)*T1313))/(T1314))))","v":0},{"$f":"IF(AND(T1338<1,U1312=0),0,\nIF(U1312=0,T1338-1,\nIF(T1338<1,U1313,\n(((T1338-1)*(T1314-(T1314/(T1338))))+((U1312/U$10)*U1313))/(U1314))))","v":0},{"$f":"IF(AND(U1338<1,V1312=0),0,\nIF(V1312=0,U1338-1,\nIF(U1338<1,V1313,\n(((U1338-1)*(U1314-(U1314/(U1338))))+((V1312/V$10)*V1313))/(V1314))))","v":0},{"$f":"IF(AND(V1338<1,W1312=0),0,\nIF(W1312=0,V1338-1,\nIF(V1338<1,W1313,\n(((V1338-1)*(V1314-(V1314/(V1338))))+((W1312/W$10)*W1313))/(W1314))))","v":0}]
[null,"RL Start RAB",{"$f":"C1311","v":"n/a"},{"$f":"IF(C1339=\"n/a\",\"n/a\",MAX(0,C1339-1))","v":"n/a"},{"$f":"IF(D1339=\"n/a\",\"n/a\",MAX(0,D1339-1))","v":"n/a"},{"$f":"IF(E1339=\"n/a\",\"n/a\",MAX(0,E1339-1))","v":"n/a"},{"$f":"IF(F1339=\"n/a\",\"n/a\",MAX(0,F1339-1))","v":"n/a"},{"$f":"IF(G1339=\"n/a\",\"n/a\",MAX(0,G1339-1))","v":"n/a"},{"$f":"IF(H1339=\"n/a\",\"n/a\",MAX(0,H1339-1))","v":"n/a"},{"$f":"IF(I1339=\"n/a\",\"n/a\",MAX(0,I1339-1))","v":"n/a"},{"$f":"IF(J1339=\"n/a\",\"n/a\",MAX(0,J1339-1))","v":"n/a"},{"$f":"IF(K1339=\"n/a\",\"n/a\",MAX(0,K1339-1))","v":"n/a"},{"$f":"IF(L1339=\"n/a\",\"n/a\",MAX(0,L1339-1))","v":"n/a"},{"$f":"IF(M1339=\"n/a\",\"n/a\",MAX(0,M1339-1))","v":"n/a"},{"$f":"IF(N1339=\"n/a\",\"n/a\",MAX(0,N1339-1))","v":"n/a"},{"$f":"IF(O1339=\"n/a\",\"n/a\",MAX(0,O1339-1))","v":"n/a"},{"$f":"IF(P1339=\"n/a\",\"n/a\",MAX(0,P1339-1))","v":"n/a"},{"$f":"IF(Q1339=\"n/a\",\"n/a\",MAX(0,Q1339-1))","v":"n/a"},{"$f":"IF(R1339=\"n/a\",\"n/a\",MAX(0,R1339-1))","v":"n/a"},{"$f":"IF(S1339=\"n/a\",\"n/a\",MAX(0,S1339-1))","v":"n/a"},{"$f":"IF(T1339=\"n/a\",\"n/a\",MAX(0,T1339-1))","v":"n/a"},{"$f":"IF(U1339=\"n/a\",\"n/a\",MAX(0,U1339-1))","v":"n/a"},{"$f":"IF(V1339=\"n/a\",\"n/a\",MAX(0,V1339-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1316)","v":"RL Capex 2020-21"},null,{"$f":"D1311","v":30.000000000000004},29.000000000000004,28.000000000000004,27.000000000000004,26.000000000000004,25.000000000000004,24.000000000000004,23.000000000000004,22.000000000000004,21.000000000000004,20.000000000000004,19.000000000000004,18.000000000000004,17.000000000000004,16.000000000000004,15.000000000000004,14.000000000000004,13.000000000000004,12.000000000000004,11.000000000000004]
[null,"RL Capex 2021-22",null,null,{"$f":"E1311","v":30.000000000000004},29.000000000000004,28.000000000000004,27.000000000000004,26.000000000000004,25.000000000000004,24.000000000000004,23.000000000000004,22.000000000000004,21.000000000000004,20.000000000000004,19.000000000000004,18.000000000000004,17.000000000000004,16.000000000000004,15.000000000000004,14.000000000000004,13.000000000000004,12.000000000000004]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1311","v":30.000000000000004},29.000000000000004,28.000000000000004,27.000000000000004,26.000000000000004,25.000000000000004,24.000000000000004,23.000000000000004,22.000000000000004,21.000000000000004,20.000000000000004,19.000000000000004,18.000000000000004,17.000000000000004,16.000000000000004,15.000000000000004,14.000000000000004,13.000000000000004]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1311","v":30.000000000000004},29.000000000000004,28.000000000000004,27.000000000000004,26.000000000000004,25.000000000000004,24.000000000000004,23.000000000000004,22.000000000000004,21.000000000000004,20.000000000000004,19.000000000000004,18.000000000000004,17.000000000000004,16.000000000000004,15.000000000000004,14.000000000000004]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1311","v":30.000000000000004},29.000000000000004,28.000000000000004,27.000000000000004,26.000000000000004,25.000000000000004,24.000000000000004,23.000000000000004,22.000000000000004,21.000000000000004,20.000000000000004,19.000000000000004,18.000000000000004,17.000000000000004,16.000000000000004,15.000000000000004]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1311","v":30.000000000000004},29.000000000000004,28.000000000000004,27.000000000000004,26.000000000000004,25.000000000000004,24.000000000000004,23.000000000000004,22.000000000000004,21.000000000000004,20.000000000000004,19.000000000000004,18.000000000000004,17.000000000000004,16.000000000000004]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1311","v":30.000000000000004},29.000000000000004,28.000000000000004,27.000000000000004,26.000000000000004,25.000000000000004,24.000000000000004,23.000000000000004,22.000000000000004,21.000000000000004,20.000000000000004,19.000000000000004,18.000000000000004,17.000000000000004]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1311","v":30.000000000000004},29.000000000000004,28.000000000000004,27.000000000000004,26.000000000000004,25.000000000000004,24.000000000000004,23.000000000000004,22.000000000000004,21.000000000000004,20.000000000000004,19.000000000000004,18.000000000000004]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1311","v":30.000000000000004},29.000000000000004,28.000000000000004,27.000000000000004,26.000000000000004,25.000000000000004,24.000000000000004,23.000000000000004,22.000000000000004,21.000000000000004,20.000000000000004,19.000000000000004]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1311","v":30.000000000000004},29.000000000000004,28.000000000000004,27.000000000000004,26.000000000000004,25.000000000000004,24.000000000000004,23.000000000000004,22.000000000000004,21.000000000000004,20.000000000000004]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1311","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1311","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1311","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1311","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1311","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1311","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1311","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1311","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1311","v":0},{"$f":"IF(V1358=\"n/a\",\"n/a\",MAX(0,V1358-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1311","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1311<>\"n/a\",C1311<>\"n/a\"),IF(SUM(C1314:C1336)=0,0,IF((SUMPRODUCT(C1314:C1336,C1338:C1360)/SUM(C1314:C1336))<0,1,(SUMPRODUCT(C1314:C1336,C1338:C1360)/SUM(C1314:C1336)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1311<>\"n/a\",D1311<>\"n/a\"),IF(SUM(D1314:D1336)=0,0,IF((SUMPRODUCT(D1314:D1336,D1338:D1360)/SUM(D1314:D1336))<0,1,(SUMPRODUCT(D1314:D1336,D1338:D1360)/SUM(D1314:D1336)))),\"n/a\"))","v":0.42069449247858792},{"$f":"(IF(OR($C1311<>\"n/a\",E1311<>\"n/a\"),IF(SUM(E1314:E1336)=0,0,IF((SUMPRODUCT(E1314:E1336,E1338:E1360)/SUM(E1314:E1336))<0,1,(SUMPRODUCT(E1314:E1336,E1338:E1360)/SUM(E1314:E1336)))),\"n/a\"))","v":0.55492038202272276},0.54545900437112227,0.56060081112157878,0.52110145223475934,0.48301917076980727,0.44635710507576887,0.41111840277571771,0.37730622080103704,0.34492372542585342,0.31397409230162393,0.28446050649187782,0.25638616250711105,0.22975426433983798,0.20456802549979769,0.18083066904931863,0.15854542763884022,0.13771554354259319,0.11834426869443973,0.10043486472387358]
[]
["Asset Class 26",{"$f":"VLOOKUP($A1363,'RFM input'!$E$7:$F$56,2,FALSE)","v":"ICT Legacy Assets"}]
[{"$f":"VALUE(REPLACE(A1363,1,12,\"\"))","v":26},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1364,0),\"enter input\")","v":130.16097554997478},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1364,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1364,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1364,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1364,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1364,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1364,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1364,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1364,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1364,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1364,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1364,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1364,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1364,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1364,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1364,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1364,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1364,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1364,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1364,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1364,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1364,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1364,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1364,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1364,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1364,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1364,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1364,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1364,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1364,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1364,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1364,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1364,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1364,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1364,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1364,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1364,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1364,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1364,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1364,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1364,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1364,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1364,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1364,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1364,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1364,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1364,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1364,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1364,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1364,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1364,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1364,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1364,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1364,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1364,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1364,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1364,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1364,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1364,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1364,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1364,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A1364,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1364,1))))","v":"N/A"},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1364,1))))","v":"N/A"},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1364,1))))","v":"N/A"},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1364,1))))","v":"N/A"},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1364,1))))","v":"N/A"},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1364,1))))","v":"N/A"},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1364,1))))","v":"N/A"},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1364,1))))","v":"N/A"},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1364,1))))","v":"N/A"},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1364,1))))","v":"N/A"},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1364,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1364,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1364,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1364,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1364,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1364,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1364,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1364,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1364,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1364,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1364,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1364,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1366=0,C1368=0),0,\nIF(AND(D1366<>0,C1368=0),(D1366/D$10),\nIF(AND(D1367<>0,C1368<>0),(C1368-(C1368/C1392))+(D1366/D$10),\nIF(C1392<1,0,(C1368-(C1368/C1392))))))","v":0},{"$f":"IF(AND(E1366=0,D1368=0),0,\nIF(AND(E1366<>0,D1368=0),(E1366/E$10),\nIF(AND(E1367<>0,D1368<>0),(D1368-(D1368/D1392))+(E1366/E$10),\nIF(D1392<1,0,(D1368-(D1368/D1392))))))","v":0},{"$f":"IF(AND(F1366=0,E1368=0),0,\nIF(AND(F1366<>0,E1368=0),(F1366/F$10),\nIF(AND(F1367<>0,E1368<>0),(E1368-(E1368/E1392))+(F1366/F$10),\nIF(E1392<1,0,(E1368-(E1368/E1392))))))","v":0},{"$f":"IF(AND(G1366=0,F1368=0),0,\nIF(AND(G1366<>0,F1368=0),(G1366/G$10),\nIF(AND(G1367<>0,F1368<>0),(F1368-(F1368/F1392))+(G1366/G$10),\nIF(F1392<1,0,(F1368-(F1368/F1392))))))","v":0},{"$f":"IF(AND(H1366=0,G1368=0),0,\nIF(AND(H1366<>0,G1368=0),(H1366/H$10),\nIF(AND(H1367<>0,G1368<>0),(G1368-(G1368/G1392))+(H1366/H$10),\nIF(G1392<1,0,(G1368-(G1368/G1392))))))","v":0},{"$f":"IF(AND(I1366=0,H1368=0),0,\nIF(AND(I1366<>0,H1368=0),(I1366/I$10),\nIF(AND(I1367<>0,H1368<>0),(H1368-(H1368/H1392))+(I1366/I$10),\nIF(H1392<1,0,(H1368-(H1368/H1392))))))","v":0},{"$f":"IF(AND(J1366=0,I1368=0),0,\nIF(AND(J1366<>0,I1368=0),(J1366/J$10),\nIF(AND(J1367<>0,I1368<>0),(I1368-(I1368/I1392))+(J1366/J$10),\nIF(I1392<1,0,(I1368-(I1368/I1392))))))","v":0},{"$f":"IF(AND(K1366=0,J1368=0),0,\nIF(AND(K1366<>0,J1368=0),(K1366/K$10),\nIF(AND(K1367<>0,J1368<>0),(J1368-(J1368/J1392))+(K1366/K$10),\nIF(J1392<1,0,(J1368-(J1368/J1392))))))","v":0},{"$f":"IF(AND(L1366=0,K1368=0),0,\nIF(AND(L1366<>0,K1368=0),(L1366/L$10),\nIF(AND(L1367<>0,K1368<>0),(K1368-(K1368/K1392))+(L1366/L$10),\nIF(K1392<1,0,(K1368-(K1368/K1392))))))","v":0},{"$f":"IF(AND(M1366=0,L1368=0),0,\nIF(AND(M1366<>0,L1368=0),(M1366/M$10),\nIF(AND(M1367<>0,L1368<>0),(L1368-(L1368/L1392))+(M1366/M$10),\nIF(L1392<1,0,(L1368-(L1368/L1392))))))","v":0},{"$f":"IF(AND(N1366=0,M1368=0),0,\nIF(AND(N1366<>0,M1368=0),(N1366/N$10),\nIF(AND(N1367<>0,M1368<>0),(M1368-(M1368/M1392))+(N1366/N$10),\nIF(M1392<1,0,(M1368-(M1368/M1392))))))","v":0},{"$f":"IF(AND(O1366=0,N1368=0),0,\nIF(AND(O1366<>0,N1368=0),(O1366/O$10),\nIF(AND(O1367<>0,N1368<>0),(N1368-(N1368/N1392))+(O1366/O$10),\nIF(N1392<1,0,(N1368-(N1368/N1392))))))","v":0},{"$f":"IF(AND(P1366=0,O1368=0),0,\nIF(AND(P1366<>0,O1368=0),(P1366/P$10),\nIF(AND(P1367<>0,O1368<>0),(O1368-(O1368/O1392))+(P1366/P$10),\nIF(O1392<1,0,(O1368-(O1368/O1392))))))","v":0},{"$f":"IF(AND(Q1366=0,P1368=0),0,\nIF(AND(Q1366<>0,P1368=0),(Q1366/Q$10),\nIF(AND(Q1367<>0,P1368<>0),(P1368-(P1368/P1392))+(Q1366/Q$10),\nIF(P1392<1,0,(P1368-(P1368/P1392))))))","v":0},{"$f":"IF(AND(R1366=0,Q1368=0),0,\nIF(AND(R1366<>0,Q1368=0),(R1366/R$10),\nIF(AND(R1367<>0,Q1368<>0),(Q1368-(Q1368/Q1392))+(R1366/R$10),\nIF(Q1392<1,0,(Q1368-(Q1368/Q1392))))))","v":0},{"$f":"IF(AND(S1366=0,R1368=0),0,\nIF(AND(S1366<>0,R1368=0),(S1366/S$10),\nIF(AND(S1367<>0,R1368<>0),(R1368-(R1368/R1392))+(S1366/S$10),\nIF(R1392<1,0,(R1368-(R1368/R1392))))))","v":0},{"$f":"IF(AND(T1366=0,S1368=0),0,\nIF(AND(T1366<>0,S1368=0),(T1366/T$10),\nIF(AND(T1367<>0,S1368<>0),(S1368-(S1368/S1392))+(T1366/T$10),\nIF(S1392<1,0,(S1368-(S1368/S1392))))))","v":0},{"$f":"IF(AND(U1366=0,T1368=0),0,\nIF(AND(U1366<>0,T1368=0),(U1366/U$10),\nIF(AND(U1367<>0,T1368<>0),(T1368-(T1368/T1392))+(U1366/U$10),\nIF(T1392<1,0,(T1368-(T1368/T1392))))))","v":0},{"$f":"IF(AND(V1366=0,U1368=0),0,\nIF(AND(V1366<>0,U1368=0),(V1366/V$10),\nIF(AND(V1367<>0,U1368<>0),(U1368-(U1368/U1392))+(V1366/V$10),\nIF(U1392<1,0,(U1368-(U1368/U1392))))))","v":0},{"$f":"IF(AND(W1366=0,V1368=0),0,\nIF(AND(W1366<>0,V1368=0),(W1366/W$10),\nIF(AND(W1367<>0,V1368<>0),(V1368-(V1368/V1392))+(W1366/W$10),\nIF(V1392<1,0,(V1368-(V1368/V1392))))))","v":0}]
[{"$f":"A1368+1","v":0},"Depreciated starting RAB",{"$f":"C1364/C$10","v":130.16097554997478},{"$f":"IF(C1393=\"n/a\",C1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,C1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,C1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":130.16097554997478},{"$f":"IF(D1393=\"n/a\",D1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,D1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,D1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":130.16097554997478},{"$f":"IF(E1393=\"n/a\",E1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,E1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,E1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":130.16097554997478},{"$f":"IF(F1393=\"n/a\",F1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,F1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,F1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":130.16097554997478},{"$f":"IF(G1393=\"n/a\",G1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,G1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,G1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":130.16097554997478},{"$f":"IF(H1393=\"n/a\",H1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,H1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,H1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":130.16097554997478},{"$f":"IF(I1393=\"n/a\",I1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,I1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,I1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":130.16097554997478},{"$f":"IF(J1393=\"n/a\",J1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,J1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,J1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":130.16097554997478},{"$f":"IF(K1393=\"n/a\",K1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,K1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,K1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":130.16097554997478},{"$f":"IF(L1393=\"n/a\",L1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,L1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,L1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":130.16097554997478},{"$f":"IF(M1393=\"n/a\",M1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,M1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,M1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":130.16097554997478},{"$f":"IF(N1393=\"n/a\",N1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,N1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,N1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":130.16097554997478},{"$f":"IF(O1393=\"n/a\",O1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,O1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,O1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":130.16097554997478},{"$f":"IF(P1393=\"n/a\",P1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,P1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,P1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":130.16097554997478},{"$f":"IF(Q1393=\"n/a\",Q1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,Q1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,Q1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":130.16097554997478},{"$f":"IF(R1393=\"n/a\",R1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,R1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,R1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":130.16097554997478},{"$f":"IF(S1393=\"n/a\",S1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,S1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,S1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":130.16097554997478},{"$f":"IF(T1393=\"n/a\",T1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,T1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,T1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":130.16097554997478},{"$f":"IF(U1393=\"n/a\",U1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,U1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,U1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":130.16097554997478},{"$f":"IF(V1393=\"n/a\",V1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,V1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,V1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":130.16097554997478}]
[{"$f":"A1369+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1370)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D1364*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1394=\"n/a\",D1370,IFERROR(IF((OFFSET($C1370,0,$A1370))<0,\nMIN(0,D1370-(OFFSET($C1370,0,$A1370)/(OFFSET($C1365,-$A1369,$A1370)))),\nMAX(0,D1370-(OFFSET($C1370,0,$A1370)/(OFFSET($C1365,-$A1369,$A1370))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E1364*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1395=\"n/a\",E1371,IFERROR(IF((OFFSET($C1371,0,$A1371))<0,\nMIN(0,E1371-(OFFSET($C1371,0,$A1371)/(OFFSET($C1366,-$A1370,$A1371)))),\nMAX(0,E1371-(OFFSET($C1371,0,$A1371)/(OFFSET($C1366,-$A1370,$A1371))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F1364*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1396=\"n/a\",F1372,IFERROR(IF((OFFSET($C1372,0,$A1372))<0,\nMIN(0,F1372-(OFFSET($C1372,0,$A1372)/(OFFSET($C1367,-$A1371,$A1372)))),\nMAX(0,F1372-(OFFSET($C1372,0,$A1372)/(OFFSET($C1367,-$A1371,$A1372))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G1364*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1397=\"n/a\",G1373,IFERROR(IF((OFFSET($C1373,0,$A1373))<0,\nMIN(0,G1373-(OFFSET($C1373,0,$A1373)/(OFFSET($C1368,-$A1372,$A1373)))),\nMAX(0,G1373-(OFFSET($C1373,0,$A1373)/(OFFSET($C1368,-$A1372,$A1373))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H1364*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1398=\"n/a\",H1374,IFERROR(IF((OFFSET($C1374,0,$A1374))<0,\nMIN(0,H1374-(OFFSET($C1374,0,$A1374)/(OFFSET($C1369,-$A1373,$A1374)))),\nMAX(0,H1374-(OFFSET($C1374,0,$A1374)/(OFFSET($C1369,-$A1373,$A1374))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I1364*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1399=\"n/a\",I1375,IFERROR(IF((OFFSET($C1375,0,$A1375))<0,\nMIN(0,I1375-(OFFSET($C1375,0,$A1375)/(OFFSET($C1370,-$A1374,$A1375)))),\nMAX(0,I1375-(OFFSET($C1375,0,$A1375)/(OFFSET($C1370,-$A1374,$A1375))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J1364*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1400=\"n/a\",J1376,IFERROR(IF((OFFSET($C1376,0,$A1376))<0,\nMIN(0,J1376-(OFFSET($C1376,0,$A1376)/(OFFSET($C1371,-$A1375,$A1376)))),\nMAX(0,J1376-(OFFSET($C1376,0,$A1376)/(OFFSET($C1371,-$A1375,$A1376))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K1364*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1401=\"n/a\",K1377,IFERROR(IF((OFFSET($C1377,0,$A1377))<0,\nMIN(0,K1377-(OFFSET($C1377,0,$A1377)/(OFFSET($C1372,-$A1376,$A1377)))),\nMAX(0,K1377-(OFFSET($C1377,0,$A1377)/(OFFSET($C1372,-$A1376,$A1377))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L1364*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1402=\"n/a\",L1378,IFERROR(IF((OFFSET($C1378,0,$A1378))<0,\nMIN(0,L1378-(OFFSET($C1378,0,$A1378)/(OFFSET($C1373,-$A1377,$A1378)))),\nMAX(0,L1378-(OFFSET($C1378,0,$A1378)/(OFFSET($C1373,-$A1377,$A1378))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1364*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1403=\"n/a\",M1379,IFERROR(IF((OFFSET($C1379,0,$A1379))<0,\nMIN(0,M1379-(OFFSET($C1379,0,$A1379)/(OFFSET($C1374,-$A1378,$A1379)))),\nMAX(0,M1379-(OFFSET($C1379,0,$A1379)/(OFFSET($C1374,-$A1378,$A1379))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1364*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1404=\"n/a\",N1380,IFERROR(IF((OFFSET($C1380,0,$A1380))<0,\nMIN(0,N1380-(OFFSET($C1380,0,$A1380)/(OFFSET($C1375,-$A1379,$A1380)))),\nMAX(0,N1380-(OFFSET($C1380,0,$A1380)/(OFFSET($C1375,-$A1379,$A1380))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1364*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1405=\"n/a\",O1381,IFERROR(IF((OFFSET($C1381,0,$A1381))<0,\nMIN(0,O1381-(OFFSET($C1381,0,$A1381)/(OFFSET($C1376,-$A1380,$A1381)))),\nMAX(0,O1381-(OFFSET($C1381,0,$A1381)/(OFFSET($C1376,-$A1380,$A1381))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1364*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1406=\"n/a\",P1382,IFERROR(IF((OFFSET($C1382,0,$A1382))<0,\nMIN(0,P1382-(OFFSET($C1382,0,$A1382)/(OFFSET($C1377,-$A1381,$A1382)))),\nMAX(0,P1382-(OFFSET($C1382,0,$A1382)/(OFFSET($C1377,-$A1381,$A1382))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1364*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1407=\"n/a\",Q1383,IFERROR(IF((OFFSET($C1383,0,$A1383))<0,\nMIN(0,Q1383-(OFFSET($C1383,0,$A1383)/(OFFSET($C1378,-$A1382,$A1383)))),\nMAX(0,Q1383-(OFFSET($C1383,0,$A1383)/(OFFSET($C1378,-$A1382,$A1383))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1364*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1408=\"n/a\",R1384,IFERROR(IF((OFFSET($C1384,0,$A1384))<0,\nMIN(0,R1384-(OFFSET($C1384,0,$A1384)/(OFFSET($C1379,-$A1383,$A1384)))),\nMAX(0,R1384-(OFFSET($C1384,0,$A1384)/(OFFSET($C1379,-$A1383,$A1384))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1364*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1409=\"n/a\",S1385,IFERROR(IF((OFFSET($C1385,0,$A1385))<0,\nMIN(0,S1385-(OFFSET($C1385,0,$A1385)/(OFFSET($C1380,-$A1384,$A1385)))),\nMAX(0,S1385-(OFFSET($C1385,0,$A1385)/(OFFSET($C1380,-$A1384,$A1385))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1364*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1410=\"n/a\",T1386,IFERROR(IF((OFFSET($C1386,0,$A1386))<0,\nMIN(0,T1386-(OFFSET($C1386,0,$A1386)/(OFFSET($C1381,-$A1385,$A1386)))),\nMAX(0,T1386-(OFFSET($C1386,0,$A1386)/(OFFSET($C1381,-$A1385,$A1386))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1364*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1411=\"n/a\",U1387,IFERROR(IF((OFFSET($C1387,0,$A1387))<0,\nMIN(0,U1387-(OFFSET($C1387,0,$A1387)/(OFFSET($C1382,-$A1386,$A1387)))),\nMAX(0,U1387-(OFFSET($C1387,0,$A1387)/(OFFSET($C1382,-$A1386,$A1387))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1364*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1412=\"n/a\",V1388,IFERROR(IF((OFFSET($C1388,0,$A1388))<0,\nMIN(0,V1388-(OFFSET($C1388,0,$A1388)/(OFFSET($C1383,-$A1387,$A1388)))),\nMAX(0,V1388-(OFFSET($C1388,0,$A1388)/(OFFSET($C1383,-$A1387,$A1388))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1389)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1364*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1392<1,D1366=0),0,\nIF(D1366=0,C1392-1,\nIF(C1392<1,D1367,\n(((C1392-1)*(C1368-(C1368/(C1392))))+((D1366/D$10)*D1367))/(D1368))))","v":0},{"$f":"IF(AND(D1392<1,E1366=0),0,\nIF(E1366=0,D1392-1,\nIF(D1392<1,E1367,\n(((D1392-1)*(D1368-(D1368/(D1392))))+((E1366/E$10)*E1367))/(E1368))))","v":0},{"$f":"IF(AND(E1392<1,F1366=0),0,\nIF(F1366=0,E1392-1,\nIF(E1392<1,F1367,\n(((E1392-1)*(E1368-(E1368/(E1392))))+((F1366/F$10)*F1367))/(F1368))))","v":0},{"$f":"IF(AND(F1392<1,G1366=0),0,\nIF(G1366=0,F1392-1,\nIF(F1392<1,G1367,\n(((F1392-1)*(F1368-(F1368/(F1392))))+((G1366/G$10)*G1367))/(G1368))))","v":0},{"$f":"IF(AND(G1392<1,H1366=0),0,\nIF(H1366=0,G1392-1,\nIF(G1392<1,H1367,\n(((G1392-1)*(G1368-(G1368/(G1392))))+((H1366/H$10)*H1367))/(H1368))))","v":0},{"$f":"IF(AND(H1392<1,I1366=0),0,\nIF(I1366=0,H1392-1,\nIF(H1392<1,I1367,\n(((H1392-1)*(H1368-(H1368/(H1392))))+((I1366/I$10)*I1367))/(I1368))))","v":0},{"$f":"IF(AND(I1392<1,J1366=0),0,\nIF(J1366=0,I1392-1,\nIF(I1392<1,J1367,\n(((I1392-1)*(I1368-(I1368/(I1392))))+((J1366/J$10)*J1367))/(J1368))))","v":0},{"$f":"IF(AND(J1392<1,K1366=0),0,\nIF(K1366=0,J1392-1,\nIF(J1392<1,K1367,\n(((J1392-1)*(J1368-(J1368/(J1392))))+((K1366/K$10)*K1367))/(K1368))))","v":0},{"$f":"IF(AND(K1392<1,L1366=0),0,\nIF(L1366=0,K1392-1,\nIF(K1392<1,L1367,\n(((K1392-1)*(K1368-(K1368/(K1392))))+((L1366/L$10)*L1367))/(L1368))))","v":0},{"$f":"IF(AND(L1392<1,M1366=0),0,\nIF(M1366=0,L1392-1,\nIF(L1392<1,M1367,\n(((L1392-1)*(L1368-(L1368/(L1392))))+((M1366/M$10)*M1367))/(M1368))))","v":0},{"$f":"IF(AND(M1392<1,N1366=0),0,\nIF(N1366=0,M1392-1,\nIF(M1392<1,N1367,\n(((M1392-1)*(M1368-(M1368/(M1392))))+((N1366/N$10)*N1367))/(N1368))))","v":0},{"$f":"IF(AND(N1392<1,O1366=0),0,\nIF(O1366=0,N1392-1,\nIF(N1392<1,O1367,\n(((N1392-1)*(N1368-(N1368/(N1392))))+((O1366/O$10)*O1367))/(O1368))))","v":0},{"$f":"IF(AND(O1392<1,P1366=0),0,\nIF(P1366=0,O1392-1,\nIF(O1392<1,P1367,\n(((O1392-1)*(O1368-(O1368/(O1392))))+((P1366/P$10)*P1367))/(P1368))))","v":0},{"$f":"IF(AND(P1392<1,Q1366=0),0,\nIF(Q1366=0,P1392-1,\nIF(P1392<1,Q1367,\n(((P1392-1)*(P1368-(P1368/(P1392))))+((Q1366/Q$10)*Q1367))/(Q1368))))","v":0},{"$f":"IF(AND(Q1392<1,R1366=0),0,\nIF(R1366=0,Q1392-1,\nIF(Q1392<1,R1367,\n(((Q1392-1)*(Q1368-(Q1368/(Q1392))))+((R1366/R$10)*R1367))/(R1368))))","v":0},{"$f":"IF(AND(R1392<1,S1366=0),0,\nIF(S1366=0,R1392-1,\nIF(R1392<1,S1367,\n(((R1392-1)*(R1368-(R1368/(R1392))))+((S1366/S$10)*S1367))/(S1368))))","v":0},{"$f":"IF(AND(S1392<1,T1366=0),0,\nIF(T1366=0,S1392-1,\nIF(S1392<1,T1367,\n(((S1392-1)*(S1368-(S1368/(S1392))))+((T1366/T$10)*T1367))/(T1368))))","v":0},{"$f":"IF(AND(T1392<1,U1366=0),0,\nIF(U1366=0,T1392-1,\nIF(T1392<1,U1367,\n(((T1392-1)*(T1368-(T1368/(T1392))))+((U1366/U$10)*U1367))/(U1368))))","v":0},{"$f":"IF(AND(U1392<1,V1366=0),0,\nIF(V1366=0,U1392-1,\nIF(U1392<1,V1367,\n(((U1392-1)*(U1368-(U1368/(U1392))))+((V1366/V$10)*V1367))/(V1368))))","v":0},{"$f":"IF(AND(V1392<1,W1366=0),0,\nIF(W1366=0,V1392-1,\nIF(V1392<1,W1367,\n(((V1392-1)*(V1368-(V1368/(V1392))))+((W1366/W$10)*W1367))/(W1368))))","v":0}]
[null,"RL Start RAB",{"$f":"C1365","v":"n/a"},{"$f":"IF(C1393=\"n/a\",\"n/a\",MAX(0,C1393-1))","v":"n/a"},{"$f":"IF(D1393=\"n/a\",\"n/a\",MAX(0,D1393-1))","v":"n/a"},{"$f":"IF(E1393=\"n/a\",\"n/a\",MAX(0,E1393-1))","v":"n/a"},{"$f":"IF(F1393=\"n/a\",\"n/a\",MAX(0,F1393-1))","v":"n/a"},{"$f":"IF(G1393=\"n/a\",\"n/a\",MAX(0,G1393-1))","v":"n/a"},{"$f":"IF(H1393=\"n/a\",\"n/a\",MAX(0,H1393-1))","v":"n/a"},{"$f":"IF(I1393=\"n/a\",\"n/a\",MAX(0,I1393-1))","v":"n/a"},{"$f":"IF(J1393=\"n/a\",\"n/a\",MAX(0,J1393-1))","v":"n/a"},{"$f":"IF(K1393=\"n/a\",\"n/a\",MAX(0,K1393-1))","v":"n/a"},{"$f":"IF(L1393=\"n/a\",\"n/a\",MAX(0,L1393-1))","v":"n/a"},{"$f":"IF(M1393=\"n/a\",\"n/a\",MAX(0,M1393-1))","v":"n/a"},{"$f":"IF(N1393=\"n/a\",\"n/a\",MAX(0,N1393-1))","v":"n/a"},{"$f":"IF(O1393=\"n/a\",\"n/a\",MAX(0,O1393-1))","v":"n/a"},{"$f":"IF(P1393=\"n/a\",\"n/a\",MAX(0,P1393-1))","v":"n/a"},{"$f":"IF(Q1393=\"n/a\",\"n/a\",MAX(0,Q1393-1))","v":"n/a"},{"$f":"IF(R1393=\"n/a\",\"n/a\",MAX(0,R1393-1))","v":"n/a"},{"$f":"IF(S1393=\"n/a\",\"n/a\",MAX(0,S1393-1))","v":"n/a"},{"$f":"IF(T1393=\"n/a\",\"n/a\",MAX(0,T1393-1))","v":"n/a"},{"$f":"IF(U1393=\"n/a\",\"n/a\",MAX(0,U1393-1))","v":"n/a"},{"$f":"IF(V1393=\"n/a\",\"n/a\",MAX(0,V1393-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1370)","v":"RL Capex 2020-21"},null,{"$f":"D1365","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,{"$f":"E1365","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1365","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1365","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1365","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1365","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1365","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1365","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1365","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1365","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1365","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1365","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1365","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1365","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1365","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1365","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1365","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1365","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1365","v":0},{"$f":"IF(V1412=\"n/a\",\"n/a\",MAX(0,V1412-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1365","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1365<>\"n/a\",C1365<>\"n/a\"),IF(SUM(C1368:C1390)=0,0,IF((SUMPRODUCT(C1368:C1390,C1392:C1414)/SUM(C1368:C1390))<0,1,(SUMPRODUCT(C1368:C1390,C1392:C1414)/SUM(C1368:C1390)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1365<>\"n/a\",D1365<>\"n/a\"),IF(SUM(D1368:D1390)=0,0,IF((SUMPRODUCT(D1368:D1390,D1392:D1414)/SUM(D1368:D1390))<0,1,(SUMPRODUCT(D1368:D1390,D1392:D1414)/SUM(D1368:D1390)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1365<>\"n/a\",E1365<>\"n/a\"),IF(SUM(E1368:E1390)=0,0,IF((SUMPRODUCT(E1368:E1390,E1392:E1414)/SUM(E1368:E1390))<0,1,(SUMPRODUCT(E1368:E1390,E1392:E1414)/SUM(E1368:E1390)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 27",{"$f":"VLOOKUP($A1417,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Initial Leases (10 yr life)"}]
[{"$f":"VALUE(REPLACE(A1417,1,12,\"\"))","v":27},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1418,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1418,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1418,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1418,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1418,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1418,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1418,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1418,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1418,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1418,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1418,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1418,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1418,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1418,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1418,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1418,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1418,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1418,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1418,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1418,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1418,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1418,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1418,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1418,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1418,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1418,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1418,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1418,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1418,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1418,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1418,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1418,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1418,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1418,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1418,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1418,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1418,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1418,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1418,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1418,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1418,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1418,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1418,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1418,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1418,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1418,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1418,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1418,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1418,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1418,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1418,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1418,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1418,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1418,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1418,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1418,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1418,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1418,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1418,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1418,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1418,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A1418,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1418,1))))","v":10},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1418,1))))","v":10},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1418,1))))","v":10},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1418,1))))","v":10},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1418,1))))","v":10},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1418,1))))","v":10},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1418,1))))","v":10},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1418,1))))","v":10},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1418,1))))","v":10},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1418,1))))","v":10},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1418,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1418,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1418,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1418,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1418,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1418,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1418,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1418,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1418,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1418,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1418,0),0)))","v":53.6651388632622},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1418,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1418,0),0)))","v":4.3331662541036575},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1418,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1420=0,C1422=0),0,\nIF(AND(D1420<>0,C1422=0),(D1420/D$10),\nIF(AND(D1421<>0,C1422<>0),(C1422-(C1422/C1446))+(D1420/D$10),\nIF(C1446<1,0,(C1422-(C1422/C1446))))))","v":0},{"$f":"IF(AND(E1420=0,D1422=0),0,\nIF(AND(E1420<>0,D1422=0),(E1420/E$10),\nIF(AND(E1421<>0,D1422<>0),(D1422-(D1422/D1446))+(E1420/E$10),\nIF(D1446<1,0,(D1422-(D1422/D1446))))))","v":0},{"$f":"IF(AND(F1420=0,E1422=0),0,\nIF(AND(F1420<>0,E1422=0),(F1420/F$10),\nIF(AND(F1421<>0,E1422<>0),(E1422-(E1422/E1446))+(F1420/F$10),\nIF(E1446<1,0,(E1422-(E1422/E1446))))))","v":0},{"$f":"IF(AND(G1420=0,F1422=0),0,\nIF(AND(G1420<>0,F1422=0),(G1420/G$10),\nIF(AND(G1421<>0,F1422<>0),(F1422-(F1422/F1446))+(G1420/G$10),\nIF(F1446<1,0,(F1422-(F1422/F1446))))))","v":0},{"$f":"IF(AND(H1420=0,G1422=0),0,\nIF(AND(H1420<>0,G1422=0),(H1420/H$10),\nIF(AND(H1421<>0,G1422<>0),(G1422-(G1422/G1446))+(H1420/H$10),\nIF(G1446<1,0,(G1422-(G1422/G1446))))))","v":44.990391949288885},{"$f":"IF(AND(I1420=0,H1422=0),0,\nIF(AND(I1420<>0,H1422=0),(I1420/I$10),\nIF(AND(I1421<>0,H1422<>0),(H1422-(H1422/H1446))+(I1420/I$10),\nIF(H1446<1,0,(H1422-(H1422/H1446))))))","v":34.60759348022912},{"$f":"IF(AND(J1420=0,I1422=0),0,\nIF(AND(J1420<>0,I1422=0),(J1420/J$10),\nIF(AND(J1421<>0,I1422<>0),(I1422-(I1422/I1446))+(J1420/J$10),\nIF(I1446<1,0,(I1422-(I1422/I1446))))))","v":24.224795011169356},{"$f":"IF(AND(K1420=0,J1422=0),0,\nIF(AND(K1420<>0,J1422=0),(K1420/K$10),\nIF(AND(K1421<>0,J1422<>0),(J1422-(J1422/J1446))+(K1420/K$10),\nIF(J1446<1,0,(J1422-(J1422/J1446))))))","v":13.841996542109593},{"$f":"IF(AND(L1420=0,K1422=0),0,\nIF(AND(L1420<>0,K1422=0),(L1420/L$10),\nIF(AND(L1421<>0,K1422<>0),(K1422-(K1422/K1446))+(L1420/L$10),\nIF(K1446<1,0,(K1422-(K1422/K1446))))))","v":3.4591980730498317},{"$f":"IF(AND(M1420=0,L1422=0),0,\nIF(AND(M1420<>0,L1422=0),(M1420/M$10),\nIF(AND(M1421<>0,L1422<>0),(L1422-(L1422/L1446))+(M1420/M$10),\nIF(L1446<1,0,(L1422-(L1422/L1446))))))","v":0},{"$f":"IF(AND(N1420=0,M1422=0),0,\nIF(AND(N1420<>0,M1422=0),(N1420/N$10),\nIF(AND(N1421<>0,M1422<>0),(M1422-(M1422/M1446))+(N1420/N$10),\nIF(M1446<1,0,(M1422-(M1422/M1446))))))","v":0},{"$f":"IF(AND(O1420=0,N1422=0),0,\nIF(AND(O1420<>0,N1422=0),(O1420/O$10),\nIF(AND(O1421<>0,N1422<>0),(N1422-(N1422/N1446))+(O1420/O$10),\nIF(N1446<1,0,(N1422-(N1422/N1446))))))","v":0},{"$f":"IF(AND(P1420=0,O1422=0),0,\nIF(AND(P1420<>0,O1422=0),(P1420/P$10),\nIF(AND(P1421<>0,O1422<>0),(O1422-(O1422/O1446))+(P1420/P$10),\nIF(O1446<1,0,(O1422-(O1422/O1446))))))","v":0},{"$f":"IF(AND(Q1420=0,P1422=0),0,\nIF(AND(Q1420<>0,P1422=0),(Q1420/Q$10),\nIF(AND(Q1421<>0,P1422<>0),(P1422-(P1422/P1446))+(Q1420/Q$10),\nIF(P1446<1,0,(P1422-(P1422/P1446))))))","v":0},{"$f":"IF(AND(R1420=0,Q1422=0),0,\nIF(AND(R1420<>0,Q1422=0),(R1420/R$10),\nIF(AND(R1421<>0,Q1422<>0),(Q1422-(Q1422/Q1446))+(R1420/R$10),\nIF(Q1446<1,0,(Q1422-(Q1422/Q1446))))))","v":0},{"$f":"IF(AND(S1420=0,R1422=0),0,\nIF(AND(S1420<>0,R1422=0),(S1420/S$10),\nIF(AND(S1421<>0,R1422<>0),(R1422-(R1422/R1446))+(S1420/S$10),\nIF(R1446<1,0,(R1422-(R1422/R1446))))))","v":0},{"$f":"IF(AND(T1420=0,S1422=0),0,\nIF(AND(T1420<>0,S1422=0),(T1420/T$10),\nIF(AND(T1421<>0,S1422<>0),(S1422-(S1422/S1446))+(T1420/T$10),\nIF(S1446<1,0,(S1422-(S1422/S1446))))))","v":0},{"$f":"IF(AND(U1420=0,T1422=0),0,\nIF(AND(U1420<>0,T1422=0),(U1420/U$10),\nIF(AND(U1421<>0,T1422<>0),(T1422-(T1422/T1446))+(U1420/U$10),\nIF(T1446<1,0,(T1422-(T1422/T1446))))))","v":0},{"$f":"IF(AND(V1420=0,U1422=0),0,\nIF(AND(V1420<>0,U1422=0),(V1420/V$10),\nIF(AND(V1421<>0,U1422<>0),(U1422-(U1422/U1446))+(V1420/V$10),\nIF(U1446<1,0,(U1422-(U1422/U1446))))))","v":0},{"$f":"IF(AND(W1420=0,V1422=0),0,\nIF(AND(W1420<>0,V1422=0),(W1420/W$10),\nIF(AND(W1421<>0,V1422<>0),(V1422-(V1422/V1446))+(W1420/W$10),\nIF(V1446<1,0,(V1422-(V1422/V1446))))))","v":0}]
[{"$f":"A1422+1","v":0},"Depreciated starting RAB",{"$f":"C1418/C$10","v":0},{"$f":"IF(C1447=\"n/a\",C1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,C1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,C1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(D1447=\"n/a\",D1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,D1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,D1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(E1447=\"n/a\",E1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,E1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,E1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(F1447=\"n/a\",F1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,F1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,F1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(G1447=\"n/a\",G1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,G1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,G1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(H1447=\"n/a\",H1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,H1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,H1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(I1447=\"n/a\",I1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,I1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,I1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(J1447=\"n/a\",J1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,J1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,J1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(K1447=\"n/a\",K1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,K1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,K1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(L1447=\"n/a\",L1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,L1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,L1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(M1447=\"n/a\",M1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,M1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,M1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(N1447=\"n/a\",N1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,N1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,N1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(O1447=\"n/a\",O1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,O1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,O1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(P1447=\"n/a\",P1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,P1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,P1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(Q1447=\"n/a\",Q1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,Q1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,Q1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(R1447=\"n/a\",R1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,R1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,R1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(S1447=\"n/a\",S1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,S1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,S1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(T1447=\"n/a\",T1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,T1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,T1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(U1447=\"n/a\",U1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,U1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,U1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(V1447=\"n/a\",V1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,V1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,V1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0}]
[{"$f":"A1423+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1424)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D1418*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1448=\"n/a\",D1424,IFERROR(IF((OFFSET($C1424,0,$A1424))<0,\nMIN(0,D1424-(OFFSET($C1424,0,$A1424)/(OFFSET($C1419,-$A1423,$A1424)))),\nMAX(0,D1424-(OFFSET($C1424,0,$A1424)/(OFFSET($C1419,-$A1423,$A1424))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E1418*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1449=\"n/a\",E1425,IFERROR(IF((OFFSET($C1425,0,$A1425))<0,\nMIN(0,E1425-(OFFSET($C1425,0,$A1425)/(OFFSET($C1420,-$A1424,$A1425)))),\nMAX(0,E1425-(OFFSET($C1425,0,$A1425)/(OFFSET($C1420,-$A1424,$A1425))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F1418*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1450=\"n/a\",F1426,IFERROR(IF((OFFSET($C1426,0,$A1426))<0,\nMIN(0,F1426-(OFFSET($C1426,0,$A1426)/(OFFSET($C1421,-$A1425,$A1426)))),\nMAX(0,F1426-(OFFSET($C1426,0,$A1426)/(OFFSET($C1421,-$A1425,$A1426))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G1418*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1451=\"n/a\",G1427,IFERROR(IF((OFFSET($C1427,0,$A1427))<0,\nMIN(0,G1427-(OFFSET($C1427,0,$A1427)/(OFFSET($C1422,-$A1426,$A1427)))),\nMAX(0,G1427-(OFFSET($C1427,0,$A1427)/(OFFSET($C1422,-$A1426,$A1427))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H1418*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1452=\"n/a\",H1428,IFERROR(IF((OFFSET($C1428,0,$A1428))<0,\nMIN(0,H1428-(OFFSET($C1428,0,$A1428)/(OFFSET($C1423,-$A1427,$A1428)))),\nMAX(0,H1428-(OFFSET($C1428,0,$A1428)/(OFFSET($C1423,-$A1427,$A1428))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I1418*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1453=\"n/a\",I1429,IFERROR(IF((OFFSET($C1429,0,$A1429))<0,\nMIN(0,I1429-(OFFSET($C1429,0,$A1429)/(OFFSET($C1424,-$A1428,$A1429)))),\nMAX(0,I1429-(OFFSET($C1429,0,$A1429)/(OFFSET($C1424,-$A1428,$A1429))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J1418*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1454=\"n/a\",J1430,IFERROR(IF((OFFSET($C1430,0,$A1430))<0,\nMIN(0,J1430-(OFFSET($C1430,0,$A1430)/(OFFSET($C1425,-$A1429,$A1430)))),\nMAX(0,J1430-(OFFSET($C1430,0,$A1430)/(OFFSET($C1425,-$A1429,$A1430))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K1418*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1455=\"n/a\",K1431,IFERROR(IF((OFFSET($C1431,0,$A1431))<0,\nMIN(0,K1431-(OFFSET($C1431,0,$A1431)/(OFFSET($C1426,-$A1430,$A1431)))),\nMAX(0,K1431-(OFFSET($C1431,0,$A1431)/(OFFSET($C1426,-$A1430,$A1431))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L1418*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1456=\"n/a\",L1432,IFERROR(IF((OFFSET($C1432,0,$A1432))<0,\nMIN(0,L1432-(OFFSET($C1432,0,$A1432)/(OFFSET($C1427,-$A1431,$A1432)))),\nMAX(0,L1432-(OFFSET($C1432,0,$A1432)/(OFFSET($C1427,-$A1431,$A1432))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1418*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1457=\"n/a\",M1433,IFERROR(IF((OFFSET($C1433,0,$A1433))<0,\nMIN(0,M1433-(OFFSET($C1433,0,$A1433)/(OFFSET($C1428,-$A1432,$A1433)))),\nMAX(0,M1433-(OFFSET($C1433,0,$A1433)/(OFFSET($C1428,-$A1432,$A1433))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1418*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1458=\"n/a\",N1434,IFERROR(IF((OFFSET($C1434,0,$A1434))<0,\nMIN(0,N1434-(OFFSET($C1434,0,$A1434)/(OFFSET($C1429,-$A1433,$A1434)))),\nMAX(0,N1434-(OFFSET($C1434,0,$A1434)/(OFFSET($C1429,-$A1433,$A1434))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1418*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1459=\"n/a\",O1435,IFERROR(IF((OFFSET($C1435,0,$A1435))<0,\nMIN(0,O1435-(OFFSET($C1435,0,$A1435)/(OFFSET($C1430,-$A1434,$A1435)))),\nMAX(0,O1435-(OFFSET($C1435,0,$A1435)/(OFFSET($C1430,-$A1434,$A1435))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1418*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1460=\"n/a\",P1436,IFERROR(IF((OFFSET($C1436,0,$A1436))<0,\nMIN(0,P1436-(OFFSET($C1436,0,$A1436)/(OFFSET($C1431,-$A1435,$A1436)))),\nMAX(0,P1436-(OFFSET($C1436,0,$A1436)/(OFFSET($C1431,-$A1435,$A1436))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1418*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1461=\"n/a\",Q1437,IFERROR(IF((OFFSET($C1437,0,$A1437))<0,\nMIN(0,Q1437-(OFFSET($C1437,0,$A1437)/(OFFSET($C1432,-$A1436,$A1437)))),\nMAX(0,Q1437-(OFFSET($C1437,0,$A1437)/(OFFSET($C1432,-$A1436,$A1437))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1418*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1462=\"n/a\",R1438,IFERROR(IF((OFFSET($C1438,0,$A1438))<0,\nMIN(0,R1438-(OFFSET($C1438,0,$A1438)/(OFFSET($C1433,-$A1437,$A1438)))),\nMAX(0,R1438-(OFFSET($C1438,0,$A1438)/(OFFSET($C1433,-$A1437,$A1438))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1418*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1463=\"n/a\",S1439,IFERROR(IF((OFFSET($C1439,0,$A1439))<0,\nMIN(0,S1439-(OFFSET($C1439,0,$A1439)/(OFFSET($C1434,-$A1438,$A1439)))),\nMAX(0,S1439-(OFFSET($C1439,0,$A1439)/(OFFSET($C1434,-$A1438,$A1439))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1418*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1464=\"n/a\",T1440,IFERROR(IF((OFFSET($C1440,0,$A1440))<0,\nMIN(0,T1440-(OFFSET($C1440,0,$A1440)/(OFFSET($C1435,-$A1439,$A1440)))),\nMAX(0,T1440-(OFFSET($C1440,0,$A1440)/(OFFSET($C1435,-$A1439,$A1440))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1418*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1465=\"n/a\",U1441,IFERROR(IF((OFFSET($C1441,0,$A1441))<0,\nMIN(0,U1441-(OFFSET($C1441,0,$A1441)/(OFFSET($C1436,-$A1440,$A1441)))),\nMAX(0,U1441-(OFFSET($C1441,0,$A1441)/(OFFSET($C1436,-$A1440,$A1441))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1418*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1466=\"n/a\",V1442,IFERROR(IF((OFFSET($C1442,0,$A1442))<0,\nMIN(0,V1442-(OFFSET($C1442,0,$A1442)/(OFFSET($C1437,-$A1441,$A1442)))),\nMAX(0,V1442-(OFFSET($C1442,0,$A1442)/(OFFSET($C1437,-$A1441,$A1442))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1443)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1418*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1446<1,D1420=0),0,\nIF(D1420=0,C1446-1,\nIF(C1446<1,D1421,\n(((C1446-1)*(C1422-(C1422/(C1446))))+((D1420/D$10)*D1421))/(D1422))))","v":0},{"$f":"IF(AND(D1446<1,E1420=0),0,\nIF(E1420=0,D1446-1,\nIF(D1446<1,E1421,\n(((D1446-1)*(D1422-(D1422/(D1446))))+((E1420/E$10)*E1421))/(E1422))))","v":0},{"$f":"IF(AND(E1446<1,F1420=0),0,\nIF(F1420=0,E1446-1,\nIF(E1446<1,F1421,\n(((E1446-1)*(E1422-(E1422/(E1446))))+((F1420/F$10)*F1421))/(F1422))))","v":0},{"$f":"IF(AND(F1446<1,G1420=0),0,\nIF(G1420=0,F1446-1,\nIF(F1446<1,G1421,\n(((F1446-1)*(F1422-(F1422/(F1446))))+((G1420/G$10)*G1421))/(G1422))))","v":0},{"$f":"IF(AND(G1446<1,H1420=0),0,\nIF(H1420=0,G1446-1,\nIF(G1446<1,H1421,\n(((G1446-1)*(G1422-(G1422/(G1446))))+((H1420/H$10)*H1421))/(H1422))))","v":4.3331662541036575},{"$f":"IF(AND(H1446<1,I1420=0),0,\nIF(I1420=0,H1446-1,\nIF(H1446<1,I1421,\n(((H1446-1)*(H1422-(H1422/(H1446))))+((I1420/I$10)*I1421))/(I1422))))","v":3.3331662541036575},{"$f":"IF(AND(I1446<1,J1420=0),0,\nIF(J1420=0,I1446-1,\nIF(I1446<1,J1421,\n(((I1446-1)*(I1422-(I1422/(I1446))))+((J1420/J$10)*J1421))/(J1422))))","v":2.3331662541036575},{"$f":"IF(AND(J1446<1,K1420=0),0,\nIF(K1420=0,J1446-1,\nIF(J1446<1,K1421,\n(((J1446-1)*(J1422-(J1422/(J1446))))+((K1420/K$10)*K1421))/(K1422))))","v":1.3331662541036575},{"$f":"IF(AND(K1446<1,L1420=0),0,\nIF(L1420=0,K1446-1,\nIF(K1446<1,L1421,\n(((K1446-1)*(K1422-(K1422/(K1446))))+((L1420/L$10)*L1421))/(L1422))))","v":0.33316625410365752},{"$f":"IF(AND(L1446<1,M1420=0),0,\nIF(M1420=0,L1446-1,\nIF(L1446<1,M1421,\n(((L1446-1)*(L1422-(L1422/(L1446))))+((M1420/M$10)*M1421))/(M1422))))","v":0},{"$f":"IF(AND(M1446<1,N1420=0),0,\nIF(N1420=0,M1446-1,\nIF(M1446<1,N1421,\n(((M1446-1)*(M1422-(M1422/(M1446))))+((N1420/N$10)*N1421))/(N1422))))","v":0},{"$f":"IF(AND(N1446<1,O1420=0),0,\nIF(O1420=0,N1446-1,\nIF(N1446<1,O1421,\n(((N1446-1)*(N1422-(N1422/(N1446))))+((O1420/O$10)*O1421))/(O1422))))","v":0},{"$f":"IF(AND(O1446<1,P1420=0),0,\nIF(P1420=0,O1446-1,\nIF(O1446<1,P1421,\n(((O1446-1)*(O1422-(O1422/(O1446))))+((P1420/P$10)*P1421))/(P1422))))","v":0},{"$f":"IF(AND(P1446<1,Q1420=0),0,\nIF(Q1420=0,P1446-1,\nIF(P1446<1,Q1421,\n(((P1446-1)*(P1422-(P1422/(P1446))))+((Q1420/Q$10)*Q1421))/(Q1422))))","v":0},{"$f":"IF(AND(Q1446<1,R1420=0),0,\nIF(R1420=0,Q1446-1,\nIF(Q1446<1,R1421,\n(((Q1446-1)*(Q1422-(Q1422/(Q1446))))+((R1420/R$10)*R1421))/(R1422))))","v":0},{"$f":"IF(AND(R1446<1,S1420=0),0,\nIF(S1420=0,R1446-1,\nIF(R1446<1,S1421,\n(((R1446-1)*(R1422-(R1422/(R1446))))+((S1420/S$10)*S1421))/(S1422))))","v":0},{"$f":"IF(AND(S1446<1,T1420=0),0,\nIF(T1420=0,S1446-1,\nIF(S1446<1,T1421,\n(((S1446-1)*(S1422-(S1422/(S1446))))+((T1420/T$10)*T1421))/(T1422))))","v":0},{"$f":"IF(AND(T1446<1,U1420=0),0,\nIF(U1420=0,T1446-1,\nIF(T1446<1,U1421,\n(((T1446-1)*(T1422-(T1422/(T1446))))+((U1420/U$10)*U1421))/(U1422))))","v":0},{"$f":"IF(AND(U1446<1,V1420=0),0,\nIF(V1420=0,U1446-1,\nIF(U1446<1,V1421,\n(((U1446-1)*(U1422-(U1422/(U1446))))+((V1420/V$10)*V1421))/(V1422))))","v":0},{"$f":"IF(AND(V1446<1,W1420=0),0,\nIF(W1420=0,V1446-1,\nIF(V1446<1,W1421,\n(((V1446-1)*(V1422-(V1422/(V1446))))+((W1420/W$10)*W1421))/(W1422))))","v":0}]
[null,"RL Start RAB",{"$f":"C1419","v":"n/a"},{"$f":"IF(C1447=\"n/a\",\"n/a\",MAX(0,C1447-1))","v":"n/a"},{"$f":"IF(D1447=\"n/a\",\"n/a\",MAX(0,D1447-1))","v":"n/a"},{"$f":"IF(E1447=\"n/a\",\"n/a\",MAX(0,E1447-1))","v":"n/a"},{"$f":"IF(F1447=\"n/a\",\"n/a\",MAX(0,F1447-1))","v":"n/a"},{"$f":"IF(G1447=\"n/a\",\"n/a\",MAX(0,G1447-1))","v":"n/a"},{"$f":"IF(H1447=\"n/a\",\"n/a\",MAX(0,H1447-1))","v":"n/a"},{"$f":"IF(I1447=\"n/a\",\"n/a\",MAX(0,I1447-1))","v":"n/a"},{"$f":"IF(J1447=\"n/a\",\"n/a\",MAX(0,J1447-1))","v":"n/a"},{"$f":"IF(K1447=\"n/a\",\"n/a\",MAX(0,K1447-1))","v":"n/a"},{"$f":"IF(L1447=\"n/a\",\"n/a\",MAX(0,L1447-1))","v":"n/a"},{"$f":"IF(M1447=\"n/a\",\"n/a\",MAX(0,M1447-1))","v":"n/a"},{"$f":"IF(N1447=\"n/a\",\"n/a\",MAX(0,N1447-1))","v":"n/a"},{"$f":"IF(O1447=\"n/a\",\"n/a\",MAX(0,O1447-1))","v":"n/a"},{"$f":"IF(P1447=\"n/a\",\"n/a\",MAX(0,P1447-1))","v":"n/a"},{"$f":"IF(Q1447=\"n/a\",\"n/a\",MAX(0,Q1447-1))","v":"n/a"},{"$f":"IF(R1447=\"n/a\",\"n/a\",MAX(0,R1447-1))","v":"n/a"},{"$f":"IF(S1447=\"n/a\",\"n/a\",MAX(0,S1447-1))","v":"n/a"},{"$f":"IF(T1447=\"n/a\",\"n/a\",MAX(0,T1447-1))","v":"n/a"},{"$f":"IF(U1447=\"n/a\",\"n/a\",MAX(0,U1447-1))","v":"n/a"},{"$f":"IF(V1447=\"n/a\",\"n/a\",MAX(0,V1447-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1424)","v":"RL Capex 2020-21"},null,{"$f":"D1419","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E1419","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1419","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1419","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1419","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1419","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1419","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1419","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1419","v":10},9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1419","v":10},9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1419","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1419","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1419","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1419","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1419","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1419","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1419","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1419","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1419","v":0},{"$f":"IF(V1466=\"n/a\",\"n/a\",MAX(0,V1466-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1419","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1419<>\"n/a\",C1419<>\"n/a\"),IF(SUM(C1422:C1444)=0,0,IF((SUMPRODUCT(C1422:C1444,C1446:C1468)/SUM(C1422:C1444))<0,1,(SUMPRODUCT(C1422:C1444,C1446:C1468)/SUM(C1422:C1444)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1419<>\"n/a\",D1419<>\"n/a\"),IF(SUM(D1422:D1444)=0,0,IF((SUMPRODUCT(D1422:D1444,D1446:D1468)/SUM(D1422:D1444))<0,1,(SUMPRODUCT(D1422:D1444,D1446:D1468)/SUM(D1422:D1444)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1419<>\"n/a\",E1419<>\"n/a\"),IF(SUM(E1422:E1444)=0,0,IF((SUMPRODUCT(E1422:E1444,E1446:E1468)/SUM(E1422:E1444))<0,1,(SUMPRODUCT(E1422:E1444,E1446:E1468)/SUM(E1422:E1444)))),\"n/a\"))","v":0},0,0,4.3331662541036575,3.3331662541036575,2.3331662541036575,1.3331662541036575,0.33316625410365758,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 28",{"$f":"VLOOKUP($A1471,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Lease Extensions (5yr Life)"}]
[{"$f":"VALUE(REPLACE(A1471,1,12,\"\"))","v":28},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1472,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1472,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1472,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1472,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1472,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1472,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1472,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1472,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1472,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1472,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1472,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1472,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1472,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1472,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1472,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1472,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1472,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1472,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1472,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1472,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1472,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1472,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1472,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1472,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1472,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1472,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1472,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1472,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1472,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1472,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1472,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1472,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1472,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1472,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1472,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1472,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1472,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1472,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1472,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1472,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1472,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1472,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1472,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1472,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1472,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1472,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1472,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1472,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1472,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1472,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1472,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1472,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1472,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1472,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1472,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1472,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1472,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1472,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1472,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1472,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1472,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A1472,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1472,1))))","v":5},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1472,1))))","v":5},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1472,1))))","v":5},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1472,1))))","v":5},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1472,1))))","v":5},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1472,1))))","v":5},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1472,1))))","v":5},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1472,1))))","v":5},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1472,1))))","v":5},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1472,1))))","v":5},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1472,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1472,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1472,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1472,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1472,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1472,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1472,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1472,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1472,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1472,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1472,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1472,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1474=0,C1476=0),0,\nIF(AND(D1474<>0,C1476=0),(D1474/D$10),\nIF(AND(D1475<>0,C1476<>0),(C1476-(C1476/C1500))+(D1474/D$10),\nIF(C1500<1,0,(C1476-(C1476/C1500))))))","v":0},{"$f":"IF(AND(E1474=0,D1476=0),0,\nIF(AND(E1474<>0,D1476=0),(E1474/E$10),\nIF(AND(E1475<>0,D1476<>0),(D1476-(D1476/D1500))+(E1474/E$10),\nIF(D1500<1,0,(D1476-(D1476/D1500))))))","v":0},{"$f":"IF(AND(F1474=0,E1476=0),0,\nIF(AND(F1474<>0,E1476=0),(F1474/F$10),\nIF(AND(F1475<>0,E1476<>0),(E1476-(E1476/E1500))+(F1474/F$10),\nIF(E1500<1,0,(E1476-(E1476/E1500))))))","v":0},{"$f":"IF(AND(G1474=0,F1476=0),0,\nIF(AND(G1474<>0,F1476=0),(G1474/G$10),\nIF(AND(G1475<>0,F1476<>0),(F1476-(F1476/F1500))+(G1474/G$10),\nIF(F1500<1,0,(F1476-(F1476/F1500))))))","v":0},{"$f":"IF(AND(H1474=0,G1476=0),0,\nIF(AND(H1474<>0,G1476=0),(H1474/H$10),\nIF(AND(H1475<>0,G1476<>0),(G1476-(G1476/G1500))+(H1474/H$10),\nIF(G1500<1,0,(G1476-(G1476/G1500))))))","v":0},{"$f":"IF(AND(I1474=0,H1476=0),0,\nIF(AND(I1474<>0,H1476=0),(I1474/I$10),\nIF(AND(I1475<>0,H1476<>0),(H1476-(H1476/H1500))+(I1474/I$10),\nIF(H1500<1,0,(H1476-(H1476/H1500))))))","v":0},{"$f":"IF(AND(J1474=0,I1476=0),0,\nIF(AND(J1474<>0,I1476=0),(J1474/J$10),\nIF(AND(J1475<>0,I1476<>0),(I1476-(I1476/I1500))+(J1474/J$10),\nIF(I1500<1,0,(I1476-(I1476/I1500))))))","v":0},{"$f":"IF(AND(K1474=0,J1476=0),0,\nIF(AND(K1474<>0,J1476=0),(K1474/K$10),\nIF(AND(K1475<>0,J1476<>0),(J1476-(J1476/J1500))+(K1474/K$10),\nIF(J1500<1,0,(J1476-(J1476/J1500))))))","v":0},{"$f":"IF(AND(L1474=0,K1476=0),0,\nIF(AND(L1474<>0,K1476=0),(L1474/L$10),\nIF(AND(L1475<>0,K1476<>0),(K1476-(K1476/K1500))+(L1474/L$10),\nIF(K1500<1,0,(K1476-(K1476/K1500))))))","v":0},{"$f":"IF(AND(M1474=0,L1476=0),0,\nIF(AND(M1474<>0,L1476=0),(M1474/M$10),\nIF(AND(M1475<>0,L1476<>0),(L1476-(L1476/L1500))+(M1474/M$10),\nIF(L1500<1,0,(L1476-(L1476/L1500))))))","v":0},{"$f":"IF(AND(N1474=0,M1476=0),0,\nIF(AND(N1474<>0,M1476=0),(N1474/N$10),\nIF(AND(N1475<>0,M1476<>0),(M1476-(M1476/M1500))+(N1474/N$10),\nIF(M1500<1,0,(M1476-(M1476/M1500))))))","v":0},{"$f":"IF(AND(O1474=0,N1476=0),0,\nIF(AND(O1474<>0,N1476=0),(O1474/O$10),\nIF(AND(O1475<>0,N1476<>0),(N1476-(N1476/N1500))+(O1474/O$10),\nIF(N1500<1,0,(N1476-(N1476/N1500))))))","v":0},{"$f":"IF(AND(P1474=0,O1476=0),0,\nIF(AND(P1474<>0,O1476=0),(P1474/P$10),\nIF(AND(P1475<>0,O1476<>0),(O1476-(O1476/O1500))+(P1474/P$10),\nIF(O1500<1,0,(O1476-(O1476/O1500))))))","v":0},{"$f":"IF(AND(Q1474=0,P1476=0),0,\nIF(AND(Q1474<>0,P1476=0),(Q1474/Q$10),\nIF(AND(Q1475<>0,P1476<>0),(P1476-(P1476/P1500))+(Q1474/Q$10),\nIF(P1500<1,0,(P1476-(P1476/P1500))))))","v":0},{"$f":"IF(AND(R1474=0,Q1476=0),0,\nIF(AND(R1474<>0,Q1476=0),(R1474/R$10),\nIF(AND(R1475<>0,Q1476<>0),(Q1476-(Q1476/Q1500))+(R1474/R$10),\nIF(Q1500<1,0,(Q1476-(Q1476/Q1500))))))","v":0},{"$f":"IF(AND(S1474=0,R1476=0),0,\nIF(AND(S1474<>0,R1476=0),(S1474/S$10),\nIF(AND(S1475<>0,R1476<>0),(R1476-(R1476/R1500))+(S1474/S$10),\nIF(R1500<1,0,(R1476-(R1476/R1500))))))","v":0},{"$f":"IF(AND(T1474=0,S1476=0),0,\nIF(AND(T1474<>0,S1476=0),(T1474/T$10),\nIF(AND(T1475<>0,S1476<>0),(S1476-(S1476/S1500))+(T1474/T$10),\nIF(S1500<1,0,(S1476-(S1476/S1500))))))","v":0},{"$f":"IF(AND(U1474=0,T1476=0),0,\nIF(AND(U1474<>0,T1476=0),(U1474/U$10),\nIF(AND(U1475<>0,T1476<>0),(T1476-(T1476/T1500))+(U1474/U$10),\nIF(T1500<1,0,(T1476-(T1476/T1500))))))","v":0},{"$f":"IF(AND(V1474=0,U1476=0),0,\nIF(AND(V1474<>0,U1476=0),(V1474/V$10),\nIF(AND(V1475<>0,U1476<>0),(U1476-(U1476/U1500))+(V1474/V$10),\nIF(U1500<1,0,(U1476-(U1476/U1500))))))","v":0},{"$f":"IF(AND(W1474=0,V1476=0),0,\nIF(AND(W1474<>0,V1476=0),(W1474/W$10),\nIF(AND(W1475<>0,V1476<>0),(V1476-(V1476/V1500))+(W1474/W$10),\nIF(V1500<1,0,(V1476-(V1476/V1500))))))","v":0}]
[{"$f":"A1476+1","v":0},"Depreciated starting RAB",{"$f":"C1472/C$10","v":0},{"$f":"IF(C1501=\"n/a\",C1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,C1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,C1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(D1501=\"n/a\",D1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,D1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,D1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(E1501=\"n/a\",E1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,E1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,E1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(F1501=\"n/a\",F1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,F1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,F1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(G1501=\"n/a\",G1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,G1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,G1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(H1501=\"n/a\",H1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,H1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,H1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(I1501=\"n/a\",I1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,I1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,I1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(J1501=\"n/a\",J1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,J1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,J1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(K1501=\"n/a\",K1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,K1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,K1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(L1501=\"n/a\",L1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,L1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,L1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(M1501=\"n/a\",M1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,M1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,M1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(N1501=\"n/a\",N1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,N1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,N1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(O1501=\"n/a\",O1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,O1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,O1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(P1501=\"n/a\",P1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,P1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,P1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(Q1501=\"n/a\",Q1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,Q1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,Q1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(R1501=\"n/a\",R1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,R1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,R1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(S1501=\"n/a\",S1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,S1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,S1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(T1501=\"n/a\",T1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,T1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,T1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(U1501=\"n/a\",U1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,U1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,U1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(V1501=\"n/a\",V1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,V1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,V1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0}]
[{"$f":"A1477+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1478)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D1472*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1502=\"n/a\",D1478,IFERROR(IF((OFFSET($C1478,0,$A1478))<0,\nMIN(0,D1478-(OFFSET($C1478,0,$A1478)/(OFFSET($C1473,-$A1477,$A1478)))),\nMAX(0,D1478-(OFFSET($C1478,0,$A1478)/(OFFSET($C1473,-$A1477,$A1478))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E1472*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1503=\"n/a\",E1479,IFERROR(IF((OFFSET($C1479,0,$A1479))<0,\nMIN(0,E1479-(OFFSET($C1479,0,$A1479)/(OFFSET($C1474,-$A1478,$A1479)))),\nMAX(0,E1479-(OFFSET($C1479,0,$A1479)/(OFFSET($C1474,-$A1478,$A1479))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F1472*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1504=\"n/a\",F1480,IFERROR(IF((OFFSET($C1480,0,$A1480))<0,\nMIN(0,F1480-(OFFSET($C1480,0,$A1480)/(OFFSET($C1475,-$A1479,$A1480)))),\nMAX(0,F1480-(OFFSET($C1480,0,$A1480)/(OFFSET($C1475,-$A1479,$A1480))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G1472*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1505=\"n/a\",G1481,IFERROR(IF((OFFSET($C1481,0,$A1481))<0,\nMIN(0,G1481-(OFFSET($C1481,0,$A1481)/(OFFSET($C1476,-$A1480,$A1481)))),\nMAX(0,G1481-(OFFSET($C1481,0,$A1481)/(OFFSET($C1476,-$A1480,$A1481))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H1472*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1506=\"n/a\",H1482,IFERROR(IF((OFFSET($C1482,0,$A1482))<0,\nMIN(0,H1482-(OFFSET($C1482,0,$A1482)/(OFFSET($C1477,-$A1481,$A1482)))),\nMAX(0,H1482-(OFFSET($C1482,0,$A1482)/(OFFSET($C1477,-$A1481,$A1482))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I1472*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1507=\"n/a\",I1483,IFERROR(IF((OFFSET($C1483,0,$A1483))<0,\nMIN(0,I1483-(OFFSET($C1483,0,$A1483)/(OFFSET($C1478,-$A1482,$A1483)))),\nMAX(0,I1483-(OFFSET($C1483,0,$A1483)/(OFFSET($C1478,-$A1482,$A1483))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J1472*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1508=\"n/a\",J1484,IFERROR(IF((OFFSET($C1484,0,$A1484))<0,\nMIN(0,J1484-(OFFSET($C1484,0,$A1484)/(OFFSET($C1479,-$A1483,$A1484)))),\nMAX(0,J1484-(OFFSET($C1484,0,$A1484)/(OFFSET($C1479,-$A1483,$A1484))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K1472*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1509=\"n/a\",K1485,IFERROR(IF((OFFSET($C1485,0,$A1485))<0,\nMIN(0,K1485-(OFFSET($C1485,0,$A1485)/(OFFSET($C1480,-$A1484,$A1485)))),\nMAX(0,K1485-(OFFSET($C1485,0,$A1485)/(OFFSET($C1480,-$A1484,$A1485))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L1472*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1510=\"n/a\",L1486,IFERROR(IF((OFFSET($C1486,0,$A1486))<0,\nMIN(0,L1486-(OFFSET($C1486,0,$A1486)/(OFFSET($C1481,-$A1485,$A1486)))),\nMAX(0,L1486-(OFFSET($C1486,0,$A1486)/(OFFSET($C1481,-$A1485,$A1486))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1472*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1511=\"n/a\",M1487,IFERROR(IF((OFFSET($C1487,0,$A1487))<0,\nMIN(0,M1487-(OFFSET($C1487,0,$A1487)/(OFFSET($C1482,-$A1486,$A1487)))),\nMAX(0,M1487-(OFFSET($C1487,0,$A1487)/(OFFSET($C1482,-$A1486,$A1487))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1472*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1512=\"n/a\",N1488,IFERROR(IF((OFFSET($C1488,0,$A1488))<0,\nMIN(0,N1488-(OFFSET($C1488,0,$A1488)/(OFFSET($C1483,-$A1487,$A1488)))),\nMAX(0,N1488-(OFFSET($C1488,0,$A1488)/(OFFSET($C1483,-$A1487,$A1488))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1472*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1513=\"n/a\",O1489,IFERROR(IF((OFFSET($C1489,0,$A1489))<0,\nMIN(0,O1489-(OFFSET($C1489,0,$A1489)/(OFFSET($C1484,-$A1488,$A1489)))),\nMAX(0,O1489-(OFFSET($C1489,0,$A1489)/(OFFSET($C1484,-$A1488,$A1489))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1472*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1514=\"n/a\",P1490,IFERROR(IF((OFFSET($C1490,0,$A1490))<0,\nMIN(0,P1490-(OFFSET($C1490,0,$A1490)/(OFFSET($C1485,-$A1489,$A1490)))),\nMAX(0,P1490-(OFFSET($C1490,0,$A1490)/(OFFSET($C1485,-$A1489,$A1490))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1472*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1515=\"n/a\",Q1491,IFERROR(IF((OFFSET($C1491,0,$A1491))<0,\nMIN(0,Q1491-(OFFSET($C1491,0,$A1491)/(OFFSET($C1486,-$A1490,$A1491)))),\nMAX(0,Q1491-(OFFSET($C1491,0,$A1491)/(OFFSET($C1486,-$A1490,$A1491))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1472*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1516=\"n/a\",R1492,IFERROR(IF((OFFSET($C1492,0,$A1492))<0,\nMIN(0,R1492-(OFFSET($C1492,0,$A1492)/(OFFSET($C1487,-$A1491,$A1492)))),\nMAX(0,R1492-(OFFSET($C1492,0,$A1492)/(OFFSET($C1487,-$A1491,$A1492))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1472*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1517=\"n/a\",S1493,IFERROR(IF((OFFSET($C1493,0,$A1493))<0,\nMIN(0,S1493-(OFFSET($C1493,0,$A1493)/(OFFSET($C1488,-$A1492,$A1493)))),\nMAX(0,S1493-(OFFSET($C1493,0,$A1493)/(OFFSET($C1488,-$A1492,$A1493))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1472*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1518=\"n/a\",T1494,IFERROR(IF((OFFSET($C1494,0,$A1494))<0,\nMIN(0,T1494-(OFFSET($C1494,0,$A1494)/(OFFSET($C1489,-$A1493,$A1494)))),\nMAX(0,T1494-(OFFSET($C1494,0,$A1494)/(OFFSET($C1489,-$A1493,$A1494))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1472*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1519=\"n/a\",U1495,IFERROR(IF((OFFSET($C1495,0,$A1495))<0,\nMIN(0,U1495-(OFFSET($C1495,0,$A1495)/(OFFSET($C1490,-$A1494,$A1495)))),\nMAX(0,U1495-(OFFSET($C1495,0,$A1495)/(OFFSET($C1490,-$A1494,$A1495))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1472*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1520=\"n/a\",V1496,IFERROR(IF((OFFSET($C1496,0,$A1496))<0,\nMIN(0,V1496-(OFFSET($C1496,0,$A1496)/(OFFSET($C1491,-$A1495,$A1496)))),\nMAX(0,V1496-(OFFSET($C1496,0,$A1496)/(OFFSET($C1491,-$A1495,$A1496))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1497)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1472*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1500<1,D1474=0),0,\nIF(D1474=0,C1500-1,\nIF(C1500<1,D1475,\n(((C1500-1)*(C1476-(C1476/(C1500))))+((D1474/D$10)*D1475))/(D1476))))","v":0},{"$f":"IF(AND(D1500<1,E1474=0),0,\nIF(E1474=0,D1500-1,\nIF(D1500<1,E1475,\n(((D1500-1)*(D1476-(D1476/(D1500))))+((E1474/E$10)*E1475))/(E1476))))","v":0},{"$f":"IF(AND(E1500<1,F1474=0),0,\nIF(F1474=0,E1500-1,\nIF(E1500<1,F1475,\n(((E1500-1)*(E1476-(E1476/(E1500))))+((F1474/F$10)*F1475))/(F1476))))","v":0},{"$f":"IF(AND(F1500<1,G1474=0),0,\nIF(G1474=0,F1500-1,\nIF(F1500<1,G1475,\n(((F1500-1)*(F1476-(F1476/(F1500))))+((G1474/G$10)*G1475))/(G1476))))","v":0},{"$f":"IF(AND(G1500<1,H1474=0),0,\nIF(H1474=0,G1500-1,\nIF(G1500<1,H1475,\n(((G1500-1)*(G1476-(G1476/(G1500))))+((H1474/H$10)*H1475))/(H1476))))","v":0},{"$f":"IF(AND(H1500<1,I1474=0),0,\nIF(I1474=0,H1500-1,\nIF(H1500<1,I1475,\n(((H1500-1)*(H1476-(H1476/(H1500))))+((I1474/I$10)*I1475))/(I1476))))","v":0},{"$f":"IF(AND(I1500<1,J1474=0),0,\nIF(J1474=0,I1500-1,\nIF(I1500<1,J1475,\n(((I1500-1)*(I1476-(I1476/(I1500))))+((J1474/J$10)*J1475))/(J1476))))","v":0},{"$f":"IF(AND(J1500<1,K1474=0),0,\nIF(K1474=0,J1500-1,\nIF(J1500<1,K1475,\n(((J1500-1)*(J1476-(J1476/(J1500))))+((K1474/K$10)*K1475))/(K1476))))","v":0},{"$f":"IF(AND(K1500<1,L1474=0),0,\nIF(L1474=0,K1500-1,\nIF(K1500<1,L1475,\n(((K1500-1)*(K1476-(K1476/(K1500))))+((L1474/L$10)*L1475))/(L1476))))","v":0},{"$f":"IF(AND(L1500<1,M1474=0),0,\nIF(M1474=0,L1500-1,\nIF(L1500<1,M1475,\n(((L1500-1)*(L1476-(L1476/(L1500))))+((M1474/M$10)*M1475))/(M1476))))","v":0},{"$f":"IF(AND(M1500<1,N1474=0),0,\nIF(N1474=0,M1500-1,\nIF(M1500<1,N1475,\n(((M1500-1)*(M1476-(M1476/(M1500))))+((N1474/N$10)*N1475))/(N1476))))","v":0},{"$f":"IF(AND(N1500<1,O1474=0),0,\nIF(O1474=0,N1500-1,\nIF(N1500<1,O1475,\n(((N1500-1)*(N1476-(N1476/(N1500))))+((O1474/O$10)*O1475))/(O1476))))","v":0},{"$f":"IF(AND(O1500<1,P1474=0),0,\nIF(P1474=0,O1500-1,\nIF(O1500<1,P1475,\n(((O1500-1)*(O1476-(O1476/(O1500))))+((P1474/P$10)*P1475))/(P1476))))","v":0},{"$f":"IF(AND(P1500<1,Q1474=0),0,\nIF(Q1474=0,P1500-1,\nIF(P1500<1,Q1475,\n(((P1500-1)*(P1476-(P1476/(P1500))))+((Q1474/Q$10)*Q1475))/(Q1476))))","v":0},{"$f":"IF(AND(Q1500<1,R1474=0),0,\nIF(R1474=0,Q1500-1,\nIF(Q1500<1,R1475,\n(((Q1500-1)*(Q1476-(Q1476/(Q1500))))+((R1474/R$10)*R1475))/(R1476))))","v":0},{"$f":"IF(AND(R1500<1,S1474=0),0,\nIF(S1474=0,R1500-1,\nIF(R1500<1,S1475,\n(((R1500-1)*(R1476-(R1476/(R1500))))+((S1474/S$10)*S1475))/(S1476))))","v":0},{"$f":"IF(AND(S1500<1,T1474=0),0,\nIF(T1474=0,S1500-1,\nIF(S1500<1,T1475,\n(((S1500-1)*(S1476-(S1476/(S1500))))+((T1474/T$10)*T1475))/(T1476))))","v":0},{"$f":"IF(AND(T1500<1,U1474=0),0,\nIF(U1474=0,T1500-1,\nIF(T1500<1,U1475,\n(((T1500-1)*(T1476-(T1476/(T1500))))+((U1474/U$10)*U1475))/(U1476))))","v":0},{"$f":"IF(AND(U1500<1,V1474=0),0,\nIF(V1474=0,U1500-1,\nIF(U1500<1,V1475,\n(((U1500-1)*(U1476-(U1476/(U1500))))+((V1474/V$10)*V1475))/(V1476))))","v":0},{"$f":"IF(AND(V1500<1,W1474=0),0,\nIF(W1474=0,V1500-1,\nIF(V1500<1,W1475,\n(((V1500-1)*(V1476-(V1476/(V1500))))+((W1474/W$10)*W1475))/(W1476))))","v":0}]
[null,"RL Start RAB",{"$f":"C1473","v":"n/a"},{"$f":"IF(C1501=\"n/a\",\"n/a\",MAX(0,C1501-1))","v":"n/a"},{"$f":"IF(D1501=\"n/a\",\"n/a\",MAX(0,D1501-1))","v":"n/a"},{"$f":"IF(E1501=\"n/a\",\"n/a\",MAX(0,E1501-1))","v":"n/a"},{"$f":"IF(F1501=\"n/a\",\"n/a\",MAX(0,F1501-1))","v":"n/a"},{"$f":"IF(G1501=\"n/a\",\"n/a\",MAX(0,G1501-1))","v":"n/a"},{"$f":"IF(H1501=\"n/a\",\"n/a\",MAX(0,H1501-1))","v":"n/a"},{"$f":"IF(I1501=\"n/a\",\"n/a\",MAX(0,I1501-1))","v":"n/a"},{"$f":"IF(J1501=\"n/a\",\"n/a\",MAX(0,J1501-1))","v":"n/a"},{"$f":"IF(K1501=\"n/a\",\"n/a\",MAX(0,K1501-1))","v":"n/a"},{"$f":"IF(L1501=\"n/a\",\"n/a\",MAX(0,L1501-1))","v":"n/a"},{"$f":"IF(M1501=\"n/a\",\"n/a\",MAX(0,M1501-1))","v":"n/a"},{"$f":"IF(N1501=\"n/a\",\"n/a\",MAX(0,N1501-1))","v":"n/a"},{"$f":"IF(O1501=\"n/a\",\"n/a\",MAX(0,O1501-1))","v":"n/a"},{"$f":"IF(P1501=\"n/a\",\"n/a\",MAX(0,P1501-1))","v":"n/a"},{"$f":"IF(Q1501=\"n/a\",\"n/a\",MAX(0,Q1501-1))","v":"n/a"},{"$f":"IF(R1501=\"n/a\",\"n/a\",MAX(0,R1501-1))","v":"n/a"},{"$f":"IF(S1501=\"n/a\",\"n/a\",MAX(0,S1501-1))","v":"n/a"},{"$f":"IF(T1501=\"n/a\",\"n/a\",MAX(0,T1501-1))","v":"n/a"},{"$f":"IF(U1501=\"n/a\",\"n/a\",MAX(0,U1501-1))","v":"n/a"},{"$f":"IF(V1501=\"n/a\",\"n/a\",MAX(0,V1501-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1478)","v":"RL Capex 2020-21"},null,{"$f":"D1473","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E1473","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1473","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1473","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1473","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1473","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1473","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1473","v":5},4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1473","v":5},4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1473","v":5},4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1473","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1473","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1473","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1473","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1473","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1473","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1473","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1473","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1473","v":0},{"$f":"IF(V1520=\"n/a\",\"n/a\",MAX(0,V1520-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1473","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1473<>\"n/a\",C1473<>\"n/a\"),IF(SUM(C1476:C1498)=0,0,IF((SUMPRODUCT(C1476:C1498,C1500:C1522)/SUM(C1476:C1498))<0,1,(SUMPRODUCT(C1476:C1498,C1500:C1522)/SUM(C1476:C1498)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1473<>\"n/a\",D1473<>\"n/a\"),IF(SUM(D1476:D1498)=0,0,IF((SUMPRODUCT(D1476:D1498,D1500:D1522)/SUM(D1476:D1498))<0,1,(SUMPRODUCT(D1476:D1498,D1500:D1522)/SUM(D1476:D1498)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1473<>\"n/a\",E1473<>\"n/a\"),IF(SUM(E1476:E1498)=0,0,IF((SUMPRODUCT(E1476:E1498,E1500:E1522)/SUM(E1476:E1498))<0,1,(SUMPRODUCT(E1476:E1498,E1500:E1522)/SUM(E1476:E1498)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 29",{"$f":"VLOOKUP($A1525,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1525,1,12,\"\"))","v":29},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1526,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1526,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1526,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1526,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1526,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1526,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1526,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1526,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1526,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1526,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1526,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1526,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1526,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1526,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1526,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1526,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1526,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1526,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1526,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1526,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1526,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1526,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1526,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1526,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1526,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1526,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1526,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1526,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1526,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1526,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1526,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1526,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1526,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1526,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1526,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1526,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1526,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1526,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1526,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1526,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1526,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1526,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1526,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1526,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1526,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1526,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1526,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1526,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1526,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1526,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1526,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1526,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1526,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1526,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1526,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1526,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1526,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1526,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1526,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1526,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1526,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A1526,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1526,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1526,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1526,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1528=0,C1530=0),0,\nIF(AND(D1528<>0,C1530=0),(D1528/D$10),\nIF(AND(D1529<>0,C1530<>0),(C1530-(C1530/C1554))+(D1528/D$10),\nIF(C1554<1,0,(C1530-(C1530/C1554))))))","v":0},{"$f":"IF(AND(E1528=0,D1530=0),0,\nIF(AND(E1528<>0,D1530=0),(E1528/E$10),\nIF(AND(E1529<>0,D1530<>0),(D1530-(D1530/D1554))+(E1528/E$10),\nIF(D1554<1,0,(D1530-(D1530/D1554))))))","v":0},{"$f":"IF(AND(F1528=0,E1530=0),0,\nIF(AND(F1528<>0,E1530=0),(F1528/F$10),\nIF(AND(F1529<>0,E1530<>0),(E1530-(E1530/E1554))+(F1528/F$10),\nIF(E1554<1,0,(E1530-(E1530/E1554))))))","v":0},{"$f":"IF(AND(G1528=0,F1530=0),0,\nIF(AND(G1528<>0,F1530=0),(G1528/G$10),\nIF(AND(G1529<>0,F1530<>0),(F1530-(F1530/F1554))+(G1528/G$10),\nIF(F1554<1,0,(F1530-(F1530/F1554))))))","v":0},{"$f":"IF(AND(H1528=0,G1530=0),0,\nIF(AND(H1528<>0,G1530=0),(H1528/H$10),\nIF(AND(H1529<>0,G1530<>0),(G1530-(G1530/G1554))+(H1528/H$10),\nIF(G1554<1,0,(G1530-(G1530/G1554))))))","v":0},{"$f":"IF(AND(I1528=0,H1530=0),0,\nIF(AND(I1528<>0,H1530=0),(I1528/I$10),\nIF(AND(I1529<>0,H1530<>0),(H1530-(H1530/H1554))+(I1528/I$10),\nIF(H1554<1,0,(H1530-(H1530/H1554))))))","v":0},{"$f":"IF(AND(J1528=0,I1530=0),0,\nIF(AND(J1528<>0,I1530=0),(J1528/J$10),\nIF(AND(J1529<>0,I1530<>0),(I1530-(I1530/I1554))+(J1528/J$10),\nIF(I1554<1,0,(I1530-(I1530/I1554))))))","v":0},{"$f":"IF(AND(K1528=0,J1530=0),0,\nIF(AND(K1528<>0,J1530=0),(K1528/K$10),\nIF(AND(K1529<>0,J1530<>0),(J1530-(J1530/J1554))+(K1528/K$10),\nIF(J1554<1,0,(J1530-(J1530/J1554))))))","v":0},{"$f":"IF(AND(L1528=0,K1530=0),0,\nIF(AND(L1528<>0,K1530=0),(L1528/L$10),\nIF(AND(L1529<>0,K1530<>0),(K1530-(K1530/K1554))+(L1528/L$10),\nIF(K1554<1,0,(K1530-(K1530/K1554))))))","v":0},{"$f":"IF(AND(M1528=0,L1530=0),0,\nIF(AND(M1528<>0,L1530=0),(M1528/M$10),\nIF(AND(M1529<>0,L1530<>0),(L1530-(L1530/L1554))+(M1528/M$10),\nIF(L1554<1,0,(L1530-(L1530/L1554))))))","v":0},{"$f":"IF(AND(N1528=0,M1530=0),0,\nIF(AND(N1528<>0,M1530=0),(N1528/N$10),\nIF(AND(N1529<>0,M1530<>0),(M1530-(M1530/M1554))+(N1528/N$10),\nIF(M1554<1,0,(M1530-(M1530/M1554))))))","v":0},{"$f":"IF(AND(O1528=0,N1530=0),0,\nIF(AND(O1528<>0,N1530=0),(O1528/O$10),\nIF(AND(O1529<>0,N1530<>0),(N1530-(N1530/N1554))+(O1528/O$10),\nIF(N1554<1,0,(N1530-(N1530/N1554))))))","v":0},{"$f":"IF(AND(P1528=0,O1530=0),0,\nIF(AND(P1528<>0,O1530=0),(P1528/P$10),\nIF(AND(P1529<>0,O1530<>0),(O1530-(O1530/O1554))+(P1528/P$10),\nIF(O1554<1,0,(O1530-(O1530/O1554))))))","v":0},{"$f":"IF(AND(Q1528=0,P1530=0),0,\nIF(AND(Q1528<>0,P1530=0),(Q1528/Q$10),\nIF(AND(Q1529<>0,P1530<>0),(P1530-(P1530/P1554))+(Q1528/Q$10),\nIF(P1554<1,0,(P1530-(P1530/P1554))))))","v":0},{"$f":"IF(AND(R1528=0,Q1530=0),0,\nIF(AND(R1528<>0,Q1530=0),(R1528/R$10),\nIF(AND(R1529<>0,Q1530<>0),(Q1530-(Q1530/Q1554))+(R1528/R$10),\nIF(Q1554<1,0,(Q1530-(Q1530/Q1554))))))","v":0},{"$f":"IF(AND(S1528=0,R1530=0),0,\nIF(AND(S1528<>0,R1530=0),(S1528/S$10),\nIF(AND(S1529<>0,R1530<>0),(R1530-(R1530/R1554))+(S1528/S$10),\nIF(R1554<1,0,(R1530-(R1530/R1554))))))","v":0},{"$f":"IF(AND(T1528=0,S1530=0),0,\nIF(AND(T1528<>0,S1530=0),(T1528/T$10),\nIF(AND(T1529<>0,S1530<>0),(S1530-(S1530/S1554))+(T1528/T$10),\nIF(S1554<1,0,(S1530-(S1530/S1554))))))","v":0},{"$f":"IF(AND(U1528=0,T1530=0),0,\nIF(AND(U1528<>0,T1530=0),(U1528/U$10),\nIF(AND(U1529<>0,T1530<>0),(T1530-(T1530/T1554))+(U1528/U$10),\nIF(T1554<1,0,(T1530-(T1530/T1554))))))","v":0},{"$f":"IF(AND(V1528=0,U1530=0),0,\nIF(AND(V1528<>0,U1530=0),(V1528/V$10),\nIF(AND(V1529<>0,U1530<>0),(U1530-(U1530/U1554))+(V1528/V$10),\nIF(U1554<1,0,(U1530-(U1530/U1554))))))","v":0},{"$f":"IF(AND(W1528=0,V1530=0),0,\nIF(AND(W1528<>0,V1530=0),(W1528/W$10),\nIF(AND(W1529<>0,V1530<>0),(V1530-(V1530/V1554))+(W1528/W$10),\nIF(V1554<1,0,(V1530-(V1530/V1554))))))","v":0}]
[{"$f":"A1530+1","v":0},"Depreciated starting RAB",{"$f":"C1526/C$10","v":0},{"$f":"IF(C1555=\"n/a\",C1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,C1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,C1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(D1555=\"n/a\",D1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,D1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,D1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(E1555=\"n/a\",E1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,E1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,E1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(F1555=\"n/a\",F1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,F1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,F1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(G1555=\"n/a\",G1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,G1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,G1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(H1555=\"n/a\",H1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,H1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,H1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(I1555=\"n/a\",I1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,I1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,I1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(J1555=\"n/a\",J1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,J1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,J1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(K1555=\"n/a\",K1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,K1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,K1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(L1555=\"n/a\",L1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,L1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,L1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(M1555=\"n/a\",M1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,M1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,M1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(N1555=\"n/a\",N1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,N1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,N1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(O1555=\"n/a\",O1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,O1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,O1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(P1555=\"n/a\",P1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,P1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,P1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(Q1555=\"n/a\",Q1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,Q1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,Q1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(R1555=\"n/a\",R1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,R1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,R1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(S1555=\"n/a\",S1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,S1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,S1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(T1555=\"n/a\",T1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,T1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,T1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(U1555=\"n/a\",U1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,U1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,U1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(V1555=\"n/a\",V1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,V1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,V1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0}]
[{"$f":"A1531+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1532)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D1526*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1556=\"n/a\",D1532,IFERROR(IF((OFFSET($C1532,0,$A1532))<0,\nMIN(0,D1532-(OFFSET($C1532,0,$A1532)/(OFFSET($C1527,-$A1531,$A1532)))),\nMAX(0,D1532-(OFFSET($C1532,0,$A1532)/(OFFSET($C1527,-$A1531,$A1532))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E1526*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1557=\"n/a\",E1533,IFERROR(IF((OFFSET($C1533,0,$A1533))<0,\nMIN(0,E1533-(OFFSET($C1533,0,$A1533)/(OFFSET($C1528,-$A1532,$A1533)))),\nMAX(0,E1533-(OFFSET($C1533,0,$A1533)/(OFFSET($C1528,-$A1532,$A1533))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F1526*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1558=\"n/a\",F1534,IFERROR(IF((OFFSET($C1534,0,$A1534))<0,\nMIN(0,F1534-(OFFSET($C1534,0,$A1534)/(OFFSET($C1529,-$A1533,$A1534)))),\nMAX(0,F1534-(OFFSET($C1534,0,$A1534)/(OFFSET($C1529,-$A1533,$A1534))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G1526*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1559=\"n/a\",G1535,IFERROR(IF((OFFSET($C1535,0,$A1535))<0,\nMIN(0,G1535-(OFFSET($C1535,0,$A1535)/(OFFSET($C1530,-$A1534,$A1535)))),\nMAX(0,G1535-(OFFSET($C1535,0,$A1535)/(OFFSET($C1530,-$A1534,$A1535))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H1526*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1560=\"n/a\",H1536,IFERROR(IF((OFFSET($C1536,0,$A1536))<0,\nMIN(0,H1536-(OFFSET($C1536,0,$A1536)/(OFFSET($C1531,-$A1535,$A1536)))),\nMAX(0,H1536-(OFFSET($C1536,0,$A1536)/(OFFSET($C1531,-$A1535,$A1536))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I1526*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1561=\"n/a\",I1537,IFERROR(IF((OFFSET($C1537,0,$A1537))<0,\nMIN(0,I1537-(OFFSET($C1537,0,$A1537)/(OFFSET($C1532,-$A1536,$A1537)))),\nMAX(0,I1537-(OFFSET($C1537,0,$A1537)/(OFFSET($C1532,-$A1536,$A1537))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J1526*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1562=\"n/a\",J1538,IFERROR(IF((OFFSET($C1538,0,$A1538))<0,\nMIN(0,J1538-(OFFSET($C1538,0,$A1538)/(OFFSET($C1533,-$A1537,$A1538)))),\nMAX(0,J1538-(OFFSET($C1538,0,$A1538)/(OFFSET($C1533,-$A1537,$A1538))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K1526*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1563=\"n/a\",K1539,IFERROR(IF((OFFSET($C1539,0,$A1539))<0,\nMIN(0,K1539-(OFFSET($C1539,0,$A1539)/(OFFSET($C1534,-$A1538,$A1539)))),\nMAX(0,K1539-(OFFSET($C1539,0,$A1539)/(OFFSET($C1534,-$A1538,$A1539))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L1526*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1564=\"n/a\",L1540,IFERROR(IF((OFFSET($C1540,0,$A1540))<0,\nMIN(0,L1540-(OFFSET($C1540,0,$A1540)/(OFFSET($C1535,-$A1539,$A1540)))),\nMAX(0,L1540-(OFFSET($C1540,0,$A1540)/(OFFSET($C1535,-$A1539,$A1540))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1526*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1565=\"n/a\",M1541,IFERROR(IF((OFFSET($C1541,0,$A1541))<0,\nMIN(0,M1541-(OFFSET($C1541,0,$A1541)/(OFFSET($C1536,-$A1540,$A1541)))),\nMAX(0,M1541-(OFFSET($C1541,0,$A1541)/(OFFSET($C1536,-$A1540,$A1541))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1526*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1566=\"n/a\",N1542,IFERROR(IF((OFFSET($C1542,0,$A1542))<0,\nMIN(0,N1542-(OFFSET($C1542,0,$A1542)/(OFFSET($C1537,-$A1541,$A1542)))),\nMAX(0,N1542-(OFFSET($C1542,0,$A1542)/(OFFSET($C1537,-$A1541,$A1542))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1526*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1567=\"n/a\",O1543,IFERROR(IF((OFFSET($C1543,0,$A1543))<0,\nMIN(0,O1543-(OFFSET($C1543,0,$A1543)/(OFFSET($C1538,-$A1542,$A1543)))),\nMAX(0,O1543-(OFFSET($C1543,0,$A1543)/(OFFSET($C1538,-$A1542,$A1543))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1526*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1568=\"n/a\",P1544,IFERROR(IF((OFFSET($C1544,0,$A1544))<0,\nMIN(0,P1544-(OFFSET($C1544,0,$A1544)/(OFFSET($C1539,-$A1543,$A1544)))),\nMAX(0,P1544-(OFFSET($C1544,0,$A1544)/(OFFSET($C1539,-$A1543,$A1544))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1526*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1569=\"n/a\",Q1545,IFERROR(IF((OFFSET($C1545,0,$A1545))<0,\nMIN(0,Q1545-(OFFSET($C1545,0,$A1545)/(OFFSET($C1540,-$A1544,$A1545)))),\nMAX(0,Q1545-(OFFSET($C1545,0,$A1545)/(OFFSET($C1540,-$A1544,$A1545))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1526*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1570=\"n/a\",R1546,IFERROR(IF((OFFSET($C1546,0,$A1546))<0,\nMIN(0,R1546-(OFFSET($C1546,0,$A1546)/(OFFSET($C1541,-$A1545,$A1546)))),\nMAX(0,R1546-(OFFSET($C1546,0,$A1546)/(OFFSET($C1541,-$A1545,$A1546))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1526*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1571=\"n/a\",S1547,IFERROR(IF((OFFSET($C1547,0,$A1547))<0,\nMIN(0,S1547-(OFFSET($C1547,0,$A1547)/(OFFSET($C1542,-$A1546,$A1547)))),\nMAX(0,S1547-(OFFSET($C1547,0,$A1547)/(OFFSET($C1542,-$A1546,$A1547))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1526*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1572=\"n/a\",T1548,IFERROR(IF((OFFSET($C1548,0,$A1548))<0,\nMIN(0,T1548-(OFFSET($C1548,0,$A1548)/(OFFSET($C1543,-$A1547,$A1548)))),\nMAX(0,T1548-(OFFSET($C1548,0,$A1548)/(OFFSET($C1543,-$A1547,$A1548))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1526*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1573=\"n/a\",U1549,IFERROR(IF((OFFSET($C1549,0,$A1549))<0,\nMIN(0,U1549-(OFFSET($C1549,0,$A1549)/(OFFSET($C1544,-$A1548,$A1549)))),\nMAX(0,U1549-(OFFSET($C1549,0,$A1549)/(OFFSET($C1544,-$A1548,$A1549))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1526*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1574=\"n/a\",V1550,IFERROR(IF((OFFSET($C1550,0,$A1550))<0,\nMIN(0,V1550-(OFFSET($C1550,0,$A1550)/(OFFSET($C1545,-$A1549,$A1550)))),\nMAX(0,V1550-(OFFSET($C1550,0,$A1550)/(OFFSET($C1545,-$A1549,$A1550))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1551)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1526*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1554<1,D1528=0),0,\nIF(D1528=0,C1554-1,\nIF(C1554<1,D1529,\n(((C1554-1)*(C1530-(C1530/(C1554))))+((D1528/D$10)*D1529))/(D1530))))","v":0},{"$f":"IF(AND(D1554<1,E1528=0),0,\nIF(E1528=0,D1554-1,\nIF(D1554<1,E1529,\n(((D1554-1)*(D1530-(D1530/(D1554))))+((E1528/E$10)*E1529))/(E1530))))","v":0},{"$f":"IF(AND(E1554<1,F1528=0),0,\nIF(F1528=0,E1554-1,\nIF(E1554<1,F1529,\n(((E1554-1)*(E1530-(E1530/(E1554))))+((F1528/F$10)*F1529))/(F1530))))","v":0},{"$f":"IF(AND(F1554<1,G1528=0),0,\nIF(G1528=0,F1554-1,\nIF(F1554<1,G1529,\n(((F1554-1)*(F1530-(F1530/(F1554))))+((G1528/G$10)*G1529))/(G1530))))","v":0},{"$f":"IF(AND(G1554<1,H1528=0),0,\nIF(H1528=0,G1554-1,\nIF(G1554<1,H1529,\n(((G1554-1)*(G1530-(G1530/(G1554))))+((H1528/H$10)*H1529))/(H1530))))","v":0},{"$f":"IF(AND(H1554<1,I1528=0),0,\nIF(I1528=0,H1554-1,\nIF(H1554<1,I1529,\n(((H1554-1)*(H1530-(H1530/(H1554))))+((I1528/I$10)*I1529))/(I1530))))","v":0},{"$f":"IF(AND(I1554<1,J1528=0),0,\nIF(J1528=0,I1554-1,\nIF(I1554<1,J1529,\n(((I1554-1)*(I1530-(I1530/(I1554))))+((J1528/J$10)*J1529))/(J1530))))","v":0},{"$f":"IF(AND(J1554<1,K1528=0),0,\nIF(K1528=0,J1554-1,\nIF(J1554<1,K1529,\n(((J1554-1)*(J1530-(J1530/(J1554))))+((K1528/K$10)*K1529))/(K1530))))","v":0},{"$f":"IF(AND(K1554<1,L1528=0),0,\nIF(L1528=0,K1554-1,\nIF(K1554<1,L1529,\n(((K1554-1)*(K1530-(K1530/(K1554))))+((L1528/L$10)*L1529))/(L1530))))","v":0},{"$f":"IF(AND(L1554<1,M1528=0),0,\nIF(M1528=0,L1554-1,\nIF(L1554<1,M1529,\n(((L1554-1)*(L1530-(L1530/(L1554))))+((M1528/M$10)*M1529))/(M1530))))","v":0},{"$f":"IF(AND(M1554<1,N1528=0),0,\nIF(N1528=0,M1554-1,\nIF(M1554<1,N1529,\n(((M1554-1)*(M1530-(M1530/(M1554))))+((N1528/N$10)*N1529))/(N1530))))","v":0},{"$f":"IF(AND(N1554<1,O1528=0),0,\nIF(O1528=0,N1554-1,\nIF(N1554<1,O1529,\n(((N1554-1)*(N1530-(N1530/(N1554))))+((O1528/O$10)*O1529))/(O1530))))","v":0},{"$f":"IF(AND(O1554<1,P1528=0),0,\nIF(P1528=0,O1554-1,\nIF(O1554<1,P1529,\n(((O1554-1)*(O1530-(O1530/(O1554))))+((P1528/P$10)*P1529))/(P1530))))","v":0},{"$f":"IF(AND(P1554<1,Q1528=0),0,\nIF(Q1528=0,P1554-1,\nIF(P1554<1,Q1529,\n(((P1554-1)*(P1530-(P1530/(P1554))))+((Q1528/Q$10)*Q1529))/(Q1530))))","v":0},{"$f":"IF(AND(Q1554<1,R1528=0),0,\nIF(R1528=0,Q1554-1,\nIF(Q1554<1,R1529,\n(((Q1554-1)*(Q1530-(Q1530/(Q1554))))+((R1528/R$10)*R1529))/(R1530))))","v":0},{"$f":"IF(AND(R1554<1,S1528=0),0,\nIF(S1528=0,R1554-1,\nIF(R1554<1,S1529,\n(((R1554-1)*(R1530-(R1530/(R1554))))+((S1528/S$10)*S1529))/(S1530))))","v":0},{"$f":"IF(AND(S1554<1,T1528=0),0,\nIF(T1528=0,S1554-1,\nIF(S1554<1,T1529,\n(((S1554-1)*(S1530-(S1530/(S1554))))+((T1528/T$10)*T1529))/(T1530))))","v":0},{"$f":"IF(AND(T1554<1,U1528=0),0,\nIF(U1528=0,T1554-1,\nIF(T1554<1,U1529,\n(((T1554-1)*(T1530-(T1530/(T1554))))+((U1528/U$10)*U1529))/(U1530))))","v":0},{"$f":"IF(AND(U1554<1,V1528=0),0,\nIF(V1528=0,U1554-1,\nIF(U1554<1,V1529,\n(((U1554-1)*(U1530-(U1530/(U1554))))+((V1528/V$10)*V1529))/(V1530))))","v":0},{"$f":"IF(AND(V1554<1,W1528=0),0,\nIF(W1528=0,V1554-1,\nIF(V1554<1,W1529,\n(((V1554-1)*(V1530-(V1530/(V1554))))+((W1528/W$10)*W1529))/(W1530))))","v":0}]
[null,"RL Start RAB",{"$f":"C1527","v":0},{"$f":"IF(C1555=\"n/a\",\"n/a\",MAX(0,C1555-1))","v":0},{"$f":"IF(D1555=\"n/a\",\"n/a\",MAX(0,D1555-1))","v":0},{"$f":"IF(E1555=\"n/a\",\"n/a\",MAX(0,E1555-1))","v":0},{"$f":"IF(F1555=\"n/a\",\"n/a\",MAX(0,F1555-1))","v":0},{"$f":"IF(G1555=\"n/a\",\"n/a\",MAX(0,G1555-1))","v":0},{"$f":"IF(H1555=\"n/a\",\"n/a\",MAX(0,H1555-1))","v":0},{"$f":"IF(I1555=\"n/a\",\"n/a\",MAX(0,I1555-1))","v":0},{"$f":"IF(J1555=\"n/a\",\"n/a\",MAX(0,J1555-1))","v":0},{"$f":"IF(K1555=\"n/a\",\"n/a\",MAX(0,K1555-1))","v":0},{"$f":"IF(L1555=\"n/a\",\"n/a\",MAX(0,L1555-1))","v":0},{"$f":"IF(M1555=\"n/a\",\"n/a\",MAX(0,M1555-1))","v":0},{"$f":"IF(N1555=\"n/a\",\"n/a\",MAX(0,N1555-1))","v":0},{"$f":"IF(O1555=\"n/a\",\"n/a\",MAX(0,O1555-1))","v":0},{"$f":"IF(P1555=\"n/a\",\"n/a\",MAX(0,P1555-1))","v":0},{"$f":"IF(Q1555=\"n/a\",\"n/a\",MAX(0,Q1555-1))","v":0},{"$f":"IF(R1555=\"n/a\",\"n/a\",MAX(0,R1555-1))","v":0},{"$f":"IF(S1555=\"n/a\",\"n/a\",MAX(0,S1555-1))","v":0},{"$f":"IF(T1555=\"n/a\",\"n/a\",MAX(0,T1555-1))","v":0},{"$f":"IF(U1555=\"n/a\",\"n/a\",MAX(0,U1555-1))","v":0},{"$f":"IF(V1555=\"n/a\",\"n/a\",MAX(0,V1555-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1532)","v":"RL Capex 2020-21"},null,{"$f":"D1527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E1527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1527","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1527","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1527","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1527","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1527","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1527","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1527","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1527","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1527","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1527","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1527","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1527","v":0},{"$f":"IF(V1574=\"n/a\",\"n/a\",MAX(0,V1574-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1527","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1527<>\"n/a\",C1527<>\"n/a\"),IF(SUM(C1530:C1552)=0,0,IF((SUMPRODUCT(C1530:C1552,C1554:C1576)/SUM(C1530:C1552))<0,1,(SUMPRODUCT(C1530:C1552,C1554:C1576)/SUM(C1530:C1552)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1527<>\"n/a\",D1527<>\"n/a\"),IF(SUM(D1530:D1552)=0,0,IF((SUMPRODUCT(D1530:D1552,D1554:D1576)/SUM(D1530:D1552))<0,1,(SUMPRODUCT(D1530:D1552,D1554:D1576)/SUM(D1530:D1552)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1527<>\"n/a\",E1527<>\"n/a\"),IF(SUM(E1530:E1552)=0,0,IF((SUMPRODUCT(E1530:E1552,E1554:E1576)/SUM(E1530:E1552))<0,1,(SUMPRODUCT(E1530:E1552,E1554:E1576)/SUM(E1530:E1552)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 30",{"$f":"VLOOKUP($A1579,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1579,1,12,\"\"))","v":30},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1580,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1580,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1580,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1580,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1580,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1580,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1580,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1580,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1580,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1580,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1580,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1580,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1580,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1580,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1580,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1580,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1580,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1580,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1580,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1580,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1580,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1580,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1580,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1580,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1580,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1580,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1580,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1580,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1580,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1580,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1580,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1580,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1580,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1580,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1580,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1580,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1580,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1580,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1580,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1580,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1580,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1580,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1580,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1580,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1580,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1580,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1580,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1580,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1580,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1580,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1580,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1580,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1580,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1580,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1580,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1580,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1580,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1580,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1580,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1580,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1580,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A1580,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1580,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1580,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1580,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1582=0,C1584=0),0,\nIF(AND(D1582<>0,C1584=0),(D1582/D$10),\nIF(AND(D1583<>0,C1584<>0),(C1584-(C1584/C1608))+(D1582/D$10),\nIF(C1608<1,0,(C1584-(C1584/C1608))))))","v":0},{"$f":"IF(AND(E1582=0,D1584=0),0,\nIF(AND(E1582<>0,D1584=0),(E1582/E$10),\nIF(AND(E1583<>0,D1584<>0),(D1584-(D1584/D1608))+(E1582/E$10),\nIF(D1608<1,0,(D1584-(D1584/D1608))))))","v":0},{"$f":"IF(AND(F1582=0,E1584=0),0,\nIF(AND(F1582<>0,E1584=0),(F1582/F$10),\nIF(AND(F1583<>0,E1584<>0),(E1584-(E1584/E1608))+(F1582/F$10),\nIF(E1608<1,0,(E1584-(E1584/E1608))))))","v":0},{"$f":"IF(AND(G1582=0,F1584=0),0,\nIF(AND(G1582<>0,F1584=0),(G1582/G$10),\nIF(AND(G1583<>0,F1584<>0),(F1584-(F1584/F1608))+(G1582/G$10),\nIF(F1608<1,0,(F1584-(F1584/F1608))))))","v":0},{"$f":"IF(AND(H1582=0,G1584=0),0,\nIF(AND(H1582<>0,G1584=0),(H1582/H$10),\nIF(AND(H1583<>0,G1584<>0),(G1584-(G1584/G1608))+(H1582/H$10),\nIF(G1608<1,0,(G1584-(G1584/G1608))))))","v":0},{"$f":"IF(AND(I1582=0,H1584=0),0,\nIF(AND(I1582<>0,H1584=0),(I1582/I$10),\nIF(AND(I1583<>0,H1584<>0),(H1584-(H1584/H1608))+(I1582/I$10),\nIF(H1608<1,0,(H1584-(H1584/H1608))))))","v":0},{"$f":"IF(AND(J1582=0,I1584=0),0,\nIF(AND(J1582<>0,I1584=0),(J1582/J$10),\nIF(AND(J1583<>0,I1584<>0),(I1584-(I1584/I1608))+(J1582/J$10),\nIF(I1608<1,0,(I1584-(I1584/I1608))))))","v":0},{"$f":"IF(AND(K1582=0,J1584=0),0,\nIF(AND(K1582<>0,J1584=0),(K1582/K$10),\nIF(AND(K1583<>0,J1584<>0),(J1584-(J1584/J1608))+(K1582/K$10),\nIF(J1608<1,0,(J1584-(J1584/J1608))))))","v":0},{"$f":"IF(AND(L1582=0,K1584=0),0,\nIF(AND(L1582<>0,K1584=0),(L1582/L$10),\nIF(AND(L1583<>0,K1584<>0),(K1584-(K1584/K1608))+(L1582/L$10),\nIF(K1608<1,0,(K1584-(K1584/K1608))))))","v":0},{"$f":"IF(AND(M1582=0,L1584=0),0,\nIF(AND(M1582<>0,L1584=0),(M1582/M$10),\nIF(AND(M1583<>0,L1584<>0),(L1584-(L1584/L1608))+(M1582/M$10),\nIF(L1608<1,0,(L1584-(L1584/L1608))))))","v":0},{"$f":"IF(AND(N1582=0,M1584=0),0,\nIF(AND(N1582<>0,M1584=0),(N1582/N$10),\nIF(AND(N1583<>0,M1584<>0),(M1584-(M1584/M1608))+(N1582/N$10),\nIF(M1608<1,0,(M1584-(M1584/M1608))))))","v":0},{"$f":"IF(AND(O1582=0,N1584=0),0,\nIF(AND(O1582<>0,N1584=0),(O1582/O$10),\nIF(AND(O1583<>0,N1584<>0),(N1584-(N1584/N1608))+(O1582/O$10),\nIF(N1608<1,0,(N1584-(N1584/N1608))))))","v":0},{"$f":"IF(AND(P1582=0,O1584=0),0,\nIF(AND(P1582<>0,O1584=0),(P1582/P$10),\nIF(AND(P1583<>0,O1584<>0),(O1584-(O1584/O1608))+(P1582/P$10),\nIF(O1608<1,0,(O1584-(O1584/O1608))))))","v":0},{"$f":"IF(AND(Q1582=0,P1584=0),0,\nIF(AND(Q1582<>0,P1584=0),(Q1582/Q$10),\nIF(AND(Q1583<>0,P1584<>0),(P1584-(P1584/P1608))+(Q1582/Q$10),\nIF(P1608<1,0,(P1584-(P1584/P1608))))))","v":0},{"$f":"IF(AND(R1582=0,Q1584=0),0,\nIF(AND(R1582<>0,Q1584=0),(R1582/R$10),\nIF(AND(R1583<>0,Q1584<>0),(Q1584-(Q1584/Q1608))+(R1582/R$10),\nIF(Q1608<1,0,(Q1584-(Q1584/Q1608))))))","v":0},{"$f":"IF(AND(S1582=0,R1584=0),0,\nIF(AND(S1582<>0,R1584=0),(S1582/S$10),\nIF(AND(S1583<>0,R1584<>0),(R1584-(R1584/R1608))+(S1582/S$10),\nIF(R1608<1,0,(R1584-(R1584/R1608))))))","v":0},{"$f":"IF(AND(T1582=0,S1584=0),0,\nIF(AND(T1582<>0,S1584=0),(T1582/T$10),\nIF(AND(T1583<>0,S1584<>0),(S1584-(S1584/S1608))+(T1582/T$10),\nIF(S1608<1,0,(S1584-(S1584/S1608))))))","v":0},{"$f":"IF(AND(U1582=0,T1584=0),0,\nIF(AND(U1582<>0,T1584=0),(U1582/U$10),\nIF(AND(U1583<>0,T1584<>0),(T1584-(T1584/T1608))+(U1582/U$10),\nIF(T1608<1,0,(T1584-(T1584/T1608))))))","v":0},{"$f":"IF(AND(V1582=0,U1584=0),0,\nIF(AND(V1582<>0,U1584=0),(V1582/V$10),\nIF(AND(V1583<>0,U1584<>0),(U1584-(U1584/U1608))+(V1582/V$10),\nIF(U1608<1,0,(U1584-(U1584/U1608))))))","v":0},{"$f":"IF(AND(W1582=0,V1584=0),0,\nIF(AND(W1582<>0,V1584=0),(W1582/W$10),\nIF(AND(W1583<>0,V1584<>0),(V1584-(V1584/V1608))+(W1582/W$10),\nIF(V1608<1,0,(V1584-(V1584/V1608))))))","v":0}]
[{"$f":"A1584+1","v":0},"Depreciated starting RAB",{"$f":"C1580/C$10","v":0},{"$f":"IF(C1609=\"n/a\",C1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,C1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,C1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(D1609=\"n/a\",D1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,D1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,D1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(E1609=\"n/a\",E1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,E1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,E1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(F1609=\"n/a\",F1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,F1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,F1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(G1609=\"n/a\",G1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,G1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,G1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(H1609=\"n/a\",H1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,H1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,H1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(I1609=\"n/a\",I1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,I1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,I1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(J1609=\"n/a\",J1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,J1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,J1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(K1609=\"n/a\",K1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,K1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,K1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(L1609=\"n/a\",L1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,L1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,L1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(M1609=\"n/a\",M1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,M1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,M1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(N1609=\"n/a\",N1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,N1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,N1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(O1609=\"n/a\",O1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,O1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,O1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(P1609=\"n/a\",P1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,P1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,P1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(Q1609=\"n/a\",Q1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,Q1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,Q1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(R1609=\"n/a\",R1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,R1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,R1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(S1609=\"n/a\",S1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,S1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,S1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(T1609=\"n/a\",T1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,T1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,T1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(U1609=\"n/a\",U1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,U1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,U1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(V1609=\"n/a\",V1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,V1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,V1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0}]
[{"$f":"A1585+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1586)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D1580*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1610=\"n/a\",D1586,IFERROR(IF((OFFSET($C1586,0,$A1586))<0,\nMIN(0,D1586-(OFFSET($C1586,0,$A1586)/(OFFSET($C1581,-$A1585,$A1586)))),\nMAX(0,D1586-(OFFSET($C1586,0,$A1586)/(OFFSET($C1581,-$A1585,$A1586))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E1580*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1611=\"n/a\",E1587,IFERROR(IF((OFFSET($C1587,0,$A1587))<0,\nMIN(0,E1587-(OFFSET($C1587,0,$A1587)/(OFFSET($C1582,-$A1586,$A1587)))),\nMAX(0,E1587-(OFFSET($C1587,0,$A1587)/(OFFSET($C1582,-$A1586,$A1587))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F1580*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1612=\"n/a\",F1588,IFERROR(IF((OFFSET($C1588,0,$A1588))<0,\nMIN(0,F1588-(OFFSET($C1588,0,$A1588)/(OFFSET($C1583,-$A1587,$A1588)))),\nMAX(0,F1588-(OFFSET($C1588,0,$A1588)/(OFFSET($C1583,-$A1587,$A1588))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G1580*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1613=\"n/a\",G1589,IFERROR(IF((OFFSET($C1589,0,$A1589))<0,\nMIN(0,G1589-(OFFSET($C1589,0,$A1589)/(OFFSET($C1584,-$A1588,$A1589)))),\nMAX(0,G1589-(OFFSET($C1589,0,$A1589)/(OFFSET($C1584,-$A1588,$A1589))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H1580*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1614=\"n/a\",H1590,IFERROR(IF((OFFSET($C1590,0,$A1590))<0,\nMIN(0,H1590-(OFFSET($C1590,0,$A1590)/(OFFSET($C1585,-$A1589,$A1590)))),\nMAX(0,H1590-(OFFSET($C1590,0,$A1590)/(OFFSET($C1585,-$A1589,$A1590))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I1580*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1615=\"n/a\",I1591,IFERROR(IF((OFFSET($C1591,0,$A1591))<0,\nMIN(0,I1591-(OFFSET($C1591,0,$A1591)/(OFFSET($C1586,-$A1590,$A1591)))),\nMAX(0,I1591-(OFFSET($C1591,0,$A1591)/(OFFSET($C1586,-$A1590,$A1591))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J1580*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1616=\"n/a\",J1592,IFERROR(IF((OFFSET($C1592,0,$A1592))<0,\nMIN(0,J1592-(OFFSET($C1592,0,$A1592)/(OFFSET($C1587,-$A1591,$A1592)))),\nMAX(0,J1592-(OFFSET($C1592,0,$A1592)/(OFFSET($C1587,-$A1591,$A1592))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K1580*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1617=\"n/a\",K1593,IFERROR(IF((OFFSET($C1593,0,$A1593))<0,\nMIN(0,K1593-(OFFSET($C1593,0,$A1593)/(OFFSET($C1588,-$A1592,$A1593)))),\nMAX(0,K1593-(OFFSET($C1593,0,$A1593)/(OFFSET($C1588,-$A1592,$A1593))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L1580*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1618=\"n/a\",L1594,IFERROR(IF((OFFSET($C1594,0,$A1594))<0,\nMIN(0,L1594-(OFFSET($C1594,0,$A1594)/(OFFSET($C1589,-$A1593,$A1594)))),\nMAX(0,L1594-(OFFSET($C1594,0,$A1594)/(OFFSET($C1589,-$A1593,$A1594))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1580*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1619=\"n/a\",M1595,IFERROR(IF((OFFSET($C1595,0,$A1595))<0,\nMIN(0,M1595-(OFFSET($C1595,0,$A1595)/(OFFSET($C1590,-$A1594,$A1595)))),\nMAX(0,M1595-(OFFSET($C1595,0,$A1595)/(OFFSET($C1590,-$A1594,$A1595))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1580*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1620=\"n/a\",N1596,IFERROR(IF((OFFSET($C1596,0,$A1596))<0,\nMIN(0,N1596-(OFFSET($C1596,0,$A1596)/(OFFSET($C1591,-$A1595,$A1596)))),\nMAX(0,N1596-(OFFSET($C1596,0,$A1596)/(OFFSET($C1591,-$A1595,$A1596))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1580*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1621=\"n/a\",O1597,IFERROR(IF((OFFSET($C1597,0,$A1597))<0,\nMIN(0,O1597-(OFFSET($C1597,0,$A1597)/(OFFSET($C1592,-$A1596,$A1597)))),\nMAX(0,O1597-(OFFSET($C1597,0,$A1597)/(OFFSET($C1592,-$A1596,$A1597))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1580*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1622=\"n/a\",P1598,IFERROR(IF((OFFSET($C1598,0,$A1598))<0,\nMIN(0,P1598-(OFFSET($C1598,0,$A1598)/(OFFSET($C1593,-$A1597,$A1598)))),\nMAX(0,P1598-(OFFSET($C1598,0,$A1598)/(OFFSET($C1593,-$A1597,$A1598))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1580*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1623=\"n/a\",Q1599,IFERROR(IF((OFFSET($C1599,0,$A1599))<0,\nMIN(0,Q1599-(OFFSET($C1599,0,$A1599)/(OFFSET($C1594,-$A1598,$A1599)))),\nMAX(0,Q1599-(OFFSET($C1599,0,$A1599)/(OFFSET($C1594,-$A1598,$A1599))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1580*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1624=\"n/a\",R1600,IFERROR(IF((OFFSET($C1600,0,$A1600))<0,\nMIN(0,R1600-(OFFSET($C1600,0,$A1600)/(OFFSET($C1595,-$A1599,$A1600)))),\nMAX(0,R1600-(OFFSET($C1600,0,$A1600)/(OFFSET($C1595,-$A1599,$A1600))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1580*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1625=\"n/a\",S1601,IFERROR(IF((OFFSET($C1601,0,$A1601))<0,\nMIN(0,S1601-(OFFSET($C1601,0,$A1601)/(OFFSET($C1596,-$A1600,$A1601)))),\nMAX(0,S1601-(OFFSET($C1601,0,$A1601)/(OFFSET($C1596,-$A1600,$A1601))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1580*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1626=\"n/a\",T1602,IFERROR(IF((OFFSET($C1602,0,$A1602))<0,\nMIN(0,T1602-(OFFSET($C1602,0,$A1602)/(OFFSET($C1597,-$A1601,$A1602)))),\nMAX(0,T1602-(OFFSET($C1602,0,$A1602)/(OFFSET($C1597,-$A1601,$A1602))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1580*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1627=\"n/a\",U1603,IFERROR(IF((OFFSET($C1603,0,$A1603))<0,\nMIN(0,U1603-(OFFSET($C1603,0,$A1603)/(OFFSET($C1598,-$A1602,$A1603)))),\nMAX(0,U1603-(OFFSET($C1603,0,$A1603)/(OFFSET($C1598,-$A1602,$A1603))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1580*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1628=\"n/a\",V1604,IFERROR(IF((OFFSET($C1604,0,$A1604))<0,\nMIN(0,V1604-(OFFSET($C1604,0,$A1604)/(OFFSET($C1599,-$A1603,$A1604)))),\nMAX(0,V1604-(OFFSET($C1604,0,$A1604)/(OFFSET($C1599,-$A1603,$A1604))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1605)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1580*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1608<1,D1582=0),0,\nIF(D1582=0,C1608-1,\nIF(C1608<1,D1583,\n(((C1608-1)*(C1584-(C1584/(C1608))))+((D1582/D$10)*D1583))/(D1584))))","v":0},{"$f":"IF(AND(D1608<1,E1582=0),0,\nIF(E1582=0,D1608-1,\nIF(D1608<1,E1583,\n(((D1608-1)*(D1584-(D1584/(D1608))))+((E1582/E$10)*E1583))/(E1584))))","v":0},{"$f":"IF(AND(E1608<1,F1582=0),0,\nIF(F1582=0,E1608-1,\nIF(E1608<1,F1583,\n(((E1608-1)*(E1584-(E1584/(E1608))))+((F1582/F$10)*F1583))/(F1584))))","v":0},{"$f":"IF(AND(F1608<1,G1582=0),0,\nIF(G1582=0,F1608-1,\nIF(F1608<1,G1583,\n(((F1608-1)*(F1584-(F1584/(F1608))))+((G1582/G$10)*G1583))/(G1584))))","v":0},{"$f":"IF(AND(G1608<1,H1582=0),0,\nIF(H1582=0,G1608-1,\nIF(G1608<1,H1583,\n(((G1608-1)*(G1584-(G1584/(G1608))))+((H1582/H$10)*H1583))/(H1584))))","v":0},{"$f":"IF(AND(H1608<1,I1582=0),0,\nIF(I1582=0,H1608-1,\nIF(H1608<1,I1583,\n(((H1608-1)*(H1584-(H1584/(H1608))))+((I1582/I$10)*I1583))/(I1584))))","v":0},{"$f":"IF(AND(I1608<1,J1582=0),0,\nIF(J1582=0,I1608-1,\nIF(I1608<1,J1583,\n(((I1608-1)*(I1584-(I1584/(I1608))))+((J1582/J$10)*J1583))/(J1584))))","v":0},{"$f":"IF(AND(J1608<1,K1582=0),0,\nIF(K1582=0,J1608-1,\nIF(J1608<1,K1583,\n(((J1608-1)*(J1584-(J1584/(J1608))))+((K1582/K$10)*K1583))/(K1584))))","v":0},{"$f":"IF(AND(K1608<1,L1582=0),0,\nIF(L1582=0,K1608-1,\nIF(K1608<1,L1583,\n(((K1608-1)*(K1584-(K1584/(K1608))))+((L1582/L$10)*L1583))/(L1584))))","v":0},{"$f":"IF(AND(L1608<1,M1582=0),0,\nIF(M1582=0,L1608-1,\nIF(L1608<1,M1583,\n(((L1608-1)*(L1584-(L1584/(L1608))))+((M1582/M$10)*M1583))/(M1584))))","v":0},{"$f":"IF(AND(M1608<1,N1582=0),0,\nIF(N1582=0,M1608-1,\nIF(M1608<1,N1583,\n(((M1608-1)*(M1584-(M1584/(M1608))))+((N1582/N$10)*N1583))/(N1584))))","v":0},{"$f":"IF(AND(N1608<1,O1582=0),0,\nIF(O1582=0,N1608-1,\nIF(N1608<1,O1583,\n(((N1608-1)*(N1584-(N1584/(N1608))))+((O1582/O$10)*O1583))/(O1584))))","v":0},{"$f":"IF(AND(O1608<1,P1582=0),0,\nIF(P1582=0,O1608-1,\nIF(O1608<1,P1583,\n(((O1608-1)*(O1584-(O1584/(O1608))))+((P1582/P$10)*P1583))/(P1584))))","v":0},{"$f":"IF(AND(P1608<1,Q1582=0),0,\nIF(Q1582=0,P1608-1,\nIF(P1608<1,Q1583,\n(((P1608-1)*(P1584-(P1584/(P1608))))+((Q1582/Q$10)*Q1583))/(Q1584))))","v":0},{"$f":"IF(AND(Q1608<1,R1582=0),0,\nIF(R1582=0,Q1608-1,\nIF(Q1608<1,R1583,\n(((Q1608-1)*(Q1584-(Q1584/(Q1608))))+((R1582/R$10)*R1583))/(R1584))))","v":0},{"$f":"IF(AND(R1608<1,S1582=0),0,\nIF(S1582=0,R1608-1,\nIF(R1608<1,S1583,\n(((R1608-1)*(R1584-(R1584/(R1608))))+((S1582/S$10)*S1583))/(S1584))))","v":0},{"$f":"IF(AND(S1608<1,T1582=0),0,\nIF(T1582=0,S1608-1,\nIF(S1608<1,T1583,\n(((S1608-1)*(S1584-(S1584/(S1608))))+((T1582/T$10)*T1583))/(T1584))))","v":0},{"$f":"IF(AND(T1608<1,U1582=0),0,\nIF(U1582=0,T1608-1,\nIF(T1608<1,U1583,\n(((T1608-1)*(T1584-(T1584/(T1608))))+((U1582/U$10)*U1583))/(U1584))))","v":0},{"$f":"IF(AND(U1608<1,V1582=0),0,\nIF(V1582=0,U1608-1,\nIF(U1608<1,V1583,\n(((U1608-1)*(U1584-(U1584/(U1608))))+((V1582/V$10)*V1583))/(V1584))))","v":0},{"$f":"IF(AND(V1608<1,W1582=0),0,\nIF(W1582=0,V1608-1,\nIF(V1608<1,W1583,\n(((V1608-1)*(V1584-(V1584/(V1608))))+((W1582/W$10)*W1583))/(W1584))))","v":0}]
[null,"RL Start RAB",{"$f":"C1581","v":0},{"$f":"IF(C1609=\"n/a\",\"n/a\",MAX(0,C1609-1))","v":0},{"$f":"IF(D1609=\"n/a\",\"n/a\",MAX(0,D1609-1))","v":0},{"$f":"IF(E1609=\"n/a\",\"n/a\",MAX(0,E1609-1))","v":0},{"$f":"IF(F1609=\"n/a\",\"n/a\",MAX(0,F1609-1))","v":0},{"$f":"IF(G1609=\"n/a\",\"n/a\",MAX(0,G1609-1))","v":0},{"$f":"IF(H1609=\"n/a\",\"n/a\",MAX(0,H1609-1))","v":0},{"$f":"IF(I1609=\"n/a\",\"n/a\",MAX(0,I1609-1))","v":0},{"$f":"IF(J1609=\"n/a\",\"n/a\",MAX(0,J1609-1))","v":0},{"$f":"IF(K1609=\"n/a\",\"n/a\",MAX(0,K1609-1))","v":0},{"$f":"IF(L1609=\"n/a\",\"n/a\",MAX(0,L1609-1))","v":0},{"$f":"IF(M1609=\"n/a\",\"n/a\",MAX(0,M1609-1))","v":0},{"$f":"IF(N1609=\"n/a\",\"n/a\",MAX(0,N1609-1))","v":0},{"$f":"IF(O1609=\"n/a\",\"n/a\",MAX(0,O1609-1))","v":0},{"$f":"IF(P1609=\"n/a\",\"n/a\",MAX(0,P1609-1))","v":0},{"$f":"IF(Q1609=\"n/a\",\"n/a\",MAX(0,Q1609-1))","v":0},{"$f":"IF(R1609=\"n/a\",\"n/a\",MAX(0,R1609-1))","v":0},{"$f":"IF(S1609=\"n/a\",\"n/a\",MAX(0,S1609-1))","v":0},{"$f":"IF(T1609=\"n/a\",\"n/a\",MAX(0,T1609-1))","v":0},{"$f":"IF(U1609=\"n/a\",\"n/a\",MAX(0,U1609-1))","v":0},{"$f":"IF(V1609=\"n/a\",\"n/a\",MAX(0,V1609-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1586)","v":"RL Capex 2020-21"},null,{"$f":"D1581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E1581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1581","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1581","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1581","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1581","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1581","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1581","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1581","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1581","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1581","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1581","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1581","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1581","v":0},{"$f":"IF(V1628=\"n/a\",\"n/a\",MAX(0,V1628-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1581","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1581<>\"n/a\",C1581<>\"n/a\"),IF(SUM(C1584:C1606)=0,0,IF((SUMPRODUCT(C1584:C1606,C1608:C1630)/SUM(C1584:C1606))<0,1,(SUMPRODUCT(C1584:C1606,C1608:C1630)/SUM(C1584:C1606)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1581<>\"n/a\",D1581<>\"n/a\"),IF(SUM(D1584:D1606)=0,0,IF((SUMPRODUCT(D1584:D1606,D1608:D1630)/SUM(D1584:D1606))<0,1,(SUMPRODUCT(D1584:D1606,D1608:D1630)/SUM(D1584:D1606)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1581<>\"n/a\",E1581<>\"n/a\"),IF(SUM(E1584:E1606)=0,0,IF((SUMPRODUCT(E1584:E1606,E1608:E1630)/SUM(E1584:E1606))<0,1,(SUMPRODUCT(E1584:E1606,E1608:E1630)/SUM(E1584:E1606)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 31",{"$f":"VLOOKUP($A1633,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1633,1,12,\"\"))","v":31},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1634,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1634,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1634,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1634,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1634,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1634,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1634,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1634,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1634,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1634,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1634,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1634,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1634,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1634,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1634,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1634,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1634,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1634,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1634,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1634,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1634,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1634,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1634,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1634,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1634,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1634,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1634,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1634,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1634,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1634,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1634,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1634,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1634,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1634,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1634,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1634,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1634,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1634,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1634,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1634,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1634,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1634,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1634,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1634,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1634,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1634,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1634,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1634,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1634,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1634,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1634,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1634,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1634,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1634,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1634,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1634,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1634,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1634,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1634,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1634,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1634,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A1634,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1634,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1634,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1634,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1636=0,C1638=0),0,\nIF(AND(D1636<>0,C1638=0),(D1636/D$10),\nIF(AND(D1637<>0,C1638<>0),(C1638-(C1638/C1662))+(D1636/D$10),\nIF(C1662<1,0,(C1638-(C1638/C1662))))))","v":0},{"$f":"IF(AND(E1636=0,D1638=0),0,\nIF(AND(E1636<>0,D1638=0),(E1636/E$10),\nIF(AND(E1637<>0,D1638<>0),(D1638-(D1638/D1662))+(E1636/E$10),\nIF(D1662<1,0,(D1638-(D1638/D1662))))))","v":0},{"$f":"IF(AND(F1636=0,E1638=0),0,\nIF(AND(F1636<>0,E1638=0),(F1636/F$10),\nIF(AND(F1637<>0,E1638<>0),(E1638-(E1638/E1662))+(F1636/F$10),\nIF(E1662<1,0,(E1638-(E1638/E1662))))))","v":0},{"$f":"IF(AND(G1636=0,F1638=0),0,\nIF(AND(G1636<>0,F1638=0),(G1636/G$10),\nIF(AND(G1637<>0,F1638<>0),(F1638-(F1638/F1662))+(G1636/G$10),\nIF(F1662<1,0,(F1638-(F1638/F1662))))))","v":0},{"$f":"IF(AND(H1636=0,G1638=0),0,\nIF(AND(H1636<>0,G1638=0),(H1636/H$10),\nIF(AND(H1637<>0,G1638<>0),(G1638-(G1638/G1662))+(H1636/H$10),\nIF(G1662<1,0,(G1638-(G1638/G1662))))))","v":0},{"$f":"IF(AND(I1636=0,H1638=0),0,\nIF(AND(I1636<>0,H1638=0),(I1636/I$10),\nIF(AND(I1637<>0,H1638<>0),(H1638-(H1638/H1662))+(I1636/I$10),\nIF(H1662<1,0,(H1638-(H1638/H1662))))))","v":0},{"$f":"IF(AND(J1636=0,I1638=0),0,\nIF(AND(J1636<>0,I1638=0),(J1636/J$10),\nIF(AND(J1637<>0,I1638<>0),(I1638-(I1638/I1662))+(J1636/J$10),\nIF(I1662<1,0,(I1638-(I1638/I1662))))))","v":0},{"$f":"IF(AND(K1636=0,J1638=0),0,\nIF(AND(K1636<>0,J1638=0),(K1636/K$10),\nIF(AND(K1637<>0,J1638<>0),(J1638-(J1638/J1662))+(K1636/K$10),\nIF(J1662<1,0,(J1638-(J1638/J1662))))))","v":0},{"$f":"IF(AND(L1636=0,K1638=0),0,\nIF(AND(L1636<>0,K1638=0),(L1636/L$10),\nIF(AND(L1637<>0,K1638<>0),(K1638-(K1638/K1662))+(L1636/L$10),\nIF(K1662<1,0,(K1638-(K1638/K1662))))))","v":0},{"$f":"IF(AND(M1636=0,L1638=0),0,\nIF(AND(M1636<>0,L1638=0),(M1636/M$10),\nIF(AND(M1637<>0,L1638<>0),(L1638-(L1638/L1662))+(M1636/M$10),\nIF(L1662<1,0,(L1638-(L1638/L1662))))))","v":0},{"$f":"IF(AND(N1636=0,M1638=0),0,\nIF(AND(N1636<>0,M1638=0),(N1636/N$10),\nIF(AND(N1637<>0,M1638<>0),(M1638-(M1638/M1662))+(N1636/N$10),\nIF(M1662<1,0,(M1638-(M1638/M1662))))))","v":0},{"$f":"IF(AND(O1636=0,N1638=0),0,\nIF(AND(O1636<>0,N1638=0),(O1636/O$10),\nIF(AND(O1637<>0,N1638<>0),(N1638-(N1638/N1662))+(O1636/O$10),\nIF(N1662<1,0,(N1638-(N1638/N1662))))))","v":0},{"$f":"IF(AND(P1636=0,O1638=0),0,\nIF(AND(P1636<>0,O1638=0),(P1636/P$10),\nIF(AND(P1637<>0,O1638<>0),(O1638-(O1638/O1662))+(P1636/P$10),\nIF(O1662<1,0,(O1638-(O1638/O1662))))))","v":0},{"$f":"IF(AND(Q1636=0,P1638=0),0,\nIF(AND(Q1636<>0,P1638=0),(Q1636/Q$10),\nIF(AND(Q1637<>0,P1638<>0),(P1638-(P1638/P1662))+(Q1636/Q$10),\nIF(P1662<1,0,(P1638-(P1638/P1662))))))","v":0},{"$f":"IF(AND(R1636=0,Q1638=0),0,\nIF(AND(R1636<>0,Q1638=0),(R1636/R$10),\nIF(AND(R1637<>0,Q1638<>0),(Q1638-(Q1638/Q1662))+(R1636/R$10),\nIF(Q1662<1,0,(Q1638-(Q1638/Q1662))))))","v":0},{"$f":"IF(AND(S1636=0,R1638=0),0,\nIF(AND(S1636<>0,R1638=0),(S1636/S$10),\nIF(AND(S1637<>0,R1638<>0),(R1638-(R1638/R1662))+(S1636/S$10),\nIF(R1662<1,0,(R1638-(R1638/R1662))))))","v":0},{"$f":"IF(AND(T1636=0,S1638=0),0,\nIF(AND(T1636<>0,S1638=0),(T1636/T$10),\nIF(AND(T1637<>0,S1638<>0),(S1638-(S1638/S1662))+(T1636/T$10),\nIF(S1662<1,0,(S1638-(S1638/S1662))))))","v":0},{"$f":"IF(AND(U1636=0,T1638=0),0,\nIF(AND(U1636<>0,T1638=0),(U1636/U$10),\nIF(AND(U1637<>0,T1638<>0),(T1638-(T1638/T1662))+(U1636/U$10),\nIF(T1662<1,0,(T1638-(T1638/T1662))))))","v":0},{"$f":"IF(AND(V1636=0,U1638=0),0,\nIF(AND(V1636<>0,U1638=0),(V1636/V$10),\nIF(AND(V1637<>0,U1638<>0),(U1638-(U1638/U1662))+(V1636/V$10),\nIF(U1662<1,0,(U1638-(U1638/U1662))))))","v":0},{"$f":"IF(AND(W1636=0,V1638=0),0,\nIF(AND(W1636<>0,V1638=0),(W1636/W$10),\nIF(AND(W1637<>0,V1638<>0),(V1638-(V1638/V1662))+(W1636/W$10),\nIF(V1662<1,0,(V1638-(V1638/V1662))))))","v":0}]
[{"$f":"A1638+1","v":0},"Depreciated starting RAB",{"$f":"C1634/C$10","v":0},{"$f":"IF(C1663=\"n/a\",C1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,C1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,C1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(D1663=\"n/a\",D1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,D1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,D1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(E1663=\"n/a\",E1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,E1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,E1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(F1663=\"n/a\",F1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,F1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,F1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(G1663=\"n/a\",G1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,G1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,G1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(H1663=\"n/a\",H1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,H1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,H1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(I1663=\"n/a\",I1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,I1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,I1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(J1663=\"n/a\",J1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,J1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,J1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(K1663=\"n/a\",K1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,K1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,K1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(L1663=\"n/a\",L1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,L1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,L1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(M1663=\"n/a\",M1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,M1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,M1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(N1663=\"n/a\",N1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,N1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,N1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(O1663=\"n/a\",O1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,O1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,O1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(P1663=\"n/a\",P1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,P1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,P1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(Q1663=\"n/a\",Q1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,Q1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,Q1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(R1663=\"n/a\",R1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,R1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,R1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(S1663=\"n/a\",S1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,S1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,S1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(T1663=\"n/a\",T1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,T1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,T1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(U1663=\"n/a\",U1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,U1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,U1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(V1663=\"n/a\",V1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,V1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,V1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0}]
[{"$f":"A1639+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1640)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D1634*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1664=\"n/a\",D1640,IFERROR(IF((OFFSET($C1640,0,$A1640))<0,\nMIN(0,D1640-(OFFSET($C1640,0,$A1640)/(OFFSET($C1635,-$A1639,$A1640)))),\nMAX(0,D1640-(OFFSET($C1640,0,$A1640)/(OFFSET($C1635,-$A1639,$A1640))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E1634*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1665=\"n/a\",E1641,IFERROR(IF((OFFSET($C1641,0,$A1641))<0,\nMIN(0,E1641-(OFFSET($C1641,0,$A1641)/(OFFSET($C1636,-$A1640,$A1641)))),\nMAX(0,E1641-(OFFSET($C1641,0,$A1641)/(OFFSET($C1636,-$A1640,$A1641))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F1634*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1666=\"n/a\",F1642,IFERROR(IF((OFFSET($C1642,0,$A1642))<0,\nMIN(0,F1642-(OFFSET($C1642,0,$A1642)/(OFFSET($C1637,-$A1641,$A1642)))),\nMAX(0,F1642-(OFFSET($C1642,0,$A1642)/(OFFSET($C1637,-$A1641,$A1642))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G1634*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1667=\"n/a\",G1643,IFERROR(IF((OFFSET($C1643,0,$A1643))<0,\nMIN(0,G1643-(OFFSET($C1643,0,$A1643)/(OFFSET($C1638,-$A1642,$A1643)))),\nMAX(0,G1643-(OFFSET($C1643,0,$A1643)/(OFFSET($C1638,-$A1642,$A1643))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H1634*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1668=\"n/a\",H1644,IFERROR(IF((OFFSET($C1644,0,$A1644))<0,\nMIN(0,H1644-(OFFSET($C1644,0,$A1644)/(OFFSET($C1639,-$A1643,$A1644)))),\nMAX(0,H1644-(OFFSET($C1644,0,$A1644)/(OFFSET($C1639,-$A1643,$A1644))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I1634*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1669=\"n/a\",I1645,IFERROR(IF((OFFSET($C1645,0,$A1645))<0,\nMIN(0,I1645-(OFFSET($C1645,0,$A1645)/(OFFSET($C1640,-$A1644,$A1645)))),\nMAX(0,I1645-(OFFSET($C1645,0,$A1645)/(OFFSET($C1640,-$A1644,$A1645))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J1634*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1670=\"n/a\",J1646,IFERROR(IF((OFFSET($C1646,0,$A1646))<0,\nMIN(0,J1646-(OFFSET($C1646,0,$A1646)/(OFFSET($C1641,-$A1645,$A1646)))),\nMAX(0,J1646-(OFFSET($C1646,0,$A1646)/(OFFSET($C1641,-$A1645,$A1646))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K1634*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1671=\"n/a\",K1647,IFERROR(IF((OFFSET($C1647,0,$A1647))<0,\nMIN(0,K1647-(OFFSET($C1647,0,$A1647)/(OFFSET($C1642,-$A1646,$A1647)))),\nMAX(0,K1647-(OFFSET($C1647,0,$A1647)/(OFFSET($C1642,-$A1646,$A1647))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L1634*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1672=\"n/a\",L1648,IFERROR(IF((OFFSET($C1648,0,$A1648))<0,\nMIN(0,L1648-(OFFSET($C1648,0,$A1648)/(OFFSET($C1643,-$A1647,$A1648)))),\nMAX(0,L1648-(OFFSET($C1648,0,$A1648)/(OFFSET($C1643,-$A1647,$A1648))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1634*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1673=\"n/a\",M1649,IFERROR(IF((OFFSET($C1649,0,$A1649))<0,\nMIN(0,M1649-(OFFSET($C1649,0,$A1649)/(OFFSET($C1644,-$A1648,$A1649)))),\nMAX(0,M1649-(OFFSET($C1649,0,$A1649)/(OFFSET($C1644,-$A1648,$A1649))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1634*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1674=\"n/a\",N1650,IFERROR(IF((OFFSET($C1650,0,$A1650))<0,\nMIN(0,N1650-(OFFSET($C1650,0,$A1650)/(OFFSET($C1645,-$A1649,$A1650)))),\nMAX(0,N1650-(OFFSET($C1650,0,$A1650)/(OFFSET($C1645,-$A1649,$A1650))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1634*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1675=\"n/a\",O1651,IFERROR(IF((OFFSET($C1651,0,$A1651))<0,\nMIN(0,O1651-(OFFSET($C1651,0,$A1651)/(OFFSET($C1646,-$A1650,$A1651)))),\nMAX(0,O1651-(OFFSET($C1651,0,$A1651)/(OFFSET($C1646,-$A1650,$A1651))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1634*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1676=\"n/a\",P1652,IFERROR(IF((OFFSET($C1652,0,$A1652))<0,\nMIN(0,P1652-(OFFSET($C1652,0,$A1652)/(OFFSET($C1647,-$A1651,$A1652)))),\nMAX(0,P1652-(OFFSET($C1652,0,$A1652)/(OFFSET($C1647,-$A1651,$A1652))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1634*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1677=\"n/a\",Q1653,IFERROR(IF((OFFSET($C1653,0,$A1653))<0,\nMIN(0,Q1653-(OFFSET($C1653,0,$A1653)/(OFFSET($C1648,-$A1652,$A1653)))),\nMAX(0,Q1653-(OFFSET($C1653,0,$A1653)/(OFFSET($C1648,-$A1652,$A1653))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1634*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1678=\"n/a\",R1654,IFERROR(IF((OFFSET($C1654,0,$A1654))<0,\nMIN(0,R1654-(OFFSET($C1654,0,$A1654)/(OFFSET($C1649,-$A1653,$A1654)))),\nMAX(0,R1654-(OFFSET($C1654,0,$A1654)/(OFFSET($C1649,-$A1653,$A1654))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1634*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1679=\"n/a\",S1655,IFERROR(IF((OFFSET($C1655,0,$A1655))<0,\nMIN(0,S1655-(OFFSET($C1655,0,$A1655)/(OFFSET($C1650,-$A1654,$A1655)))),\nMAX(0,S1655-(OFFSET($C1655,0,$A1655)/(OFFSET($C1650,-$A1654,$A1655))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1634*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1680=\"n/a\",T1656,IFERROR(IF((OFFSET($C1656,0,$A1656))<0,\nMIN(0,T1656-(OFFSET($C1656,0,$A1656)/(OFFSET($C1651,-$A1655,$A1656)))),\nMAX(0,T1656-(OFFSET($C1656,0,$A1656)/(OFFSET($C1651,-$A1655,$A1656))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1634*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1681=\"n/a\",U1657,IFERROR(IF((OFFSET($C1657,0,$A1657))<0,\nMIN(0,U1657-(OFFSET($C1657,0,$A1657)/(OFFSET($C1652,-$A1656,$A1657)))),\nMAX(0,U1657-(OFFSET($C1657,0,$A1657)/(OFFSET($C1652,-$A1656,$A1657))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1634*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1682=\"n/a\",V1658,IFERROR(IF((OFFSET($C1658,0,$A1658))<0,\nMIN(0,V1658-(OFFSET($C1658,0,$A1658)/(OFFSET($C1653,-$A1657,$A1658)))),\nMAX(0,V1658-(OFFSET($C1658,0,$A1658)/(OFFSET($C1653,-$A1657,$A1658))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1659)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1634*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1662<1,D1636=0),0,\nIF(D1636=0,C1662-1,\nIF(C1662<1,D1637,\n(((C1662-1)*(C1638-(C1638/(C1662))))+((D1636/D$10)*D1637))/(D1638))))","v":0},{"$f":"IF(AND(D1662<1,E1636=0),0,\nIF(E1636=0,D1662-1,\nIF(D1662<1,E1637,\n(((D1662-1)*(D1638-(D1638/(D1662))))+((E1636/E$10)*E1637))/(E1638))))","v":0},{"$f":"IF(AND(E1662<1,F1636=0),0,\nIF(F1636=0,E1662-1,\nIF(E1662<1,F1637,\n(((E1662-1)*(E1638-(E1638/(E1662))))+((F1636/F$10)*F1637))/(F1638))))","v":0},{"$f":"IF(AND(F1662<1,G1636=0),0,\nIF(G1636=0,F1662-1,\nIF(F1662<1,G1637,\n(((F1662-1)*(F1638-(F1638/(F1662))))+((G1636/G$10)*G1637))/(G1638))))","v":0},{"$f":"IF(AND(G1662<1,H1636=0),0,\nIF(H1636=0,G1662-1,\nIF(G1662<1,H1637,\n(((G1662-1)*(G1638-(G1638/(G1662))))+((H1636/H$10)*H1637))/(H1638))))","v":0},{"$f":"IF(AND(H1662<1,I1636=0),0,\nIF(I1636=0,H1662-1,\nIF(H1662<1,I1637,\n(((H1662-1)*(H1638-(H1638/(H1662))))+((I1636/I$10)*I1637))/(I1638))))","v":0},{"$f":"IF(AND(I1662<1,J1636=0),0,\nIF(J1636=0,I1662-1,\nIF(I1662<1,J1637,\n(((I1662-1)*(I1638-(I1638/(I1662))))+((J1636/J$10)*J1637))/(J1638))))","v":0},{"$f":"IF(AND(J1662<1,K1636=0),0,\nIF(K1636=0,J1662-1,\nIF(J1662<1,K1637,\n(((J1662-1)*(J1638-(J1638/(J1662))))+((K1636/K$10)*K1637))/(K1638))))","v":0},{"$f":"IF(AND(K1662<1,L1636=0),0,\nIF(L1636=0,K1662-1,\nIF(K1662<1,L1637,\n(((K1662-1)*(K1638-(K1638/(K1662))))+((L1636/L$10)*L1637))/(L1638))))","v":0},{"$f":"IF(AND(L1662<1,M1636=0),0,\nIF(M1636=0,L1662-1,\nIF(L1662<1,M1637,\n(((L1662-1)*(L1638-(L1638/(L1662))))+((M1636/M$10)*M1637))/(M1638))))","v":0},{"$f":"IF(AND(M1662<1,N1636=0),0,\nIF(N1636=0,M1662-1,\nIF(M1662<1,N1637,\n(((M1662-1)*(M1638-(M1638/(M1662))))+((N1636/N$10)*N1637))/(N1638))))","v":0},{"$f":"IF(AND(N1662<1,O1636=0),0,\nIF(O1636=0,N1662-1,\nIF(N1662<1,O1637,\n(((N1662-1)*(N1638-(N1638/(N1662))))+((O1636/O$10)*O1637))/(O1638))))","v":0},{"$f":"IF(AND(O1662<1,P1636=0),0,\nIF(P1636=0,O1662-1,\nIF(O1662<1,P1637,\n(((O1662-1)*(O1638-(O1638/(O1662))))+((P1636/P$10)*P1637))/(P1638))))","v":0},{"$f":"IF(AND(P1662<1,Q1636=0),0,\nIF(Q1636=0,P1662-1,\nIF(P1662<1,Q1637,\n(((P1662-1)*(P1638-(P1638/(P1662))))+((Q1636/Q$10)*Q1637))/(Q1638))))","v":0},{"$f":"IF(AND(Q1662<1,R1636=0),0,\nIF(R1636=0,Q1662-1,\nIF(Q1662<1,R1637,\n(((Q1662-1)*(Q1638-(Q1638/(Q1662))))+((R1636/R$10)*R1637))/(R1638))))","v":0},{"$f":"IF(AND(R1662<1,S1636=0),0,\nIF(S1636=0,R1662-1,\nIF(R1662<1,S1637,\n(((R1662-1)*(R1638-(R1638/(R1662))))+((S1636/S$10)*S1637))/(S1638))))","v":0},{"$f":"IF(AND(S1662<1,T1636=0),0,\nIF(T1636=0,S1662-1,\nIF(S1662<1,T1637,\n(((S1662-1)*(S1638-(S1638/(S1662))))+((T1636/T$10)*T1637))/(T1638))))","v":0},{"$f":"IF(AND(T1662<1,U1636=0),0,\nIF(U1636=0,T1662-1,\nIF(T1662<1,U1637,\n(((T1662-1)*(T1638-(T1638/(T1662))))+((U1636/U$10)*U1637))/(U1638))))","v":0},{"$f":"IF(AND(U1662<1,V1636=0),0,\nIF(V1636=0,U1662-1,\nIF(U1662<1,V1637,\n(((U1662-1)*(U1638-(U1638/(U1662))))+((V1636/V$10)*V1637))/(V1638))))","v":0},{"$f":"IF(AND(V1662<1,W1636=0),0,\nIF(W1636=0,V1662-1,\nIF(V1662<1,W1637,\n(((V1662-1)*(V1638-(V1638/(V1662))))+((W1636/W$10)*W1637))/(W1638))))","v":0}]
[null,"RL Start RAB",{"$f":"C1635","v":0},{"$f":"IF(C1663=\"n/a\",\"n/a\",MAX(0,C1663-1))","v":0},{"$f":"IF(D1663=\"n/a\",\"n/a\",MAX(0,D1663-1))","v":0},{"$f":"IF(E1663=\"n/a\",\"n/a\",MAX(0,E1663-1))","v":0},{"$f":"IF(F1663=\"n/a\",\"n/a\",MAX(0,F1663-1))","v":0},{"$f":"IF(G1663=\"n/a\",\"n/a\",MAX(0,G1663-1))","v":0},{"$f":"IF(H1663=\"n/a\",\"n/a\",MAX(0,H1663-1))","v":0},{"$f":"IF(I1663=\"n/a\",\"n/a\",MAX(0,I1663-1))","v":0},{"$f":"IF(J1663=\"n/a\",\"n/a\",MAX(0,J1663-1))","v":0},{"$f":"IF(K1663=\"n/a\",\"n/a\",MAX(0,K1663-1))","v":0},{"$f":"IF(L1663=\"n/a\",\"n/a\",MAX(0,L1663-1))","v":0},{"$f":"IF(M1663=\"n/a\",\"n/a\",MAX(0,M1663-1))","v":0},{"$f":"IF(N1663=\"n/a\",\"n/a\",MAX(0,N1663-1))","v":0},{"$f":"IF(O1663=\"n/a\",\"n/a\",MAX(0,O1663-1))","v":0},{"$f":"IF(P1663=\"n/a\",\"n/a\",MAX(0,P1663-1))","v":0},{"$f":"IF(Q1663=\"n/a\",\"n/a\",MAX(0,Q1663-1))","v":0},{"$f":"IF(R1663=\"n/a\",\"n/a\",MAX(0,R1663-1))","v":0},{"$f":"IF(S1663=\"n/a\",\"n/a\",MAX(0,S1663-1))","v":0},{"$f":"IF(T1663=\"n/a\",\"n/a\",MAX(0,T1663-1))","v":0},{"$f":"IF(U1663=\"n/a\",\"n/a\",MAX(0,U1663-1))","v":0},{"$f":"IF(V1663=\"n/a\",\"n/a\",MAX(0,V1663-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1640)","v":"RL Capex 2020-21"},null,{"$f":"D1635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E1635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1635","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1635","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1635","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1635","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1635","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1635","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1635","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1635","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1635","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1635","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1635","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1635","v":0},{"$f":"IF(V1682=\"n/a\",\"n/a\",MAX(0,V1682-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1635","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1635<>\"n/a\",C1635<>\"n/a\"),IF(SUM(C1638:C1660)=0,0,IF((SUMPRODUCT(C1638:C1660,C1662:C1684)/SUM(C1638:C1660))<0,1,(SUMPRODUCT(C1638:C1660,C1662:C1684)/SUM(C1638:C1660)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1635<>\"n/a\",D1635<>\"n/a\"),IF(SUM(D1638:D1660)=0,0,IF((SUMPRODUCT(D1638:D1660,D1662:D1684)/SUM(D1638:D1660))<0,1,(SUMPRODUCT(D1638:D1660,D1662:D1684)/SUM(D1638:D1660)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1635<>\"n/a\",E1635<>\"n/a\"),IF(SUM(E1638:E1660)=0,0,IF((SUMPRODUCT(E1638:E1660,E1662:E1684)/SUM(E1638:E1660))<0,1,(SUMPRODUCT(E1638:E1660,E1662:E1684)/SUM(E1638:E1660)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 32",{"$f":"VLOOKUP($A1687,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1687,1,12,\"\"))","v":32},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1688,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1688,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1688,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1688,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1688,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1688,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1688,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1688,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1688,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1688,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1688,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1688,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1688,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1688,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1688,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1688,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1688,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1688,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1688,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1688,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1688,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1688,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1688,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1688,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1688,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1688,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1688,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1688,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1688,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1688,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1688,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1688,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1688,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1688,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1688,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1688,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1688,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1688,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1688,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1688,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1688,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1688,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1688,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1688,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1688,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1688,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1688,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1688,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1688,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1688,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1688,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1688,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1688,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1688,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1688,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1688,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1688,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1688,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1688,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1688,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1688,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A1688,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1688,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1688,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1688,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1690=0,C1692=0),0,\nIF(AND(D1690<>0,C1692=0),(D1690/D$10),\nIF(AND(D1691<>0,C1692<>0),(C1692-(C1692/C1716))+(D1690/D$10),\nIF(C1716<1,0,(C1692-(C1692/C1716))))))","v":0},{"$f":"IF(AND(E1690=0,D1692=0),0,\nIF(AND(E1690<>0,D1692=0),(E1690/E$10),\nIF(AND(E1691<>0,D1692<>0),(D1692-(D1692/D1716))+(E1690/E$10),\nIF(D1716<1,0,(D1692-(D1692/D1716))))))","v":0},{"$f":"IF(AND(F1690=0,E1692=0),0,\nIF(AND(F1690<>0,E1692=0),(F1690/F$10),\nIF(AND(F1691<>0,E1692<>0),(E1692-(E1692/E1716))+(F1690/F$10),\nIF(E1716<1,0,(E1692-(E1692/E1716))))))","v":0},{"$f":"IF(AND(G1690=0,F1692=0),0,\nIF(AND(G1690<>0,F1692=0),(G1690/G$10),\nIF(AND(G1691<>0,F1692<>0),(F1692-(F1692/F1716))+(G1690/G$10),\nIF(F1716<1,0,(F1692-(F1692/F1716))))))","v":0},{"$f":"IF(AND(H1690=0,G1692=0),0,\nIF(AND(H1690<>0,G1692=0),(H1690/H$10),\nIF(AND(H1691<>0,G1692<>0),(G1692-(G1692/G1716))+(H1690/H$10),\nIF(G1716<1,0,(G1692-(G1692/G1716))))))","v":0},{"$f":"IF(AND(I1690=0,H1692=0),0,\nIF(AND(I1690<>0,H1692=0),(I1690/I$10),\nIF(AND(I1691<>0,H1692<>0),(H1692-(H1692/H1716))+(I1690/I$10),\nIF(H1716<1,0,(H1692-(H1692/H1716))))))","v":0},{"$f":"IF(AND(J1690=0,I1692=0),0,\nIF(AND(J1690<>0,I1692=0),(J1690/J$10),\nIF(AND(J1691<>0,I1692<>0),(I1692-(I1692/I1716))+(J1690/J$10),\nIF(I1716<1,0,(I1692-(I1692/I1716))))))","v":0},{"$f":"IF(AND(K1690=0,J1692=0),0,\nIF(AND(K1690<>0,J1692=0),(K1690/K$10),\nIF(AND(K1691<>0,J1692<>0),(J1692-(J1692/J1716))+(K1690/K$10),\nIF(J1716<1,0,(J1692-(J1692/J1716))))))","v":0},{"$f":"IF(AND(L1690=0,K1692=0),0,\nIF(AND(L1690<>0,K1692=0),(L1690/L$10),\nIF(AND(L1691<>0,K1692<>0),(K1692-(K1692/K1716))+(L1690/L$10),\nIF(K1716<1,0,(K1692-(K1692/K1716))))))","v":0},{"$f":"IF(AND(M1690=0,L1692=0),0,\nIF(AND(M1690<>0,L1692=0),(M1690/M$10),\nIF(AND(M1691<>0,L1692<>0),(L1692-(L1692/L1716))+(M1690/M$10),\nIF(L1716<1,0,(L1692-(L1692/L1716))))))","v":0},{"$f":"IF(AND(N1690=0,M1692=0),0,\nIF(AND(N1690<>0,M1692=0),(N1690/N$10),\nIF(AND(N1691<>0,M1692<>0),(M1692-(M1692/M1716))+(N1690/N$10),\nIF(M1716<1,0,(M1692-(M1692/M1716))))))","v":0},{"$f":"IF(AND(O1690=0,N1692=0),0,\nIF(AND(O1690<>0,N1692=0),(O1690/O$10),\nIF(AND(O1691<>0,N1692<>0),(N1692-(N1692/N1716))+(O1690/O$10),\nIF(N1716<1,0,(N1692-(N1692/N1716))))))","v":0},{"$f":"IF(AND(P1690=0,O1692=0),0,\nIF(AND(P1690<>0,O1692=0),(P1690/P$10),\nIF(AND(P1691<>0,O1692<>0),(O1692-(O1692/O1716))+(P1690/P$10),\nIF(O1716<1,0,(O1692-(O1692/O1716))))))","v":0},{"$f":"IF(AND(Q1690=0,P1692=0),0,\nIF(AND(Q1690<>0,P1692=0),(Q1690/Q$10),\nIF(AND(Q1691<>0,P1692<>0),(P1692-(P1692/P1716))+(Q1690/Q$10),\nIF(P1716<1,0,(P1692-(P1692/P1716))))))","v":0},{"$f":"IF(AND(R1690=0,Q1692=0),0,\nIF(AND(R1690<>0,Q1692=0),(R1690/R$10),\nIF(AND(R1691<>0,Q1692<>0),(Q1692-(Q1692/Q1716))+(R1690/R$10),\nIF(Q1716<1,0,(Q1692-(Q1692/Q1716))))))","v":0},{"$f":"IF(AND(S1690=0,R1692=0),0,\nIF(AND(S1690<>0,R1692=0),(S1690/S$10),\nIF(AND(S1691<>0,R1692<>0),(R1692-(R1692/R1716))+(S1690/S$10),\nIF(R1716<1,0,(R1692-(R1692/R1716))))))","v":0},{"$f":"IF(AND(T1690=0,S1692=0),0,\nIF(AND(T1690<>0,S1692=0),(T1690/T$10),\nIF(AND(T1691<>0,S1692<>0),(S1692-(S1692/S1716))+(T1690/T$10),\nIF(S1716<1,0,(S1692-(S1692/S1716))))))","v":0},{"$f":"IF(AND(U1690=0,T1692=0),0,\nIF(AND(U1690<>0,T1692=0),(U1690/U$10),\nIF(AND(U1691<>0,T1692<>0),(T1692-(T1692/T1716))+(U1690/U$10),\nIF(T1716<1,0,(T1692-(T1692/T1716))))))","v":0},{"$f":"IF(AND(V1690=0,U1692=0),0,\nIF(AND(V1690<>0,U1692=0),(V1690/V$10),\nIF(AND(V1691<>0,U1692<>0),(U1692-(U1692/U1716))+(V1690/V$10),\nIF(U1716<1,0,(U1692-(U1692/U1716))))))","v":0},{"$f":"IF(AND(W1690=0,V1692=0),0,\nIF(AND(W1690<>0,V1692=0),(W1690/W$10),\nIF(AND(W1691<>0,V1692<>0),(V1692-(V1692/V1716))+(W1690/W$10),\nIF(V1716<1,0,(V1692-(V1692/V1716))))))","v":0}]
[{"$f":"A1692+1","v":0},"Depreciated starting RAB",{"$f":"C1688/C$10","v":0},{"$f":"IF(C1717=\"n/a\",C1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,C1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,C1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(D1717=\"n/a\",D1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,D1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,D1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(E1717=\"n/a\",E1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,E1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,E1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(F1717=\"n/a\",F1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,F1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,F1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(G1717=\"n/a\",G1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,G1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,G1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(H1717=\"n/a\",H1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,H1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,H1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(I1717=\"n/a\",I1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,I1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,I1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(J1717=\"n/a\",J1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,J1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,J1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(K1717=\"n/a\",K1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,K1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,K1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(L1717=\"n/a\",L1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,L1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,L1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(M1717=\"n/a\",M1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,M1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,M1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(N1717=\"n/a\",N1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,N1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,N1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(O1717=\"n/a\",O1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,O1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,O1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(P1717=\"n/a\",P1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,P1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,P1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(Q1717=\"n/a\",Q1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,Q1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,Q1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(R1717=\"n/a\",R1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,R1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,R1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(S1717=\"n/a\",S1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,S1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,S1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(T1717=\"n/a\",T1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,T1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,T1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(U1717=\"n/a\",U1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,U1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,U1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(V1717=\"n/a\",V1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,V1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,V1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0}]
[{"$f":"A1693+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1694)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D1688*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1718=\"n/a\",D1694,IFERROR(IF((OFFSET($C1694,0,$A1694))<0,\nMIN(0,D1694-(OFFSET($C1694,0,$A1694)/(OFFSET($C1689,-$A1693,$A1694)))),\nMAX(0,D1694-(OFFSET($C1694,0,$A1694)/(OFFSET($C1689,-$A1693,$A1694))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E1688*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1719=\"n/a\",E1695,IFERROR(IF((OFFSET($C1695,0,$A1695))<0,\nMIN(0,E1695-(OFFSET($C1695,0,$A1695)/(OFFSET($C1690,-$A1694,$A1695)))),\nMAX(0,E1695-(OFFSET($C1695,0,$A1695)/(OFFSET($C1690,-$A1694,$A1695))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F1688*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1720=\"n/a\",F1696,IFERROR(IF((OFFSET($C1696,0,$A1696))<0,\nMIN(0,F1696-(OFFSET($C1696,0,$A1696)/(OFFSET($C1691,-$A1695,$A1696)))),\nMAX(0,F1696-(OFFSET($C1696,0,$A1696)/(OFFSET($C1691,-$A1695,$A1696))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G1688*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1721=\"n/a\",G1697,IFERROR(IF((OFFSET($C1697,0,$A1697))<0,\nMIN(0,G1697-(OFFSET($C1697,0,$A1697)/(OFFSET($C1692,-$A1696,$A1697)))),\nMAX(0,G1697-(OFFSET($C1697,0,$A1697)/(OFFSET($C1692,-$A1696,$A1697))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H1688*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1722=\"n/a\",H1698,IFERROR(IF((OFFSET($C1698,0,$A1698))<0,\nMIN(0,H1698-(OFFSET($C1698,0,$A1698)/(OFFSET($C1693,-$A1697,$A1698)))),\nMAX(0,H1698-(OFFSET($C1698,0,$A1698)/(OFFSET($C1693,-$A1697,$A1698))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I1688*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1723=\"n/a\",I1699,IFERROR(IF((OFFSET($C1699,0,$A1699))<0,\nMIN(0,I1699-(OFFSET($C1699,0,$A1699)/(OFFSET($C1694,-$A1698,$A1699)))),\nMAX(0,I1699-(OFFSET($C1699,0,$A1699)/(OFFSET($C1694,-$A1698,$A1699))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J1688*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1724=\"n/a\",J1700,IFERROR(IF((OFFSET($C1700,0,$A1700))<0,\nMIN(0,J1700-(OFFSET($C1700,0,$A1700)/(OFFSET($C1695,-$A1699,$A1700)))),\nMAX(0,J1700-(OFFSET($C1700,0,$A1700)/(OFFSET($C1695,-$A1699,$A1700))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K1688*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1725=\"n/a\",K1701,IFERROR(IF((OFFSET($C1701,0,$A1701))<0,\nMIN(0,K1701-(OFFSET($C1701,0,$A1701)/(OFFSET($C1696,-$A1700,$A1701)))),\nMAX(0,K1701-(OFFSET($C1701,0,$A1701)/(OFFSET($C1696,-$A1700,$A1701))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L1688*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1726=\"n/a\",L1702,IFERROR(IF((OFFSET($C1702,0,$A1702))<0,\nMIN(0,L1702-(OFFSET($C1702,0,$A1702)/(OFFSET($C1697,-$A1701,$A1702)))),\nMAX(0,L1702-(OFFSET($C1702,0,$A1702)/(OFFSET($C1697,-$A1701,$A1702))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1688*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1727=\"n/a\",M1703,IFERROR(IF((OFFSET($C1703,0,$A1703))<0,\nMIN(0,M1703-(OFFSET($C1703,0,$A1703)/(OFFSET($C1698,-$A1702,$A1703)))),\nMAX(0,M1703-(OFFSET($C1703,0,$A1703)/(OFFSET($C1698,-$A1702,$A1703))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1688*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1728=\"n/a\",N1704,IFERROR(IF((OFFSET($C1704,0,$A1704))<0,\nMIN(0,N1704-(OFFSET($C1704,0,$A1704)/(OFFSET($C1699,-$A1703,$A1704)))),\nMAX(0,N1704-(OFFSET($C1704,0,$A1704)/(OFFSET($C1699,-$A1703,$A1704))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1688*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1729=\"n/a\",O1705,IFERROR(IF((OFFSET($C1705,0,$A1705))<0,\nMIN(0,O1705-(OFFSET($C1705,0,$A1705)/(OFFSET($C1700,-$A1704,$A1705)))),\nMAX(0,O1705-(OFFSET($C1705,0,$A1705)/(OFFSET($C1700,-$A1704,$A1705))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1688*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1730=\"n/a\",P1706,IFERROR(IF((OFFSET($C1706,0,$A1706))<0,\nMIN(0,P1706-(OFFSET($C1706,0,$A1706)/(OFFSET($C1701,-$A1705,$A1706)))),\nMAX(0,P1706-(OFFSET($C1706,0,$A1706)/(OFFSET($C1701,-$A1705,$A1706))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1688*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1731=\"n/a\",Q1707,IFERROR(IF((OFFSET($C1707,0,$A1707))<0,\nMIN(0,Q1707-(OFFSET($C1707,0,$A1707)/(OFFSET($C1702,-$A1706,$A1707)))),\nMAX(0,Q1707-(OFFSET($C1707,0,$A1707)/(OFFSET($C1702,-$A1706,$A1707))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1688*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1732=\"n/a\",R1708,IFERROR(IF((OFFSET($C1708,0,$A1708))<0,\nMIN(0,R1708-(OFFSET($C1708,0,$A1708)/(OFFSET($C1703,-$A1707,$A1708)))),\nMAX(0,R1708-(OFFSET($C1708,0,$A1708)/(OFFSET($C1703,-$A1707,$A1708))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1688*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1733=\"n/a\",S1709,IFERROR(IF((OFFSET($C1709,0,$A1709))<0,\nMIN(0,S1709-(OFFSET($C1709,0,$A1709)/(OFFSET($C1704,-$A1708,$A1709)))),\nMAX(0,S1709-(OFFSET($C1709,0,$A1709)/(OFFSET($C1704,-$A1708,$A1709))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1688*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1734=\"n/a\",T1710,IFERROR(IF((OFFSET($C1710,0,$A1710))<0,\nMIN(0,T1710-(OFFSET($C1710,0,$A1710)/(OFFSET($C1705,-$A1709,$A1710)))),\nMAX(0,T1710-(OFFSET($C1710,0,$A1710)/(OFFSET($C1705,-$A1709,$A1710))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1688*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1735=\"n/a\",U1711,IFERROR(IF((OFFSET($C1711,0,$A1711))<0,\nMIN(0,U1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1706,-$A1710,$A1711)))),\nMAX(0,U1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1706,-$A1710,$A1711))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1688*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1736=\"n/a\",V1712,IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,V1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1707,-$A1711,$A1712)))),\nMAX(0,V1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1707,-$A1711,$A1712))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1713)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1688*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1716<1,D1690=0),0,\nIF(D1690=0,C1716-1,\nIF(C1716<1,D1691,\n(((C1716-1)*(C1692-(C1692/(C1716))))+((D1690/D$10)*D1691))/(D1692))))","v":0},{"$f":"IF(AND(D1716<1,E1690=0),0,\nIF(E1690=0,D1716-1,\nIF(D1716<1,E1691,\n(((D1716-1)*(D1692-(D1692/(D1716))))+((E1690/E$10)*E1691))/(E1692))))","v":0},{"$f":"IF(AND(E1716<1,F1690=0),0,\nIF(F1690=0,E1716-1,\nIF(E1716<1,F1691,\n(((E1716-1)*(E1692-(E1692/(E1716))))+((F1690/F$10)*F1691))/(F1692))))","v":0},{"$f":"IF(AND(F1716<1,G1690=0),0,\nIF(G1690=0,F1716-1,\nIF(F1716<1,G1691,\n(((F1716-1)*(F1692-(F1692/(F1716))))+((G1690/G$10)*G1691))/(G1692))))","v":0},{"$f":"IF(AND(G1716<1,H1690=0),0,\nIF(H1690=0,G1716-1,\nIF(G1716<1,H1691,\n(((G1716-1)*(G1692-(G1692/(G1716))))+((H1690/H$10)*H1691))/(H1692))))","v":0},{"$f":"IF(AND(H1716<1,I1690=0),0,\nIF(I1690=0,H1716-1,\nIF(H1716<1,I1691,\n(((H1716-1)*(H1692-(H1692/(H1716))))+((I1690/I$10)*I1691))/(I1692))))","v":0},{"$f":"IF(AND(I1716<1,J1690=0),0,\nIF(J1690=0,I1716-1,\nIF(I1716<1,J1691,\n(((I1716-1)*(I1692-(I1692/(I1716))))+((J1690/J$10)*J1691))/(J1692))))","v":0},{"$f":"IF(AND(J1716<1,K1690=0),0,\nIF(K1690=0,J1716-1,\nIF(J1716<1,K1691,\n(((J1716-1)*(J1692-(J1692/(J1716))))+((K1690/K$10)*K1691))/(K1692))))","v":0},{"$f":"IF(AND(K1716<1,L1690=0),0,\nIF(L1690=0,K1716-1,\nIF(K1716<1,L1691,\n(((K1716-1)*(K1692-(K1692/(K1716))))+((L1690/L$10)*L1691))/(L1692))))","v":0},{"$f":"IF(AND(L1716<1,M1690=0),0,\nIF(M1690=0,L1716-1,\nIF(L1716<1,M1691,\n(((L1716-1)*(L1692-(L1692/(L1716))))+((M1690/M$10)*M1691))/(M1692))))","v":0},{"$f":"IF(AND(M1716<1,N1690=0),0,\nIF(N1690=0,M1716-1,\nIF(M1716<1,N1691,\n(((M1716-1)*(M1692-(M1692/(M1716))))+((N1690/N$10)*N1691))/(N1692))))","v":0},{"$f":"IF(AND(N1716<1,O1690=0),0,\nIF(O1690=0,N1716-1,\nIF(N1716<1,O1691,\n(((N1716-1)*(N1692-(N1692/(N1716))))+((O1690/O$10)*O1691))/(O1692))))","v":0},{"$f":"IF(AND(O1716<1,P1690=0),0,\nIF(P1690=0,O1716-1,\nIF(O1716<1,P1691,\n(((O1716-1)*(O1692-(O1692/(O1716))))+((P1690/P$10)*P1691))/(P1692))))","v":0},{"$f":"IF(AND(P1716<1,Q1690=0),0,\nIF(Q1690=0,P1716-1,\nIF(P1716<1,Q1691,\n(((P1716-1)*(P1692-(P1692/(P1716))))+((Q1690/Q$10)*Q1691))/(Q1692))))","v":0},{"$f":"IF(AND(Q1716<1,R1690=0),0,\nIF(R1690=0,Q1716-1,\nIF(Q1716<1,R1691,\n(((Q1716-1)*(Q1692-(Q1692/(Q1716))))+((R1690/R$10)*R1691))/(R1692))))","v":0},{"$f":"IF(AND(R1716<1,S1690=0),0,\nIF(S1690=0,R1716-1,\nIF(R1716<1,S1691,\n(((R1716-1)*(R1692-(R1692/(R1716))))+((S1690/S$10)*S1691))/(S1692))))","v":0},{"$f":"IF(AND(S1716<1,T1690=0),0,\nIF(T1690=0,S1716-1,\nIF(S1716<1,T1691,\n(((S1716-1)*(S1692-(S1692/(S1716))))+((T1690/T$10)*T1691))/(T1692))))","v":0},{"$f":"IF(AND(T1716<1,U1690=0),0,\nIF(U1690=0,T1716-1,\nIF(T1716<1,U1691,\n(((T1716-1)*(T1692-(T1692/(T1716))))+((U1690/U$10)*U1691))/(U1692))))","v":0},{"$f":"IF(AND(U1716<1,V1690=0),0,\nIF(V1690=0,U1716-1,\nIF(U1716<1,V1691,\n(((U1716-1)*(U1692-(U1692/(U1716))))+((V1690/V$10)*V1691))/(V1692))))","v":0},{"$f":"IF(AND(V1716<1,W1690=0),0,\nIF(W1690=0,V1716-1,\nIF(V1716<1,W1691,\n(((V1716-1)*(V1692-(V1692/(V1716))))+((W1690/W$10)*W1691))/(W1692))))","v":0}]
[null,"RL Start RAB",{"$f":"C1689","v":0},{"$f":"IF(C1717=\"n/a\",\"n/a\",MAX(0,C1717-1))","v":0},{"$f":"IF(D1717=\"n/a\",\"n/a\",MAX(0,D1717-1))","v":0},{"$f":"IF(E1717=\"n/a\",\"n/a\",MAX(0,E1717-1))","v":0},{"$f":"IF(F1717=\"n/a\",\"n/a\",MAX(0,F1717-1))","v":0},{"$f":"IF(G1717=\"n/a\",\"n/a\",MAX(0,G1717-1))","v":0},{"$f":"IF(H1717=\"n/a\",\"n/a\",MAX(0,H1717-1))","v":0},{"$f":"IF(I1717=\"n/a\",\"n/a\",MAX(0,I1717-1))","v":0},{"$f":"IF(J1717=\"n/a\",\"n/a\",MAX(0,J1717-1))","v":0},{"$f":"IF(K1717=\"n/a\",\"n/a\",MAX(0,K1717-1))","v":0},{"$f":"IF(L1717=\"n/a\",\"n/a\",MAX(0,L1717-1))","v":0},{"$f":"IF(M1717=\"n/a\",\"n/a\",MAX(0,M1717-1))","v":0},{"$f":"IF(N1717=\"n/a\",\"n/a\",MAX(0,N1717-1))","v":0},{"$f":"IF(O1717=\"n/a\",\"n/a\",MAX(0,O1717-1))","v":0},{"$f":"IF(P1717=\"n/a\",\"n/a\",MAX(0,P1717-1))","v":0},{"$f":"IF(Q1717=\"n/a\",\"n/a\",MAX(0,Q1717-1))","v":0},{"$f":"IF(R1717=\"n/a\",\"n/a\",MAX(0,R1717-1))","v":0},{"$f":"IF(S1717=\"n/a\",\"n/a\",MAX(0,S1717-1))","v":0},{"$f":"IF(T1717=\"n/a\",\"n/a\",MAX(0,T1717-1))","v":0},{"$f":"IF(U1717=\"n/a\",\"n/a\",MAX(0,U1717-1))","v":0},{"$f":"IF(V1717=\"n/a\",\"n/a\",MAX(0,V1717-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1694)","v":"RL Capex 2020-21"},null,{"$f":"D1689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E1689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1689","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1689","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1689","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1689","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1689","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1689","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1689","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1689","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1689","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1689","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1689","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1689","v":0},{"$f":"IF(V1736=\"n/a\",\"n/a\",MAX(0,V1736-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1689","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1689<>\"n/a\",C1689<>\"n/a\"),IF(SUM(C1692:C1714)=0,0,IF((SUMPRODUCT(C1692:C1714,C1716:C1738)/SUM(C1692:C1714))<0,1,(SUMPRODUCT(C1692:C1714,C1716:C1738)/SUM(C1692:C1714)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1689<>\"n/a\",D1689<>\"n/a\"),IF(SUM(D1692:D1714)=0,0,IF((SUMPRODUCT(D1692:D1714,D1716:D1738)/SUM(D1692:D1714))<0,1,(SUMPRODUCT(D1692:D1714,D1716:D1738)/SUM(D1692:D1714)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1689<>\"n/a\",E1689<>\"n/a\"),IF(SUM(E1692:E1714)=0,0,IF((SUMPRODUCT(E1692:E1714,E1716:E1738)/SUM(E1692:E1714))<0,1,(SUMPRODUCT(E1692:E1714,E1716:E1738)/SUM(E1692:E1714)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 33",{"$f":"VLOOKUP($A1741,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1741,1,12,\"\"))","v":33},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1742,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1742,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1742,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1742,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1742,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1742,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1742,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1742,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1742,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1742,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1742,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1742,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1742,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1742,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1742,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1742,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1742,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1742,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1742,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1742,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1742,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1742,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1742,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1742,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1742,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1742,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1742,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1742,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1742,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1742,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1742,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1742,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1742,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1742,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1742,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1742,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1742,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1742,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1742,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1742,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1742,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1742,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1742,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1742,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1742,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1742,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1742,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1742,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1742,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1742,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1742,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1742,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1742,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1742,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1742,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1742,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1742,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1742,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1742,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1742,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1742,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A1742,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1742,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1742,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1742,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1744=0,C1746=0),0,\nIF(AND(D1744<>0,C1746=0),(D1744/D$10),\nIF(AND(D1745<>0,C1746<>0),(C1746-(C1746/C1770))+(D1744/D$10),\nIF(C1770<1,0,(C1746-(C1746/C1770))))))","v":0},{"$f":"IF(AND(E1744=0,D1746=0),0,\nIF(AND(E1744<>0,D1746=0),(E1744/E$10),\nIF(AND(E1745<>0,D1746<>0),(D1746-(D1746/D1770))+(E1744/E$10),\nIF(D1770<1,0,(D1746-(D1746/D1770))))))","v":0},{"$f":"IF(AND(F1744=0,E1746=0),0,\nIF(AND(F1744<>0,E1746=0),(F1744/F$10),\nIF(AND(F1745<>0,E1746<>0),(E1746-(E1746/E1770))+(F1744/F$10),\nIF(E1770<1,0,(E1746-(E1746/E1770))))))","v":0},{"$f":"IF(AND(G1744=0,F1746=0),0,\nIF(AND(G1744<>0,F1746=0),(G1744/G$10),\nIF(AND(G1745<>0,F1746<>0),(F1746-(F1746/F1770))+(G1744/G$10),\nIF(F1770<1,0,(F1746-(F1746/F1770))))))","v":0},{"$f":"IF(AND(H1744=0,G1746=0),0,\nIF(AND(H1744<>0,G1746=0),(H1744/H$10),\nIF(AND(H1745<>0,G1746<>0),(G1746-(G1746/G1770))+(H1744/H$10),\nIF(G1770<1,0,(G1746-(G1746/G1770))))))","v":0},{"$f":"IF(AND(I1744=0,H1746=0),0,\nIF(AND(I1744<>0,H1746=0),(I1744/I$10),\nIF(AND(I1745<>0,H1746<>0),(H1746-(H1746/H1770))+(I1744/I$10),\nIF(H1770<1,0,(H1746-(H1746/H1770))))))","v":0},{"$f":"IF(AND(J1744=0,I1746=0),0,\nIF(AND(J1744<>0,I1746=0),(J1744/J$10),\nIF(AND(J1745<>0,I1746<>0),(I1746-(I1746/I1770))+(J1744/J$10),\nIF(I1770<1,0,(I1746-(I1746/I1770))))))","v":0},{"$f":"IF(AND(K1744=0,J1746=0),0,\nIF(AND(K1744<>0,J1746=0),(K1744/K$10),\nIF(AND(K1745<>0,J1746<>0),(J1746-(J1746/J1770))+(K1744/K$10),\nIF(J1770<1,0,(J1746-(J1746/J1770))))))","v":0},{"$f":"IF(AND(L1744=0,K1746=0),0,\nIF(AND(L1744<>0,K1746=0),(L1744/L$10),\nIF(AND(L1745<>0,K1746<>0),(K1746-(K1746/K1770))+(L1744/L$10),\nIF(K1770<1,0,(K1746-(K1746/K1770))))))","v":0},{"$f":"IF(AND(M1744=0,L1746=0),0,\nIF(AND(M1744<>0,L1746=0),(M1744/M$10),\nIF(AND(M1745<>0,L1746<>0),(L1746-(L1746/L1770))+(M1744/M$10),\nIF(L1770<1,0,(L1746-(L1746/L1770))))))","v":0},{"$f":"IF(AND(N1744=0,M1746=0),0,\nIF(AND(N1744<>0,M1746=0),(N1744/N$10),\nIF(AND(N1745<>0,M1746<>0),(M1746-(M1746/M1770))+(N1744/N$10),\nIF(M1770<1,0,(M1746-(M1746/M1770))))))","v":0},{"$f":"IF(AND(O1744=0,N1746=0),0,\nIF(AND(O1744<>0,N1746=0),(O1744/O$10),\nIF(AND(O1745<>0,N1746<>0),(N1746-(N1746/N1770))+(O1744/O$10),\nIF(N1770<1,0,(N1746-(N1746/N1770))))))","v":0},{"$f":"IF(AND(P1744=0,O1746=0),0,\nIF(AND(P1744<>0,O1746=0),(P1744/P$10),\nIF(AND(P1745<>0,O1746<>0),(O1746-(O1746/O1770))+(P1744/P$10),\nIF(O1770<1,0,(O1746-(O1746/O1770))))))","v":0},{"$f":"IF(AND(Q1744=0,P1746=0),0,\nIF(AND(Q1744<>0,P1746=0),(Q1744/Q$10),\nIF(AND(Q1745<>0,P1746<>0),(P1746-(P1746/P1770))+(Q1744/Q$10),\nIF(P1770<1,0,(P1746-(P1746/P1770))))))","v":0},{"$f":"IF(AND(R1744=0,Q1746=0),0,\nIF(AND(R1744<>0,Q1746=0),(R1744/R$10),\nIF(AND(R1745<>0,Q1746<>0),(Q1746-(Q1746/Q1770))+(R1744/R$10),\nIF(Q1770<1,0,(Q1746-(Q1746/Q1770))))))","v":0},{"$f":"IF(AND(S1744=0,R1746=0),0,\nIF(AND(S1744<>0,R1746=0),(S1744/S$10),\nIF(AND(S1745<>0,R1746<>0),(R1746-(R1746/R1770))+(S1744/S$10),\nIF(R1770<1,0,(R1746-(R1746/R1770))))))","v":0},{"$f":"IF(AND(T1744=0,S1746=0),0,\nIF(AND(T1744<>0,S1746=0),(T1744/T$10),\nIF(AND(T1745<>0,S1746<>0),(S1746-(S1746/S1770))+(T1744/T$10),\nIF(S1770<1,0,(S1746-(S1746/S1770))))))","v":0},{"$f":"IF(AND(U1744=0,T1746=0),0,\nIF(AND(U1744<>0,T1746=0),(U1744/U$10),\nIF(AND(U1745<>0,T1746<>0),(T1746-(T1746/T1770))+(U1744/U$10),\nIF(T1770<1,0,(T1746-(T1746/T1770))))))","v":0},{"$f":"IF(AND(V1744=0,U1746=0),0,\nIF(AND(V1744<>0,U1746=0),(V1744/V$10),\nIF(AND(V1745<>0,U1746<>0),(U1746-(U1746/U1770))+(V1744/V$10),\nIF(U1770<1,0,(U1746-(U1746/U1770))))))","v":0},{"$f":"IF(AND(W1744=0,V1746=0),0,\nIF(AND(W1744<>0,V1746=0),(W1744/W$10),\nIF(AND(W1745<>0,V1746<>0),(V1746-(V1746/V1770))+(W1744/W$10),\nIF(V1770<1,0,(V1746-(V1746/V1770))))))","v":0}]
[{"$f":"A1746+1","v":0},"Depreciated starting RAB",{"$f":"C1742/C$10","v":0},{"$f":"IF(C1771=\"n/a\",C1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,C1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,C1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(D1771=\"n/a\",D1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,D1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,D1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(E1771=\"n/a\",E1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,E1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,E1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(F1771=\"n/a\",F1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,F1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,F1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(G1771=\"n/a\",G1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,G1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,G1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(H1771=\"n/a\",H1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,H1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,H1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(I1771=\"n/a\",I1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,I1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,I1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(J1771=\"n/a\",J1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,J1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,J1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(K1771=\"n/a\",K1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,K1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,K1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(L1771=\"n/a\",L1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,L1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,L1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(M1771=\"n/a\",M1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,M1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,M1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(N1771=\"n/a\",N1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,N1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,N1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(O1771=\"n/a\",O1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,O1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,O1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(P1771=\"n/a\",P1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,P1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,P1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(Q1771=\"n/a\",Q1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,Q1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,Q1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(R1771=\"n/a\",R1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,R1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,R1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(S1771=\"n/a\",S1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,S1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,S1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(T1771=\"n/a\",T1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,T1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,T1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(U1771=\"n/a\",U1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,U1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,U1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(V1771=\"n/a\",V1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,V1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,V1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0}]
[{"$f":"A1747+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1748)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D1742*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1772=\"n/a\",D1748,IFERROR(IF((OFFSET($C1748,0,$A1748))<0,\nMIN(0,D1748-(OFFSET($C1748,0,$A1748)/(OFFSET($C1743,-$A1747,$A1748)))),\nMAX(0,D1748-(OFFSET($C1748,0,$A1748)/(OFFSET($C1743,-$A1747,$A1748))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E1742*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1773=\"n/a\",E1749,IFERROR(IF((OFFSET($C1749,0,$A1749))<0,\nMIN(0,E1749-(OFFSET($C1749,0,$A1749)/(OFFSET($C1744,-$A1748,$A1749)))),\nMAX(0,E1749-(OFFSET($C1749,0,$A1749)/(OFFSET($C1744,-$A1748,$A1749))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F1742*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1774=\"n/a\",F1750,IFERROR(IF((OFFSET($C1750,0,$A1750))<0,\nMIN(0,F1750-(OFFSET($C1750,0,$A1750)/(OFFSET($C1745,-$A1749,$A1750)))),\nMAX(0,F1750-(OFFSET($C1750,0,$A1750)/(OFFSET($C1745,-$A1749,$A1750))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G1742*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1775=\"n/a\",G1751,IFERROR(IF((OFFSET($C1751,0,$A1751))<0,\nMIN(0,G1751-(OFFSET($C1751,0,$A1751)/(OFFSET($C1746,-$A1750,$A1751)))),\nMAX(0,G1751-(OFFSET($C1751,0,$A1751)/(OFFSET($C1746,-$A1750,$A1751))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H1742*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1776=\"n/a\",H1752,IFERROR(IF((OFFSET($C1752,0,$A1752))<0,\nMIN(0,H1752-(OFFSET($C1752,0,$A1752)/(OFFSET($C1747,-$A1751,$A1752)))),\nMAX(0,H1752-(OFFSET($C1752,0,$A1752)/(OFFSET($C1747,-$A1751,$A1752))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I1742*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1777=\"n/a\",I1753,IFERROR(IF((OFFSET($C1753,0,$A1753))<0,\nMIN(0,I1753-(OFFSET($C1753,0,$A1753)/(OFFSET($C1748,-$A1752,$A1753)))),\nMAX(0,I1753-(OFFSET($C1753,0,$A1753)/(OFFSET($C1748,-$A1752,$A1753))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J1742*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1778=\"n/a\",J1754,IFERROR(IF((OFFSET($C1754,0,$A1754))<0,\nMIN(0,J1754-(OFFSET($C1754,0,$A1754)/(OFFSET($C1749,-$A1753,$A1754)))),\nMAX(0,J1754-(OFFSET($C1754,0,$A1754)/(OFFSET($C1749,-$A1753,$A1754))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K1742*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1779=\"n/a\",K1755,IFERROR(IF((OFFSET($C1755,0,$A1755))<0,\nMIN(0,K1755-(OFFSET($C1755,0,$A1755)/(OFFSET($C1750,-$A1754,$A1755)))),\nMAX(0,K1755-(OFFSET($C1755,0,$A1755)/(OFFSET($C1750,-$A1754,$A1755))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L1742*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1780=\"n/a\",L1756,IFERROR(IF((OFFSET($C1756,0,$A1756))<0,\nMIN(0,L1756-(OFFSET($C1756,0,$A1756)/(OFFSET($C1751,-$A1755,$A1756)))),\nMAX(0,L1756-(OFFSET($C1756,0,$A1756)/(OFFSET($C1751,-$A1755,$A1756))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1742*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1781=\"n/a\",M1757,IFERROR(IF((OFFSET($C1757,0,$A1757))<0,\nMIN(0,M1757-(OFFSET($C1757,0,$A1757)/(OFFSET($C1752,-$A1756,$A1757)))),\nMAX(0,M1757-(OFFSET($C1757,0,$A1757)/(OFFSET($C1752,-$A1756,$A1757))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1742*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1782=\"n/a\",N1758,IFERROR(IF((OFFSET($C1758,0,$A1758))<0,\nMIN(0,N1758-(OFFSET($C1758,0,$A1758)/(OFFSET($C1753,-$A1757,$A1758)))),\nMAX(0,N1758-(OFFSET($C1758,0,$A1758)/(OFFSET($C1753,-$A1757,$A1758))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1742*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1783=\"n/a\",O1759,IFERROR(IF((OFFSET($C1759,0,$A1759))<0,\nMIN(0,O1759-(OFFSET($C1759,0,$A1759)/(OFFSET($C1754,-$A1758,$A1759)))),\nMAX(0,O1759-(OFFSET($C1759,0,$A1759)/(OFFSET($C1754,-$A1758,$A1759))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1742*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1784=\"n/a\",P1760,IFERROR(IF((OFFSET($C1760,0,$A1760))<0,\nMIN(0,P1760-(OFFSET($C1760,0,$A1760)/(OFFSET($C1755,-$A1759,$A1760)))),\nMAX(0,P1760-(OFFSET($C1760,0,$A1760)/(OFFSET($C1755,-$A1759,$A1760))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1742*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1785=\"n/a\",Q1761,IFERROR(IF((OFFSET($C1761,0,$A1761))<0,\nMIN(0,Q1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1756,-$A1760,$A1761)))),\nMAX(0,Q1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1756,-$A1760,$A1761))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1742*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1786=\"n/a\",R1762,IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,R1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1757,-$A1761,$A1762)))),\nMAX(0,R1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1757,-$A1761,$A1762))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1742*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1787=\"n/a\",S1763,IFERROR(IF((OFFSET($C1763,0,$A1763))<0,\nMIN(0,S1763-(OFFSET($C1763,0,$A1763)/(OFFSET($C1758,-$A1762,$A1763)))),\nMAX(0,S1763-(OFFSET($C1763,0,$A1763)/(OFFSET($C1758,-$A1762,$A1763))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1742*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1788=\"n/a\",T1764,IFERROR(IF((OFFSET($C1764,0,$A1764))<0,\nMIN(0,T1764-(OFFSET($C1764,0,$A1764)/(OFFSET($C1759,-$A1763,$A1764)))),\nMAX(0,T1764-(OFFSET($C1764,0,$A1764)/(OFFSET($C1759,-$A1763,$A1764))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1742*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1789=\"n/a\",U1765,IFERROR(IF((OFFSET($C1765,0,$A1765))<0,\nMIN(0,U1765-(OFFSET($C1765,0,$A1765)/(OFFSET($C1760,-$A1764,$A1765)))),\nMAX(0,U1765-(OFFSET($C1765,0,$A1765)/(OFFSET($C1760,-$A1764,$A1765))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1742*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1790=\"n/a\",V1766,IFERROR(IF((OFFSET($C1766,0,$A1766))<0,\nMIN(0,V1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1761,-$A1765,$A1766)))),\nMAX(0,V1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1761,-$A1765,$A1766))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1767)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1742*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1770<1,D1744=0),0,\nIF(D1744=0,C1770-1,\nIF(C1770<1,D1745,\n(((C1770-1)*(C1746-(C1746/(C1770))))+((D1744/D$10)*D1745))/(D1746))))","v":0},{"$f":"IF(AND(D1770<1,E1744=0),0,\nIF(E1744=0,D1770-1,\nIF(D1770<1,E1745,\n(((D1770-1)*(D1746-(D1746/(D1770))))+((E1744/E$10)*E1745))/(E1746))))","v":0},{"$f":"IF(AND(E1770<1,F1744=0),0,\nIF(F1744=0,E1770-1,\nIF(E1770<1,F1745,\n(((E1770-1)*(E1746-(E1746/(E1770))))+((F1744/F$10)*F1745))/(F1746))))","v":0},{"$f":"IF(AND(F1770<1,G1744=0),0,\nIF(G1744=0,F1770-1,\nIF(F1770<1,G1745,\n(((F1770-1)*(F1746-(F1746/(F1770))))+((G1744/G$10)*G1745))/(G1746))))","v":0},{"$f":"IF(AND(G1770<1,H1744=0),0,\nIF(H1744=0,G1770-1,\nIF(G1770<1,H1745,\n(((G1770-1)*(G1746-(G1746/(G1770))))+((H1744/H$10)*H1745))/(H1746))))","v":0},{"$f":"IF(AND(H1770<1,I1744=0),0,\nIF(I1744=0,H1770-1,\nIF(H1770<1,I1745,\n(((H1770-1)*(H1746-(H1746/(H1770))))+((I1744/I$10)*I1745))/(I1746))))","v":0},{"$f":"IF(AND(I1770<1,J1744=0),0,\nIF(J1744=0,I1770-1,\nIF(I1770<1,J1745,\n(((I1770-1)*(I1746-(I1746/(I1770))))+((J1744/J$10)*J1745))/(J1746))))","v":0},{"$f":"IF(AND(J1770<1,K1744=0),0,\nIF(K1744=0,J1770-1,\nIF(J1770<1,K1745,\n(((J1770-1)*(J1746-(J1746/(J1770))))+((K1744/K$10)*K1745))/(K1746))))","v":0},{"$f":"IF(AND(K1770<1,L1744=0),0,\nIF(L1744=0,K1770-1,\nIF(K1770<1,L1745,\n(((K1770-1)*(K1746-(K1746/(K1770))))+((L1744/L$10)*L1745))/(L1746))))","v":0},{"$f":"IF(AND(L1770<1,M1744=0),0,\nIF(M1744=0,L1770-1,\nIF(L1770<1,M1745,\n(((L1770-1)*(L1746-(L1746/(L1770))))+((M1744/M$10)*M1745))/(M1746))))","v":0},{"$f":"IF(AND(M1770<1,N1744=0),0,\nIF(N1744=0,M1770-1,\nIF(M1770<1,N1745,\n(((M1770-1)*(M1746-(M1746/(M1770))))+((N1744/N$10)*N1745))/(N1746))))","v":0},{"$f":"IF(AND(N1770<1,O1744=0),0,\nIF(O1744=0,N1770-1,\nIF(N1770<1,O1745,\n(((N1770-1)*(N1746-(N1746/(N1770))))+((O1744/O$10)*O1745))/(O1746))))","v":0},{"$f":"IF(AND(O1770<1,P1744=0),0,\nIF(P1744=0,O1770-1,\nIF(O1770<1,P1745,\n(((O1770-1)*(O1746-(O1746/(O1770))))+((P1744/P$10)*P1745))/(P1746))))","v":0},{"$f":"IF(AND(P1770<1,Q1744=0),0,\nIF(Q1744=0,P1770-1,\nIF(P1770<1,Q1745,\n(((P1770-1)*(P1746-(P1746/(P1770))))+((Q1744/Q$10)*Q1745))/(Q1746))))","v":0},{"$f":"IF(AND(Q1770<1,R1744=0),0,\nIF(R1744=0,Q1770-1,\nIF(Q1770<1,R1745,\n(((Q1770-1)*(Q1746-(Q1746/(Q1770))))+((R1744/R$10)*R1745))/(R1746))))","v":0},{"$f":"IF(AND(R1770<1,S1744=0),0,\nIF(S1744=0,R1770-1,\nIF(R1770<1,S1745,\n(((R1770-1)*(R1746-(R1746/(R1770))))+((S1744/S$10)*S1745))/(S1746))))","v":0},{"$f":"IF(AND(S1770<1,T1744=0),0,\nIF(T1744=0,S1770-1,\nIF(S1770<1,T1745,\n(((S1770-1)*(S1746-(S1746/(S1770))))+((T1744/T$10)*T1745))/(T1746))))","v":0},{"$f":"IF(AND(T1770<1,U1744=0),0,\nIF(U1744=0,T1770-1,\nIF(T1770<1,U1745,\n(((T1770-1)*(T1746-(T1746/(T1770))))+((U1744/U$10)*U1745))/(U1746))))","v":0},{"$f":"IF(AND(U1770<1,V1744=0),0,\nIF(V1744=0,U1770-1,\nIF(U1770<1,V1745,\n(((U1770-1)*(U1746-(U1746/(U1770))))+((V1744/V$10)*V1745))/(V1746))))","v":0},{"$f":"IF(AND(V1770<1,W1744=0),0,\nIF(W1744=0,V1770-1,\nIF(V1770<1,W1745,\n(((V1770-1)*(V1746-(V1746/(V1770))))+((W1744/W$10)*W1745))/(W1746))))","v":0}]
[null,"RL Start RAB",{"$f":"C1743","v":0},{"$f":"IF(C1771=\"n/a\",\"n/a\",MAX(0,C1771-1))","v":0},{"$f":"IF(D1771=\"n/a\",\"n/a\",MAX(0,D1771-1))","v":0},{"$f":"IF(E1771=\"n/a\",\"n/a\",MAX(0,E1771-1))","v":0},{"$f":"IF(F1771=\"n/a\",\"n/a\",MAX(0,F1771-1))","v":0},{"$f":"IF(G1771=\"n/a\",\"n/a\",MAX(0,G1771-1))","v":0},{"$f":"IF(H1771=\"n/a\",\"n/a\",MAX(0,H1771-1))","v":0},{"$f":"IF(I1771=\"n/a\",\"n/a\",MAX(0,I1771-1))","v":0},{"$f":"IF(J1771=\"n/a\",\"n/a\",MAX(0,J1771-1))","v":0},{"$f":"IF(K1771=\"n/a\",\"n/a\",MAX(0,K1771-1))","v":0},{"$f":"IF(L1771=\"n/a\",\"n/a\",MAX(0,L1771-1))","v":0},{"$f":"IF(M1771=\"n/a\",\"n/a\",MAX(0,M1771-1))","v":0},{"$f":"IF(N1771=\"n/a\",\"n/a\",MAX(0,N1771-1))","v":0},{"$f":"IF(O1771=\"n/a\",\"n/a\",MAX(0,O1771-1))","v":0},{"$f":"IF(P1771=\"n/a\",\"n/a\",MAX(0,P1771-1))","v":0},{"$f":"IF(Q1771=\"n/a\",\"n/a\",MAX(0,Q1771-1))","v":0},{"$f":"IF(R1771=\"n/a\",\"n/a\",MAX(0,R1771-1))","v":0},{"$f":"IF(S1771=\"n/a\",\"n/a\",MAX(0,S1771-1))","v":0},{"$f":"IF(T1771=\"n/a\",\"n/a\",MAX(0,T1771-1))","v":0},{"$f":"IF(U1771=\"n/a\",\"n/a\",MAX(0,U1771-1))","v":0},{"$f":"IF(V1771=\"n/a\",\"n/a\",MAX(0,V1771-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1748)","v":"RL Capex 2020-21"},null,{"$f":"D1743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E1743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1743","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1743","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1743","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1743","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1743","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1743","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1743","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1743","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1743","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1743","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1743","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1743","v":0},{"$f":"IF(V1790=\"n/a\",\"n/a\",MAX(0,V1790-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1743","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1743<>\"n/a\",C1743<>\"n/a\"),IF(SUM(C1746:C1768)=0,0,IF((SUMPRODUCT(C1746:C1768,C1770:C1792)/SUM(C1746:C1768))<0,1,(SUMPRODUCT(C1746:C1768,C1770:C1792)/SUM(C1746:C1768)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1743<>\"n/a\",D1743<>\"n/a\"),IF(SUM(D1746:D1768)=0,0,IF((SUMPRODUCT(D1746:D1768,D1770:D1792)/SUM(D1746:D1768))<0,1,(SUMPRODUCT(D1746:D1768,D1770:D1792)/SUM(D1746:D1768)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1743<>\"n/a\",E1743<>\"n/a\"),IF(SUM(E1746:E1768)=0,0,IF((SUMPRODUCT(E1746:E1768,E1770:E1792)/SUM(E1746:E1768))<0,1,(SUMPRODUCT(E1746:E1768,E1770:E1792)/SUM(E1746:E1768)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 34",{"$f":"VLOOKUP($A1795,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1795,1,12,\"\"))","v":34},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1796,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1796,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1796,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1796,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1796,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1796,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1796,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1796,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1796,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1796,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1796,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1796,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1796,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1796,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1796,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1796,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1796,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1796,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1796,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1796,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1796,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1796,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1796,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1796,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1796,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1796,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1796,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1796,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1796,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1796,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1796,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1796,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1796,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1796,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1796,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1796,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1796,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1796,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1796,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1796,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1796,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1796,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1796,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1796,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1796,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1796,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1796,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1796,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1796,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1796,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1796,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1796,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1796,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1796,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1796,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1796,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1796,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1796,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1796,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1796,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1796,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A1796,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1796,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1796,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1796,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1798=0,C1800=0),0,\nIF(AND(D1798<>0,C1800=0),(D1798/D$10),\nIF(AND(D1799<>0,C1800<>0),(C1800-(C1800/C1824))+(D1798/D$10),\nIF(C1824<1,0,(C1800-(C1800/C1824))))))","v":0},{"$f":"IF(AND(E1798=0,D1800=0),0,\nIF(AND(E1798<>0,D1800=0),(E1798/E$10),\nIF(AND(E1799<>0,D1800<>0),(D1800-(D1800/D1824))+(E1798/E$10),\nIF(D1824<1,0,(D1800-(D1800/D1824))))))","v":0},{"$f":"IF(AND(F1798=0,E1800=0),0,\nIF(AND(F1798<>0,E1800=0),(F1798/F$10),\nIF(AND(F1799<>0,E1800<>0),(E1800-(E1800/E1824))+(F1798/F$10),\nIF(E1824<1,0,(E1800-(E1800/E1824))))))","v":0},{"$f":"IF(AND(G1798=0,F1800=0),0,\nIF(AND(G1798<>0,F1800=0),(G1798/G$10),\nIF(AND(G1799<>0,F1800<>0),(F1800-(F1800/F1824))+(G1798/G$10),\nIF(F1824<1,0,(F1800-(F1800/F1824))))))","v":0},{"$f":"IF(AND(H1798=0,G1800=0),0,\nIF(AND(H1798<>0,G1800=0),(H1798/H$10),\nIF(AND(H1799<>0,G1800<>0),(G1800-(G1800/G1824))+(H1798/H$10),\nIF(G1824<1,0,(G1800-(G1800/G1824))))))","v":0},{"$f":"IF(AND(I1798=0,H1800=0),0,\nIF(AND(I1798<>0,H1800=0),(I1798/I$10),\nIF(AND(I1799<>0,H1800<>0),(H1800-(H1800/H1824))+(I1798/I$10),\nIF(H1824<1,0,(H1800-(H1800/H1824))))))","v":0},{"$f":"IF(AND(J1798=0,I1800=0),0,\nIF(AND(J1798<>0,I1800=0),(J1798/J$10),\nIF(AND(J1799<>0,I1800<>0),(I1800-(I1800/I1824))+(J1798/J$10),\nIF(I1824<1,0,(I1800-(I1800/I1824))))))","v":0},{"$f":"IF(AND(K1798=0,J1800=0),0,\nIF(AND(K1798<>0,J1800=0),(K1798/K$10),\nIF(AND(K1799<>0,J1800<>0),(J1800-(J1800/J1824))+(K1798/K$10),\nIF(J1824<1,0,(J1800-(J1800/J1824))))))","v":0},{"$f":"IF(AND(L1798=0,K1800=0),0,\nIF(AND(L1798<>0,K1800=0),(L1798/L$10),\nIF(AND(L1799<>0,K1800<>0),(K1800-(K1800/K1824))+(L1798/L$10),\nIF(K1824<1,0,(K1800-(K1800/K1824))))))","v":0},{"$f":"IF(AND(M1798=0,L1800=0),0,\nIF(AND(M1798<>0,L1800=0),(M1798/M$10),\nIF(AND(M1799<>0,L1800<>0),(L1800-(L1800/L1824))+(M1798/M$10),\nIF(L1824<1,0,(L1800-(L1800/L1824))))))","v":0},{"$f":"IF(AND(N1798=0,M1800=0),0,\nIF(AND(N1798<>0,M1800=0),(N1798/N$10),\nIF(AND(N1799<>0,M1800<>0),(M1800-(M1800/M1824))+(N1798/N$10),\nIF(M1824<1,0,(M1800-(M1800/M1824))))))","v":0},{"$f":"IF(AND(O1798=0,N1800=0),0,\nIF(AND(O1798<>0,N1800=0),(O1798/O$10),\nIF(AND(O1799<>0,N1800<>0),(N1800-(N1800/N1824))+(O1798/O$10),\nIF(N1824<1,0,(N1800-(N1800/N1824))))))","v":0},{"$f":"IF(AND(P1798=0,O1800=0),0,\nIF(AND(P1798<>0,O1800=0),(P1798/P$10),\nIF(AND(P1799<>0,O1800<>0),(O1800-(O1800/O1824))+(P1798/P$10),\nIF(O1824<1,0,(O1800-(O1800/O1824))))))","v":0},{"$f":"IF(AND(Q1798=0,P1800=0),0,\nIF(AND(Q1798<>0,P1800=0),(Q1798/Q$10),\nIF(AND(Q1799<>0,P1800<>0),(P1800-(P1800/P1824))+(Q1798/Q$10),\nIF(P1824<1,0,(P1800-(P1800/P1824))))))","v":0},{"$f":"IF(AND(R1798=0,Q1800=0),0,\nIF(AND(R1798<>0,Q1800=0),(R1798/R$10),\nIF(AND(R1799<>0,Q1800<>0),(Q1800-(Q1800/Q1824))+(R1798/R$10),\nIF(Q1824<1,0,(Q1800-(Q1800/Q1824))))))","v":0},{"$f":"IF(AND(S1798=0,R1800=0),0,\nIF(AND(S1798<>0,R1800=0),(S1798/S$10),\nIF(AND(S1799<>0,R1800<>0),(R1800-(R1800/R1824))+(S1798/S$10),\nIF(R1824<1,0,(R1800-(R1800/R1824))))))","v":0},{"$f":"IF(AND(T1798=0,S1800=0),0,\nIF(AND(T1798<>0,S1800=0),(T1798/T$10),\nIF(AND(T1799<>0,S1800<>0),(S1800-(S1800/S1824))+(T1798/T$10),\nIF(S1824<1,0,(S1800-(S1800/S1824))))))","v":0},{"$f":"IF(AND(U1798=0,T1800=0),0,\nIF(AND(U1798<>0,T1800=0),(U1798/U$10),\nIF(AND(U1799<>0,T1800<>0),(T1800-(T1800/T1824))+(U1798/U$10),\nIF(T1824<1,0,(T1800-(T1800/T1824))))))","v":0},{"$f":"IF(AND(V1798=0,U1800=0),0,\nIF(AND(V1798<>0,U1800=0),(V1798/V$10),\nIF(AND(V1799<>0,U1800<>0),(U1800-(U1800/U1824))+(V1798/V$10),\nIF(U1824<1,0,(U1800-(U1800/U1824))))))","v":0},{"$f":"IF(AND(W1798=0,V1800=0),0,\nIF(AND(W1798<>0,V1800=0),(W1798/W$10),\nIF(AND(W1799<>0,V1800<>0),(V1800-(V1800/V1824))+(W1798/W$10),\nIF(V1824<1,0,(V1800-(V1800/V1824))))))","v":0}]
[{"$f":"A1800+1","v":0},"Depreciated starting RAB",{"$f":"C1796/C$10","v":0},{"$f":"IF(C1825=\"n/a\",C1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,C1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,C1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(D1825=\"n/a\",D1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,D1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,D1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(E1825=\"n/a\",E1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,E1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,E1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(F1825=\"n/a\",F1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,F1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,F1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(G1825=\"n/a\",G1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,G1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,G1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(H1825=\"n/a\",H1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,H1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,H1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(I1825=\"n/a\",I1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,I1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,I1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(J1825=\"n/a\",J1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,J1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,J1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(K1825=\"n/a\",K1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,K1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,K1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(L1825=\"n/a\",L1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,L1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,L1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(M1825=\"n/a\",M1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,M1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,M1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(N1825=\"n/a\",N1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,N1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,N1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(O1825=\"n/a\",O1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,O1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,O1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(P1825=\"n/a\",P1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,P1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,P1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(Q1825=\"n/a\",Q1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,Q1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,Q1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(R1825=\"n/a\",R1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,R1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,R1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(S1825=\"n/a\",S1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,S1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,S1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(T1825=\"n/a\",T1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,T1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,T1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(U1825=\"n/a\",U1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,U1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,U1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(V1825=\"n/a\",V1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,V1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,V1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0}]
[{"$f":"A1801+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1802)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D1796*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1826=\"n/a\",D1802,IFERROR(IF((OFFSET($C1802,0,$A1802))<0,\nMIN(0,D1802-(OFFSET($C1802,0,$A1802)/(OFFSET($C1797,-$A1801,$A1802)))),\nMAX(0,D1802-(OFFSET($C1802,0,$A1802)/(OFFSET($C1797,-$A1801,$A1802))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E1796*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1827=\"n/a\",E1803,IFERROR(IF((OFFSET($C1803,0,$A1803))<0,\nMIN(0,E1803-(OFFSET($C1803,0,$A1803)/(OFFSET($C1798,-$A1802,$A1803)))),\nMAX(0,E1803-(OFFSET($C1803,0,$A1803)/(OFFSET($C1798,-$A1802,$A1803))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F1796*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1828=\"n/a\",F1804,IFERROR(IF((OFFSET($C1804,0,$A1804))<0,\nMIN(0,F1804-(OFFSET($C1804,0,$A1804)/(OFFSET($C1799,-$A1803,$A1804)))),\nMAX(0,F1804-(OFFSET($C1804,0,$A1804)/(OFFSET($C1799,-$A1803,$A1804))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G1796*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1829=\"n/a\",G1805,IFERROR(IF((OFFSET($C1805,0,$A1805))<0,\nMIN(0,G1805-(OFFSET($C1805,0,$A1805)/(OFFSET($C1800,-$A1804,$A1805)))),\nMAX(0,G1805-(OFFSET($C1805,0,$A1805)/(OFFSET($C1800,-$A1804,$A1805))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H1796*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1830=\"n/a\",H1806,IFERROR(IF((OFFSET($C1806,0,$A1806))<0,\nMIN(0,H1806-(OFFSET($C1806,0,$A1806)/(OFFSET($C1801,-$A1805,$A1806)))),\nMAX(0,H1806-(OFFSET($C1806,0,$A1806)/(OFFSET($C1801,-$A1805,$A1806))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I1796*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1831=\"n/a\",I1807,IFERROR(IF((OFFSET($C1807,0,$A1807))<0,\nMIN(0,I1807-(OFFSET($C1807,0,$A1807)/(OFFSET($C1802,-$A1806,$A1807)))),\nMAX(0,I1807-(OFFSET($C1807,0,$A1807)/(OFFSET($C1802,-$A1806,$A1807))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J1796*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1832=\"n/a\",J1808,IFERROR(IF((OFFSET($C1808,0,$A1808))<0,\nMIN(0,J1808-(OFFSET($C1808,0,$A1808)/(OFFSET($C1803,-$A1807,$A1808)))),\nMAX(0,J1808-(OFFSET($C1808,0,$A1808)/(OFFSET($C1803,-$A1807,$A1808))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K1796*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1833=\"n/a\",K1809,IFERROR(IF((OFFSET($C1809,0,$A1809))<0,\nMIN(0,K1809-(OFFSET($C1809,0,$A1809)/(OFFSET($C1804,-$A1808,$A1809)))),\nMAX(0,K1809-(OFFSET($C1809,0,$A1809)/(OFFSET($C1804,-$A1808,$A1809))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L1796*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1834=\"n/a\",L1810,IFERROR(IF((OFFSET($C1810,0,$A1810))<0,\nMIN(0,L1810-(OFFSET($C1810,0,$A1810)/(OFFSET($C1805,-$A1809,$A1810)))),\nMAX(0,L1810-(OFFSET($C1810,0,$A1810)/(OFFSET($C1805,-$A1809,$A1810))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1796*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1835=\"n/a\",M1811,IFERROR(IF((OFFSET($C1811,0,$A1811))<0,\nMIN(0,M1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1806,-$A1810,$A1811)))),\nMAX(0,M1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1806,-$A1810,$A1811))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1796*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1836=\"n/a\",N1812,IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,N1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1807,-$A1811,$A1812)))),\nMAX(0,N1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1807,-$A1811,$A1812))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1796*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1837=\"n/a\",O1813,IFERROR(IF((OFFSET($C1813,0,$A1813))<0,\nMIN(0,O1813-(OFFSET($C1813,0,$A1813)/(OFFSET($C1808,-$A1812,$A1813)))),\nMAX(0,O1813-(OFFSET($C1813,0,$A1813)/(OFFSET($C1808,-$A1812,$A1813))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1796*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1838=\"n/a\",P1814,IFERROR(IF((OFFSET($C1814,0,$A1814))<0,\nMIN(0,P1814-(OFFSET($C1814,0,$A1814)/(OFFSET($C1809,-$A1813,$A1814)))),\nMAX(0,P1814-(OFFSET($C1814,0,$A1814)/(OFFSET($C1809,-$A1813,$A1814))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1796*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1839=\"n/a\",Q1815,IFERROR(IF((OFFSET($C1815,0,$A1815))<0,\nMIN(0,Q1815-(OFFSET($C1815,0,$A1815)/(OFFSET($C1810,-$A1814,$A1815)))),\nMAX(0,Q1815-(OFFSET($C1815,0,$A1815)/(OFFSET($C1810,-$A1814,$A1815))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1796*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1840=\"n/a\",R1816,IFERROR(IF((OFFSET($C1816,0,$A1816))<0,\nMIN(0,R1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1811,-$A1815,$A1816)))),\nMAX(0,R1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1811,-$A1815,$A1816))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1796*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1841=\"n/a\",S1817,IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,S1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1812,-$A1816,$A1817)))),\nMAX(0,S1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1812,-$A1816,$A1817))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1796*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1842=\"n/a\",T1818,IFERROR(IF((OFFSET($C1818,0,$A1818))<0,\nMIN(0,T1818-(OFFSET($C1818,0,$A1818)/(OFFSET($C1813,-$A1817,$A1818)))),\nMAX(0,T1818-(OFFSET($C1818,0,$A1818)/(OFFSET($C1813,-$A1817,$A1818))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1796*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1843=\"n/a\",U1819,IFERROR(IF((OFFSET($C1819,0,$A1819))<0,\nMIN(0,U1819-(OFFSET($C1819,0,$A1819)/(OFFSET($C1814,-$A1818,$A1819)))),\nMAX(0,U1819-(OFFSET($C1819,0,$A1819)/(OFFSET($C1814,-$A1818,$A1819))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1796*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1844=\"n/a\",V1820,IFERROR(IF((OFFSET($C1820,0,$A1820))<0,\nMIN(0,V1820-(OFFSET($C1820,0,$A1820)/(OFFSET($C1815,-$A1819,$A1820)))),\nMAX(0,V1820-(OFFSET($C1820,0,$A1820)/(OFFSET($C1815,-$A1819,$A1820))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1821)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1796*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1824<1,D1798=0),0,\nIF(D1798=0,C1824-1,\nIF(C1824<1,D1799,\n(((C1824-1)*(C1800-(C1800/(C1824))))+((D1798/D$10)*D1799))/(D1800))))","v":0},{"$f":"IF(AND(D1824<1,E1798=0),0,\nIF(E1798=0,D1824-1,\nIF(D1824<1,E1799,\n(((D1824-1)*(D1800-(D1800/(D1824))))+((E1798/E$10)*E1799))/(E1800))))","v":0},{"$f":"IF(AND(E1824<1,F1798=0),0,\nIF(F1798=0,E1824-1,\nIF(E1824<1,F1799,\n(((E1824-1)*(E1800-(E1800/(E1824))))+((F1798/F$10)*F1799))/(F1800))))","v":0},{"$f":"IF(AND(F1824<1,G1798=0),0,\nIF(G1798=0,F1824-1,\nIF(F1824<1,G1799,\n(((F1824-1)*(F1800-(F1800/(F1824))))+((G1798/G$10)*G1799))/(G1800))))","v":0},{"$f":"IF(AND(G1824<1,H1798=0),0,\nIF(H1798=0,G1824-1,\nIF(G1824<1,H1799,\n(((G1824-1)*(G1800-(G1800/(G1824))))+((H1798/H$10)*H1799))/(H1800))))","v":0},{"$f":"IF(AND(H1824<1,I1798=0),0,\nIF(I1798=0,H1824-1,\nIF(H1824<1,I1799,\n(((H1824-1)*(H1800-(H1800/(H1824))))+((I1798/I$10)*I1799))/(I1800))))","v":0},{"$f":"IF(AND(I1824<1,J1798=0),0,\nIF(J1798=0,I1824-1,\nIF(I1824<1,J1799,\n(((I1824-1)*(I1800-(I1800/(I1824))))+((J1798/J$10)*J1799))/(J1800))))","v":0},{"$f":"IF(AND(J1824<1,K1798=0),0,\nIF(K1798=0,J1824-1,\nIF(J1824<1,K1799,\n(((J1824-1)*(J1800-(J1800/(J1824))))+((K1798/K$10)*K1799))/(K1800))))","v":0},{"$f":"IF(AND(K1824<1,L1798=0),0,\nIF(L1798=0,K1824-1,\nIF(K1824<1,L1799,\n(((K1824-1)*(K1800-(K1800/(K1824))))+((L1798/L$10)*L1799))/(L1800))))","v":0},{"$f":"IF(AND(L1824<1,M1798=0),0,\nIF(M1798=0,L1824-1,\nIF(L1824<1,M1799,\n(((L1824-1)*(L1800-(L1800/(L1824))))+((M1798/M$10)*M1799))/(M1800))))","v":0},{"$f":"IF(AND(M1824<1,N1798=0),0,\nIF(N1798=0,M1824-1,\nIF(M1824<1,N1799,\n(((M1824-1)*(M1800-(M1800/(M1824))))+((N1798/N$10)*N1799))/(N1800))))","v":0},{"$f":"IF(AND(N1824<1,O1798=0),0,\nIF(O1798=0,N1824-1,\nIF(N1824<1,O1799,\n(((N1824-1)*(N1800-(N1800/(N1824))))+((O1798/O$10)*O1799))/(O1800))))","v":0},{"$f":"IF(AND(O1824<1,P1798=0),0,\nIF(P1798=0,O1824-1,\nIF(O1824<1,P1799,\n(((O1824-1)*(O1800-(O1800/(O1824))))+((P1798/P$10)*P1799))/(P1800))))","v":0},{"$f":"IF(AND(P1824<1,Q1798=0),0,\nIF(Q1798=0,P1824-1,\nIF(P1824<1,Q1799,\n(((P1824-1)*(P1800-(P1800/(P1824))))+((Q1798/Q$10)*Q1799))/(Q1800))))","v":0},{"$f":"IF(AND(Q1824<1,R1798=0),0,\nIF(R1798=0,Q1824-1,\nIF(Q1824<1,R1799,\n(((Q1824-1)*(Q1800-(Q1800/(Q1824))))+((R1798/R$10)*R1799))/(R1800))))","v":0},{"$f":"IF(AND(R1824<1,S1798=0),0,\nIF(S1798=0,R1824-1,\nIF(R1824<1,S1799,\n(((R1824-1)*(R1800-(R1800/(R1824))))+((S1798/S$10)*S1799))/(S1800))))","v":0},{"$f":"IF(AND(S1824<1,T1798=0),0,\nIF(T1798=0,S1824-1,\nIF(S1824<1,T1799,\n(((S1824-1)*(S1800-(S1800/(S1824))))+((T1798/T$10)*T1799))/(T1800))))","v":0},{"$f":"IF(AND(T1824<1,U1798=0),0,\nIF(U1798=0,T1824-1,\nIF(T1824<1,U1799,\n(((T1824-1)*(T1800-(T1800/(T1824))))+((U1798/U$10)*U1799))/(U1800))))","v":0},{"$f":"IF(AND(U1824<1,V1798=0),0,\nIF(V1798=0,U1824-1,\nIF(U1824<1,V1799,\n(((U1824-1)*(U1800-(U1800/(U1824))))+((V1798/V$10)*V1799))/(V1800))))","v":0},{"$f":"IF(AND(V1824<1,W1798=0),0,\nIF(W1798=0,V1824-1,\nIF(V1824<1,W1799,\n(((V1824-1)*(V1800-(V1800/(V1824))))+((W1798/W$10)*W1799))/(W1800))))","v":0}]
[null,"RL Start RAB",{"$f":"C1797","v":0},{"$f":"IF(C1825=\"n/a\",\"n/a\",MAX(0,C1825-1))","v":0},{"$f":"IF(D1825=\"n/a\",\"n/a\",MAX(0,D1825-1))","v":0},{"$f":"IF(E1825=\"n/a\",\"n/a\",MAX(0,E1825-1))","v":0},{"$f":"IF(F1825=\"n/a\",\"n/a\",MAX(0,F1825-1))","v":0},{"$f":"IF(G1825=\"n/a\",\"n/a\",MAX(0,G1825-1))","v":0},{"$f":"IF(H1825=\"n/a\",\"n/a\",MAX(0,H1825-1))","v":0},{"$f":"IF(I1825=\"n/a\",\"n/a\",MAX(0,I1825-1))","v":0},{"$f":"IF(J1825=\"n/a\",\"n/a\",MAX(0,J1825-1))","v":0},{"$f":"IF(K1825=\"n/a\",\"n/a\",MAX(0,K1825-1))","v":0},{"$f":"IF(L1825=\"n/a\",\"n/a\",MAX(0,L1825-1))","v":0},{"$f":"IF(M1825=\"n/a\",\"n/a\",MAX(0,M1825-1))","v":0},{"$f":"IF(N1825=\"n/a\",\"n/a\",MAX(0,N1825-1))","v":0},{"$f":"IF(O1825=\"n/a\",\"n/a\",MAX(0,O1825-1))","v":0},{"$f":"IF(P1825=\"n/a\",\"n/a\",MAX(0,P1825-1))","v":0},{"$f":"IF(Q1825=\"n/a\",\"n/a\",MAX(0,Q1825-1))","v":0},{"$f":"IF(R1825=\"n/a\",\"n/a\",MAX(0,R1825-1))","v":0},{"$f":"IF(S1825=\"n/a\",\"n/a\",MAX(0,S1825-1))","v":0},{"$f":"IF(T1825=\"n/a\",\"n/a\",MAX(0,T1825-1))","v":0},{"$f":"IF(U1825=\"n/a\",\"n/a\",MAX(0,U1825-1))","v":0},{"$f":"IF(V1825=\"n/a\",\"n/a\",MAX(0,V1825-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1802)","v":"RL Capex 2020-21"},null,{"$f":"D1797","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E1797","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1797","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1797","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1797","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1797","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1797","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1797","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1797","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1797","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1797","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1797","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1797","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1797","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1797","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1797","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1797","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1797","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1797","v":0},{"$f":"IF(V1844=\"n/a\",\"n/a\",MAX(0,V1844-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1797","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1797<>\"n/a\",C1797<>\"n/a\"),IF(SUM(C1800:C1822)=0,0,IF((SUMPRODUCT(C1800:C1822,C1824:C1846)/SUM(C1800:C1822))<0,1,(SUMPRODUCT(C1800:C1822,C1824:C1846)/SUM(C1800:C1822)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1797<>\"n/a\",D1797<>\"n/a\"),IF(SUM(D1800:D1822)=0,0,IF((SUMPRODUCT(D1800:D1822,D1824:D1846)/SUM(D1800:D1822))<0,1,(SUMPRODUCT(D1800:D1822,D1824:D1846)/SUM(D1800:D1822)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1797<>\"n/a\",E1797<>\"n/a\"),IF(SUM(E1800:E1822)=0,0,IF((SUMPRODUCT(E1800:E1822,E1824:E1846)/SUM(E1800:E1822))<0,1,(SUMPRODUCT(E1800:E1822,E1824:E1846)/SUM(E1800:E1822)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 35",{"$f":"VLOOKUP($A1849,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1849,1,12,\"\"))","v":35},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1850,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1850,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1850,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1850,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1850,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1850,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1850,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1850,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1850,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1850,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1850,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1850,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1850,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1850,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1850,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1850,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1850,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1850,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1850,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1850,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1850,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1850,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1850,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1850,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1850,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1850,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1850,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1850,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1850,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1850,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1850,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1850,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1850,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1850,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1850,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1850,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1850,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1850,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1850,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1850,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1850,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1850,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1850,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1850,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1850,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1850,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1850,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1850,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1850,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1850,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1850,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1850,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1850,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1850,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1850,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1850,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1850,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1850,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1850,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1850,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1850,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A1850,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1850,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1850,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1850,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1852=0,C1854=0),0,\nIF(AND(D1852<>0,C1854=0),(D1852/D$10),\nIF(AND(D1853<>0,C1854<>0),(C1854-(C1854/C1878))+(D1852/D$10),\nIF(C1878<1,0,(C1854-(C1854/C1878))))))","v":0},{"$f":"IF(AND(E1852=0,D1854=0),0,\nIF(AND(E1852<>0,D1854=0),(E1852/E$10),\nIF(AND(E1853<>0,D1854<>0),(D1854-(D1854/D1878))+(E1852/E$10),\nIF(D1878<1,0,(D1854-(D1854/D1878))))))","v":0},{"$f":"IF(AND(F1852=0,E1854=0),0,\nIF(AND(F1852<>0,E1854=0),(F1852/F$10),\nIF(AND(F1853<>0,E1854<>0),(E1854-(E1854/E1878))+(F1852/F$10),\nIF(E1878<1,0,(E1854-(E1854/E1878))))))","v":0},{"$f":"IF(AND(G1852=0,F1854=0),0,\nIF(AND(G1852<>0,F1854=0),(G1852/G$10),\nIF(AND(G1853<>0,F1854<>0),(F1854-(F1854/F1878))+(G1852/G$10),\nIF(F1878<1,0,(F1854-(F1854/F1878))))))","v":0},{"$f":"IF(AND(H1852=0,G1854=0),0,\nIF(AND(H1852<>0,G1854=0),(H1852/H$10),\nIF(AND(H1853<>0,G1854<>0),(G1854-(G1854/G1878))+(H1852/H$10),\nIF(G1878<1,0,(G1854-(G1854/G1878))))))","v":0},{"$f":"IF(AND(I1852=0,H1854=0),0,\nIF(AND(I1852<>0,H1854=0),(I1852/I$10),\nIF(AND(I1853<>0,H1854<>0),(H1854-(H1854/H1878))+(I1852/I$10),\nIF(H1878<1,0,(H1854-(H1854/H1878))))))","v":0},{"$f":"IF(AND(J1852=0,I1854=0),0,\nIF(AND(J1852<>0,I1854=0),(J1852/J$10),\nIF(AND(J1853<>0,I1854<>0),(I1854-(I1854/I1878))+(J1852/J$10),\nIF(I1878<1,0,(I1854-(I1854/I1878))))))","v":0},{"$f":"IF(AND(K1852=0,J1854=0),0,\nIF(AND(K1852<>0,J1854=0),(K1852/K$10),\nIF(AND(K1853<>0,J1854<>0),(J1854-(J1854/J1878))+(K1852/K$10),\nIF(J1878<1,0,(J1854-(J1854/J1878))))))","v":0},{"$f":"IF(AND(L1852=0,K1854=0),0,\nIF(AND(L1852<>0,K1854=0),(L1852/L$10),\nIF(AND(L1853<>0,K1854<>0),(K1854-(K1854/K1878))+(L1852/L$10),\nIF(K1878<1,0,(K1854-(K1854/K1878))))))","v":0},{"$f":"IF(AND(M1852=0,L1854=0),0,\nIF(AND(M1852<>0,L1854=0),(M1852/M$10),\nIF(AND(M1853<>0,L1854<>0),(L1854-(L1854/L1878))+(M1852/M$10),\nIF(L1878<1,0,(L1854-(L1854/L1878))))))","v":0},{"$f":"IF(AND(N1852=0,M1854=0),0,\nIF(AND(N1852<>0,M1854=0),(N1852/N$10),\nIF(AND(N1853<>0,M1854<>0),(M1854-(M1854/M1878))+(N1852/N$10),\nIF(M1878<1,0,(M1854-(M1854/M1878))))))","v":0},{"$f":"IF(AND(O1852=0,N1854=0),0,\nIF(AND(O1852<>0,N1854=0),(O1852/O$10),\nIF(AND(O1853<>0,N1854<>0),(N1854-(N1854/N1878))+(O1852/O$10),\nIF(N1878<1,0,(N1854-(N1854/N1878))))))","v":0},{"$f":"IF(AND(P1852=0,O1854=0),0,\nIF(AND(P1852<>0,O1854=0),(P1852/P$10),\nIF(AND(P1853<>0,O1854<>0),(O1854-(O1854/O1878))+(P1852/P$10),\nIF(O1878<1,0,(O1854-(O1854/O1878))))))","v":0},{"$f":"IF(AND(Q1852=0,P1854=0),0,\nIF(AND(Q1852<>0,P1854=0),(Q1852/Q$10),\nIF(AND(Q1853<>0,P1854<>0),(P1854-(P1854/P1878))+(Q1852/Q$10),\nIF(P1878<1,0,(P1854-(P1854/P1878))))))","v":0},{"$f":"IF(AND(R1852=0,Q1854=0),0,\nIF(AND(R1852<>0,Q1854=0),(R1852/R$10),\nIF(AND(R1853<>0,Q1854<>0),(Q1854-(Q1854/Q1878))+(R1852/R$10),\nIF(Q1878<1,0,(Q1854-(Q1854/Q1878))))))","v":0},{"$f":"IF(AND(S1852=0,R1854=0),0,\nIF(AND(S1852<>0,R1854=0),(S1852/S$10),\nIF(AND(S1853<>0,R1854<>0),(R1854-(R1854/R1878))+(S1852/S$10),\nIF(R1878<1,0,(R1854-(R1854/R1878))))))","v":0},{"$f":"IF(AND(T1852=0,S1854=0),0,\nIF(AND(T1852<>0,S1854=0),(T1852/T$10),\nIF(AND(T1853<>0,S1854<>0),(S1854-(S1854/S1878))+(T1852/T$10),\nIF(S1878<1,0,(S1854-(S1854/S1878))))))","v":0},{"$f":"IF(AND(U1852=0,T1854=0),0,\nIF(AND(U1852<>0,T1854=0),(U1852/U$10),\nIF(AND(U1853<>0,T1854<>0),(T1854-(T1854/T1878))+(U1852/U$10),\nIF(T1878<1,0,(T1854-(T1854/T1878))))))","v":0},{"$f":"IF(AND(V1852=0,U1854=0),0,\nIF(AND(V1852<>0,U1854=0),(V1852/V$10),\nIF(AND(V1853<>0,U1854<>0),(U1854-(U1854/U1878))+(V1852/V$10),\nIF(U1878<1,0,(U1854-(U1854/U1878))))))","v":0},{"$f":"IF(AND(W1852=0,V1854=0),0,\nIF(AND(W1852<>0,V1854=0),(W1852/W$10),\nIF(AND(W1853<>0,V1854<>0),(V1854-(V1854/V1878))+(W1852/W$10),\nIF(V1878<1,0,(V1854-(V1854/V1878))))))","v":0}]
[{"$f":"A1854+1","v":0},"Depreciated starting RAB",{"$f":"C1850/C$10","v":0},{"$f":"IF(C1879=\"n/a\",C1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,C1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,C1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(D1879=\"n/a\",D1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,D1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,D1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(E1879=\"n/a\",E1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,E1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,E1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(F1879=\"n/a\",F1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,F1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,F1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(G1879=\"n/a\",G1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,G1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,G1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(H1879=\"n/a\",H1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,H1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,H1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(I1879=\"n/a\",I1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,I1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,I1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(J1879=\"n/a\",J1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,J1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,J1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(K1879=\"n/a\",K1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,K1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,K1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(L1879=\"n/a\",L1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,L1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,L1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(M1879=\"n/a\",M1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,M1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,M1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(N1879=\"n/a\",N1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,N1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,N1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(O1879=\"n/a\",O1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,O1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,O1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(P1879=\"n/a\",P1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,P1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,P1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(Q1879=\"n/a\",Q1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,Q1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,Q1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(R1879=\"n/a\",R1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,R1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,R1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(S1879=\"n/a\",S1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,S1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,S1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(T1879=\"n/a\",T1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,T1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,T1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(U1879=\"n/a\",U1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,U1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,U1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(V1879=\"n/a\",V1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,V1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,V1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0}]
[{"$f":"A1855+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1856)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D1850*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1880=\"n/a\",D1856,IFERROR(IF((OFFSET($C1856,0,$A1856))<0,\nMIN(0,D1856-(OFFSET($C1856,0,$A1856)/(OFFSET($C1851,-$A1855,$A1856)))),\nMAX(0,D1856-(OFFSET($C1856,0,$A1856)/(OFFSET($C1851,-$A1855,$A1856))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E1850*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1881=\"n/a\",E1857,IFERROR(IF((OFFSET($C1857,0,$A1857))<0,\nMIN(0,E1857-(OFFSET($C1857,0,$A1857)/(OFFSET($C1852,-$A1856,$A1857)))),\nMAX(0,E1857-(OFFSET($C1857,0,$A1857)/(OFFSET($C1852,-$A1856,$A1857))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F1850*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1882=\"n/a\",F1858,IFERROR(IF((OFFSET($C1858,0,$A1858))<0,\nMIN(0,F1858-(OFFSET($C1858,0,$A1858)/(OFFSET($C1853,-$A1857,$A1858)))),\nMAX(0,F1858-(OFFSET($C1858,0,$A1858)/(OFFSET($C1853,-$A1857,$A1858))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G1850*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1883=\"n/a\",G1859,IFERROR(IF((OFFSET($C1859,0,$A1859))<0,\nMIN(0,G1859-(OFFSET($C1859,0,$A1859)/(OFFSET($C1854,-$A1858,$A1859)))),\nMAX(0,G1859-(OFFSET($C1859,0,$A1859)/(OFFSET($C1854,-$A1858,$A1859))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H1850*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1884=\"n/a\",H1860,IFERROR(IF((OFFSET($C1860,0,$A1860))<0,\nMIN(0,H1860-(OFFSET($C1860,0,$A1860)/(OFFSET($C1855,-$A1859,$A1860)))),\nMAX(0,H1860-(OFFSET($C1860,0,$A1860)/(OFFSET($C1855,-$A1859,$A1860))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I1850*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1885=\"n/a\",I1861,IFERROR(IF((OFFSET($C1861,0,$A1861))<0,\nMIN(0,I1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1856,-$A1860,$A1861)))),\nMAX(0,I1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1856,-$A1860,$A1861))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J1850*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1886=\"n/a\",J1862,IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,J1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1857,-$A1861,$A1862)))),\nMAX(0,J1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1857,-$A1861,$A1862))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K1850*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1887=\"n/a\",K1863,IFERROR(IF((OFFSET($C1863,0,$A1863))<0,\nMIN(0,K1863-(OFFSET($C1863,0,$A1863)/(OFFSET($C1858,-$A1862,$A1863)))),\nMAX(0,K1863-(OFFSET($C1863,0,$A1863)/(OFFSET($C1858,-$A1862,$A1863))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L1850*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1888=\"n/a\",L1864,IFERROR(IF((OFFSET($C1864,0,$A1864))<0,\nMIN(0,L1864-(OFFSET($C1864,0,$A1864)/(OFFSET($C1859,-$A1863,$A1864)))),\nMAX(0,L1864-(OFFSET($C1864,0,$A1864)/(OFFSET($C1859,-$A1863,$A1864))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1850*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1889=\"n/a\",M1865,IFERROR(IF((OFFSET($C1865,0,$A1865))<0,\nMIN(0,M1865-(OFFSET($C1865,0,$A1865)/(OFFSET($C1860,-$A1864,$A1865)))),\nMAX(0,M1865-(OFFSET($C1865,0,$A1865)/(OFFSET($C1860,-$A1864,$A1865))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1850*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1890=\"n/a\",N1866,IFERROR(IF((OFFSET($C1866,0,$A1866))<0,\nMIN(0,N1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1861,-$A1865,$A1866)))),\nMAX(0,N1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1861,-$A1865,$A1866))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1850*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1891=\"n/a\",O1867,IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,O1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1862,-$A1866,$A1867)))),\nMAX(0,O1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1862,-$A1866,$A1867))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1850*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1892=\"n/a\",P1868,IFERROR(IF((OFFSET($C1868,0,$A1868))<0,\nMIN(0,P1868-(OFFSET($C1868,0,$A1868)/(OFFSET($C1863,-$A1867,$A1868)))),\nMAX(0,P1868-(OFFSET($C1868,0,$A1868)/(OFFSET($C1863,-$A1867,$A1868))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1850*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1893=\"n/a\",Q1869,IFERROR(IF((OFFSET($C1869,0,$A1869))<0,\nMIN(0,Q1869-(OFFSET($C1869,0,$A1869)/(OFFSET($C1864,-$A1868,$A1869)))),\nMAX(0,Q1869-(OFFSET($C1869,0,$A1869)/(OFFSET($C1864,-$A1868,$A1869))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1850*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1894=\"n/a\",R1870,IFERROR(IF((OFFSET($C1870,0,$A1870))<0,\nMIN(0,R1870-(OFFSET($C1870,0,$A1870)/(OFFSET($C1865,-$A1869,$A1870)))),\nMAX(0,R1870-(OFFSET($C1870,0,$A1870)/(OFFSET($C1865,-$A1869,$A1870))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1850*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1895=\"n/a\",S1871,IFERROR(IF((OFFSET($C1871,0,$A1871))<0,\nMIN(0,S1871-(OFFSET($C1871,0,$A1871)/(OFFSET($C1866,-$A1870,$A1871)))),\nMAX(0,S1871-(OFFSET($C1871,0,$A1871)/(OFFSET($C1866,-$A1870,$A1871))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1850*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1896=\"n/a\",T1872,IFERROR(IF((OFFSET($C1872,0,$A1872))<0,\nMIN(0,T1872-(OFFSET($C1872,0,$A1872)/(OFFSET($C1867,-$A1871,$A1872)))),\nMAX(0,T1872-(OFFSET($C1872,0,$A1872)/(OFFSET($C1867,-$A1871,$A1872))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1850*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1897=\"n/a\",U1873,IFERROR(IF((OFFSET($C1873,0,$A1873))<0,\nMIN(0,U1873-(OFFSET($C1873,0,$A1873)/(OFFSET($C1868,-$A1872,$A1873)))),\nMAX(0,U1873-(OFFSET($C1873,0,$A1873)/(OFFSET($C1868,-$A1872,$A1873))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1850*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1898=\"n/a\",V1874,IFERROR(IF((OFFSET($C1874,0,$A1874))<0,\nMIN(0,V1874-(OFFSET($C1874,0,$A1874)/(OFFSET($C1869,-$A1873,$A1874)))),\nMAX(0,V1874-(OFFSET($C1874,0,$A1874)/(OFFSET($C1869,-$A1873,$A1874))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1875)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1850*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1878<1,D1852=0),0,\nIF(D1852=0,C1878-1,\nIF(C1878<1,D1853,\n(((C1878-1)*(C1854-(C1854/(C1878))))+((D1852/D$10)*D1853))/(D1854))))","v":0},{"$f":"IF(AND(D1878<1,E1852=0),0,\nIF(E1852=0,D1878-1,\nIF(D1878<1,E1853,\n(((D1878-1)*(D1854-(D1854/(D1878))))+((E1852/E$10)*E1853))/(E1854))))","v":0},{"$f":"IF(AND(E1878<1,F1852=0),0,\nIF(F1852=0,E1878-1,\nIF(E1878<1,F1853,\n(((E1878-1)*(E1854-(E1854/(E1878))))+((F1852/F$10)*F1853))/(F1854))))","v":0},{"$f":"IF(AND(F1878<1,G1852=0),0,\nIF(G1852=0,F1878-1,\nIF(F1878<1,G1853,\n(((F1878-1)*(F1854-(F1854/(F1878))))+((G1852/G$10)*G1853))/(G1854))))","v":0},{"$f":"IF(AND(G1878<1,H1852=0),0,\nIF(H1852=0,G1878-1,\nIF(G1878<1,H1853,\n(((G1878-1)*(G1854-(G1854/(G1878))))+((H1852/H$10)*H1853))/(H1854))))","v":0},{"$f":"IF(AND(H1878<1,I1852=0),0,\nIF(I1852=0,H1878-1,\nIF(H1878<1,I1853,\n(((H1878-1)*(H1854-(H1854/(H1878))))+((I1852/I$10)*I1853))/(I1854))))","v":0},{"$f":"IF(AND(I1878<1,J1852=0),0,\nIF(J1852=0,I1878-1,\nIF(I1878<1,J1853,\n(((I1878-1)*(I1854-(I1854/(I1878))))+((J1852/J$10)*J1853))/(J1854))))","v":0},{"$f":"IF(AND(J1878<1,K1852=0),0,\nIF(K1852=0,J1878-1,\nIF(J1878<1,K1853,\n(((J1878-1)*(J1854-(J1854/(J1878))))+((K1852/K$10)*K1853))/(K1854))))","v":0},{"$f":"IF(AND(K1878<1,L1852=0),0,\nIF(L1852=0,K1878-1,\nIF(K1878<1,L1853,\n(((K1878-1)*(K1854-(K1854/(K1878))))+((L1852/L$10)*L1853))/(L1854))))","v":0},{"$f":"IF(AND(L1878<1,M1852=0),0,\nIF(M1852=0,L1878-1,\nIF(L1878<1,M1853,\n(((L1878-1)*(L1854-(L1854/(L1878))))+((M1852/M$10)*M1853))/(M1854))))","v":0},{"$f":"IF(AND(M1878<1,N1852=0),0,\nIF(N1852=0,M1878-1,\nIF(M1878<1,N1853,\n(((M1878-1)*(M1854-(M1854/(M1878))))+((N1852/N$10)*N1853))/(N1854))))","v":0},{"$f":"IF(AND(N1878<1,O1852=0),0,\nIF(O1852=0,N1878-1,\nIF(N1878<1,O1853,\n(((N1878-1)*(N1854-(N1854/(N1878))))+((O1852/O$10)*O1853))/(O1854))))","v":0},{"$f":"IF(AND(O1878<1,P1852=0),0,\nIF(P1852=0,O1878-1,\nIF(O1878<1,P1853,\n(((O1878-1)*(O1854-(O1854/(O1878))))+((P1852/P$10)*P1853))/(P1854))))","v":0},{"$f":"IF(AND(P1878<1,Q1852=0),0,\nIF(Q1852=0,P1878-1,\nIF(P1878<1,Q1853,\n(((P1878-1)*(P1854-(P1854/(P1878))))+((Q1852/Q$10)*Q1853))/(Q1854))))","v":0},{"$f":"IF(AND(Q1878<1,R1852=0),0,\nIF(R1852=0,Q1878-1,\nIF(Q1878<1,R1853,\n(((Q1878-1)*(Q1854-(Q1854/(Q1878))))+((R1852/R$10)*R1853))/(R1854))))","v":0},{"$f":"IF(AND(R1878<1,S1852=0),0,\nIF(S1852=0,R1878-1,\nIF(R1878<1,S1853,\n(((R1878-1)*(R1854-(R1854/(R1878))))+((S1852/S$10)*S1853))/(S1854))))","v":0},{"$f":"IF(AND(S1878<1,T1852=0),0,\nIF(T1852=0,S1878-1,\nIF(S1878<1,T1853,\n(((S1878-1)*(S1854-(S1854/(S1878))))+((T1852/T$10)*T1853))/(T1854))))","v":0},{"$f":"IF(AND(T1878<1,U1852=0),0,\nIF(U1852=0,T1878-1,\nIF(T1878<1,U1853,\n(((T1878-1)*(T1854-(T1854/(T1878))))+((U1852/U$10)*U1853))/(U1854))))","v":0},{"$f":"IF(AND(U1878<1,V1852=0),0,\nIF(V1852=0,U1878-1,\nIF(U1878<1,V1853,\n(((U1878-1)*(U1854-(U1854/(U1878))))+((V1852/V$10)*V1853))/(V1854))))","v":0},{"$f":"IF(AND(V1878<1,W1852=0),0,\nIF(W1852=0,V1878-1,\nIF(V1878<1,W1853,\n(((V1878-1)*(V1854-(V1854/(V1878))))+((W1852/W$10)*W1853))/(W1854))))","v":0}]
[null,"RL Start RAB",{"$f":"C1851","v":0},{"$f":"IF(C1879=\"n/a\",\"n/a\",MAX(0,C1879-1))","v":0},{"$f":"IF(D1879=\"n/a\",\"n/a\",MAX(0,D1879-1))","v":0},{"$f":"IF(E1879=\"n/a\",\"n/a\",MAX(0,E1879-1))","v":0},{"$f":"IF(F1879=\"n/a\",\"n/a\",MAX(0,F1879-1))","v":0},{"$f":"IF(G1879=\"n/a\",\"n/a\",MAX(0,G1879-1))","v":0},{"$f":"IF(H1879=\"n/a\",\"n/a\",MAX(0,H1879-1))","v":0},{"$f":"IF(I1879=\"n/a\",\"n/a\",MAX(0,I1879-1))","v":0},{"$f":"IF(J1879=\"n/a\",\"n/a\",MAX(0,J1879-1))","v":0},{"$f":"IF(K1879=\"n/a\",\"n/a\",MAX(0,K1879-1))","v":0},{"$f":"IF(L1879=\"n/a\",\"n/a\",MAX(0,L1879-1))","v":0},{"$f":"IF(M1879=\"n/a\",\"n/a\",MAX(0,M1879-1))","v":0},{"$f":"IF(N1879=\"n/a\",\"n/a\",MAX(0,N1879-1))","v":0},{"$f":"IF(O1879=\"n/a\",\"n/a\",MAX(0,O1879-1))","v":0},{"$f":"IF(P1879=\"n/a\",\"n/a\",MAX(0,P1879-1))","v":0},{"$f":"IF(Q1879=\"n/a\",\"n/a\",MAX(0,Q1879-1))","v":0},{"$f":"IF(R1879=\"n/a\",\"n/a\",MAX(0,R1879-1))","v":0},{"$f":"IF(S1879=\"n/a\",\"n/a\",MAX(0,S1879-1))","v":0},{"$f":"IF(T1879=\"n/a\",\"n/a\",MAX(0,T1879-1))","v":0},{"$f":"IF(U1879=\"n/a\",\"n/a\",MAX(0,U1879-1))","v":0},{"$f":"IF(V1879=\"n/a\",\"n/a\",MAX(0,V1879-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1856)","v":"RL Capex 2020-21"},null,{"$f":"D1851","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E1851","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1851","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1851","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1851","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1851","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1851","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1851","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1851","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1851","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1851","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1851","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1851","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1851","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1851","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1851","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1851","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1851","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1851","v":0},{"$f":"IF(V1898=\"n/a\",\"n/a\",MAX(0,V1898-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1851","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1851<>\"n/a\",C1851<>\"n/a\"),IF(SUM(C1854:C1876)=0,0,IF((SUMPRODUCT(C1854:C1876,C1878:C1900)/SUM(C1854:C1876))<0,1,(SUMPRODUCT(C1854:C1876,C1878:C1900)/SUM(C1854:C1876)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1851<>\"n/a\",D1851<>\"n/a\"),IF(SUM(D1854:D1876)=0,0,IF((SUMPRODUCT(D1854:D1876,D1878:D1900)/SUM(D1854:D1876))<0,1,(SUMPRODUCT(D1854:D1876,D1878:D1900)/SUM(D1854:D1876)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1851<>\"n/a\",E1851<>\"n/a\"),IF(SUM(E1854:E1876)=0,0,IF((SUMPRODUCT(E1854:E1876,E1878:E1900)/SUM(E1854:E1876))<0,1,(SUMPRODUCT(E1854:E1876,E1878:E1900)/SUM(E1854:E1876)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 36",{"$f":"VLOOKUP($A1903,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1903,1,12,\"\"))","v":36},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1904,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1904,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1904,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1904,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1904,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1904,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1904,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1904,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1904,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1904,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1904,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1904,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1904,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1904,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1904,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1904,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1904,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1904,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1904,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1904,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1904,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1904,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1904,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1904,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1904,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1904,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1904,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1904,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1904,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1904,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1904,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1904,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1904,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1904,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1904,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1904,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1904,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1904,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1904,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1904,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1904,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1904,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1904,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1904,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1904,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1904,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1904,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1904,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1904,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1904,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1904,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1904,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1904,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1904,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1904,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1904,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1904,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1904,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1904,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1904,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1904,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A1904,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1904,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1904,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1904,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1906=0,C1908=0),0,\nIF(AND(D1906<>0,C1908=0),(D1906/D$10),\nIF(AND(D1907<>0,C1908<>0),(C1908-(C1908/C1932))+(D1906/D$10),\nIF(C1932<1,0,(C1908-(C1908/C1932))))))","v":0},{"$f":"IF(AND(E1906=0,D1908=0),0,\nIF(AND(E1906<>0,D1908=0),(E1906/E$10),\nIF(AND(E1907<>0,D1908<>0),(D1908-(D1908/D1932))+(E1906/E$10),\nIF(D1932<1,0,(D1908-(D1908/D1932))))))","v":0},{"$f":"IF(AND(F1906=0,E1908=0),0,\nIF(AND(F1906<>0,E1908=0),(F1906/F$10),\nIF(AND(F1907<>0,E1908<>0),(E1908-(E1908/E1932))+(F1906/F$10),\nIF(E1932<1,0,(E1908-(E1908/E1932))))))","v":0},{"$f":"IF(AND(G1906=0,F1908=0),0,\nIF(AND(G1906<>0,F1908=0),(G1906/G$10),\nIF(AND(G1907<>0,F1908<>0),(F1908-(F1908/F1932))+(G1906/G$10),\nIF(F1932<1,0,(F1908-(F1908/F1932))))))","v":0},{"$f":"IF(AND(H1906=0,G1908=0),0,\nIF(AND(H1906<>0,G1908=0),(H1906/H$10),\nIF(AND(H1907<>0,G1908<>0),(G1908-(G1908/G1932))+(H1906/H$10),\nIF(G1932<1,0,(G1908-(G1908/G1932))))))","v":0},{"$f":"IF(AND(I1906=0,H1908=0),0,\nIF(AND(I1906<>0,H1908=0),(I1906/I$10),\nIF(AND(I1907<>0,H1908<>0),(H1908-(H1908/H1932))+(I1906/I$10),\nIF(H1932<1,0,(H1908-(H1908/H1932))))))","v":0},{"$f":"IF(AND(J1906=0,I1908=0),0,\nIF(AND(J1906<>0,I1908=0),(J1906/J$10),\nIF(AND(J1907<>0,I1908<>0),(I1908-(I1908/I1932))+(J1906/J$10),\nIF(I1932<1,0,(I1908-(I1908/I1932))))))","v":0},{"$f":"IF(AND(K1906=0,J1908=0),0,\nIF(AND(K1906<>0,J1908=0),(K1906/K$10),\nIF(AND(K1907<>0,J1908<>0),(J1908-(J1908/J1932))+(K1906/K$10),\nIF(J1932<1,0,(J1908-(J1908/J1932))))))","v":0},{"$f":"IF(AND(L1906=0,K1908=0),0,\nIF(AND(L1906<>0,K1908=0),(L1906/L$10),\nIF(AND(L1907<>0,K1908<>0),(K1908-(K1908/K1932))+(L1906/L$10),\nIF(K1932<1,0,(K1908-(K1908/K1932))))))","v":0},{"$f":"IF(AND(M1906=0,L1908=0),0,\nIF(AND(M1906<>0,L1908=0),(M1906/M$10),\nIF(AND(M1907<>0,L1908<>0),(L1908-(L1908/L1932))+(M1906/M$10),\nIF(L1932<1,0,(L1908-(L1908/L1932))))))","v":0},{"$f":"IF(AND(N1906=0,M1908=0),0,\nIF(AND(N1906<>0,M1908=0),(N1906/N$10),\nIF(AND(N1907<>0,M1908<>0),(M1908-(M1908/M1932))+(N1906/N$10),\nIF(M1932<1,0,(M1908-(M1908/M1932))))))","v":0},{"$f":"IF(AND(O1906=0,N1908=0),0,\nIF(AND(O1906<>0,N1908=0),(O1906/O$10),\nIF(AND(O1907<>0,N1908<>0),(N1908-(N1908/N1932))+(O1906/O$10),\nIF(N1932<1,0,(N1908-(N1908/N1932))))))","v":0},{"$f":"IF(AND(P1906=0,O1908=0),0,\nIF(AND(P1906<>0,O1908=0),(P1906/P$10),\nIF(AND(P1907<>0,O1908<>0),(O1908-(O1908/O1932))+(P1906/P$10),\nIF(O1932<1,0,(O1908-(O1908/O1932))))))","v":0},{"$f":"IF(AND(Q1906=0,P1908=0),0,\nIF(AND(Q1906<>0,P1908=0),(Q1906/Q$10),\nIF(AND(Q1907<>0,P1908<>0),(P1908-(P1908/P1932))+(Q1906/Q$10),\nIF(P1932<1,0,(P1908-(P1908/P1932))))))","v":0},{"$f":"IF(AND(R1906=0,Q1908=0),0,\nIF(AND(R1906<>0,Q1908=0),(R1906/R$10),\nIF(AND(R1907<>0,Q1908<>0),(Q1908-(Q1908/Q1932))+(R1906/R$10),\nIF(Q1932<1,0,(Q1908-(Q1908/Q1932))))))","v":0},{"$f":"IF(AND(S1906=0,R1908=0),0,\nIF(AND(S1906<>0,R1908=0),(S1906/S$10),\nIF(AND(S1907<>0,R1908<>0),(R1908-(R1908/R1932))+(S1906/S$10),\nIF(R1932<1,0,(R1908-(R1908/R1932))))))","v":0},{"$f":"IF(AND(T1906=0,S1908=0),0,\nIF(AND(T1906<>0,S1908=0),(T1906/T$10),\nIF(AND(T1907<>0,S1908<>0),(S1908-(S1908/S1932))+(T1906/T$10),\nIF(S1932<1,0,(S1908-(S1908/S1932))))))","v":0},{"$f":"IF(AND(U1906=0,T1908=0),0,\nIF(AND(U1906<>0,T1908=0),(U1906/U$10),\nIF(AND(U1907<>0,T1908<>0),(T1908-(T1908/T1932))+(U1906/U$10),\nIF(T1932<1,0,(T1908-(T1908/T1932))))))","v":0},{"$f":"IF(AND(V1906=0,U1908=0),0,\nIF(AND(V1906<>0,U1908=0),(V1906/V$10),\nIF(AND(V1907<>0,U1908<>0),(U1908-(U1908/U1932))+(V1906/V$10),\nIF(U1932<1,0,(U1908-(U1908/U1932))))))","v":0},{"$f":"IF(AND(W1906=0,V1908=0),0,\nIF(AND(W1906<>0,V1908=0),(W1906/W$10),\nIF(AND(W1907<>0,V1908<>0),(V1908-(V1908/V1932))+(W1906/W$10),\nIF(V1932<1,0,(V1908-(V1908/V1932))))))","v":0}]
[{"$f":"A1908+1","v":0},"Depreciated starting RAB",{"$f":"C1904/C$10","v":0},{"$f":"IF(C1933=\"n/a\",C1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,C1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,C1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(D1933=\"n/a\",D1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,D1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,D1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(E1933=\"n/a\",E1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,E1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,E1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(F1933=\"n/a\",F1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,F1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,F1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(G1933=\"n/a\",G1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,G1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,G1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(H1933=\"n/a\",H1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,H1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,H1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(I1933=\"n/a\",I1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,I1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,I1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(J1933=\"n/a\",J1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,J1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,J1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(K1933=\"n/a\",K1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,K1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,K1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(L1933=\"n/a\",L1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,L1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,L1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(M1933=\"n/a\",M1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,M1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,M1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(N1933=\"n/a\",N1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,N1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,N1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(O1933=\"n/a\",O1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,O1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,O1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(P1933=\"n/a\",P1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,P1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,P1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(Q1933=\"n/a\",Q1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,Q1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,Q1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(R1933=\"n/a\",R1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,R1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,R1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(S1933=\"n/a\",S1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,S1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,S1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(T1933=\"n/a\",T1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,T1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,T1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(U1933=\"n/a\",U1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,U1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,U1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(V1933=\"n/a\",V1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,V1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,V1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0}]
[{"$f":"A1909+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1910)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D1904*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1934=\"n/a\",D1910,IFERROR(IF((OFFSET($C1910,0,$A1910))<0,\nMIN(0,D1910-(OFFSET($C1910,0,$A1910)/(OFFSET($C1905,-$A1909,$A1910)))),\nMAX(0,D1910-(OFFSET($C1910,0,$A1910)/(OFFSET($C1905,-$A1909,$A1910))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E1904*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1935=\"n/a\",E1911,IFERROR(IF((OFFSET($C1911,0,$A1911))<0,\nMIN(0,E1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1906,-$A1910,$A1911)))),\nMAX(0,E1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1906,-$A1910,$A1911))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F1904*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1936=\"n/a\",F1912,IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,F1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1907,-$A1911,$A1912)))),\nMAX(0,F1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1907,-$A1911,$A1912))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G1904*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1937=\"n/a\",G1913,IFERROR(IF((OFFSET($C1913,0,$A1913))<0,\nMIN(0,G1913-(OFFSET($C1913,0,$A1913)/(OFFSET($C1908,-$A1912,$A1913)))),\nMAX(0,G1913-(OFFSET($C1913,0,$A1913)/(OFFSET($C1908,-$A1912,$A1913))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H1904*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1938=\"n/a\",H1914,IFERROR(IF((OFFSET($C1914,0,$A1914))<0,\nMIN(0,H1914-(OFFSET($C1914,0,$A1914)/(OFFSET($C1909,-$A1913,$A1914)))),\nMAX(0,H1914-(OFFSET($C1914,0,$A1914)/(OFFSET($C1909,-$A1913,$A1914))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I1904*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1939=\"n/a\",I1915,IFERROR(IF((OFFSET($C1915,0,$A1915))<0,\nMIN(0,I1915-(OFFSET($C1915,0,$A1915)/(OFFSET($C1910,-$A1914,$A1915)))),\nMAX(0,I1915-(OFFSET($C1915,0,$A1915)/(OFFSET($C1910,-$A1914,$A1915))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J1904*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1940=\"n/a\",J1916,IFERROR(IF((OFFSET($C1916,0,$A1916))<0,\nMIN(0,J1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1911,-$A1915,$A1916)))),\nMAX(0,J1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1911,-$A1915,$A1916))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K1904*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1941=\"n/a\",K1917,IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,K1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1912,-$A1916,$A1917)))),\nMAX(0,K1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1912,-$A1916,$A1917))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L1904*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1942=\"n/a\",L1918,IFERROR(IF((OFFSET($C1918,0,$A1918))<0,\nMIN(0,L1918-(OFFSET($C1918,0,$A1918)/(OFFSET($C1913,-$A1917,$A1918)))),\nMAX(0,L1918-(OFFSET($C1918,0,$A1918)/(OFFSET($C1913,-$A1917,$A1918))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1904*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1943=\"n/a\",M1919,IFERROR(IF((OFFSET($C1919,0,$A1919))<0,\nMIN(0,M1919-(OFFSET($C1919,0,$A1919)/(OFFSET($C1914,-$A1918,$A1919)))),\nMAX(0,M1919-(OFFSET($C1919,0,$A1919)/(OFFSET($C1914,-$A1918,$A1919))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1904*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1944=\"n/a\",N1920,IFERROR(IF((OFFSET($C1920,0,$A1920))<0,\nMIN(0,N1920-(OFFSET($C1920,0,$A1920)/(OFFSET($C1915,-$A1919,$A1920)))),\nMAX(0,N1920-(OFFSET($C1920,0,$A1920)/(OFFSET($C1915,-$A1919,$A1920))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1904*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1945=\"n/a\",O1921,IFERROR(IF((OFFSET($C1921,0,$A1921))<0,\nMIN(0,O1921-(OFFSET($C1921,0,$A1921)/(OFFSET($C1916,-$A1920,$A1921)))),\nMAX(0,O1921-(OFFSET($C1921,0,$A1921)/(OFFSET($C1916,-$A1920,$A1921))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1904*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1946=\"n/a\",P1922,IFERROR(IF((OFFSET($C1922,0,$A1922))<0,\nMIN(0,P1922-(OFFSET($C1922,0,$A1922)/(OFFSET($C1917,-$A1921,$A1922)))),\nMAX(0,P1922-(OFFSET($C1922,0,$A1922)/(OFFSET($C1917,-$A1921,$A1922))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1904*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1947=\"n/a\",Q1923,IFERROR(IF((OFFSET($C1923,0,$A1923))<0,\nMIN(0,Q1923-(OFFSET($C1923,0,$A1923)/(OFFSET($C1918,-$A1922,$A1923)))),\nMAX(0,Q1923-(OFFSET($C1923,0,$A1923)/(OFFSET($C1918,-$A1922,$A1923))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1904*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1948=\"n/a\",R1924,IFERROR(IF((OFFSET($C1924,0,$A1924))<0,\nMIN(0,R1924-(OFFSET($C1924,0,$A1924)/(OFFSET($C1919,-$A1923,$A1924)))),\nMAX(0,R1924-(OFFSET($C1924,0,$A1924)/(OFFSET($C1919,-$A1923,$A1924))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1904*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1949=\"n/a\",S1925,IFERROR(IF((OFFSET($C1925,0,$A1925))<0,\nMIN(0,S1925-(OFFSET($C1925,0,$A1925)/(OFFSET($C1920,-$A1924,$A1925)))),\nMAX(0,S1925-(OFFSET($C1925,0,$A1925)/(OFFSET($C1920,-$A1924,$A1925))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1904*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1950=\"n/a\",T1926,IFERROR(IF((OFFSET($C1926,0,$A1926))<0,\nMIN(0,T1926-(OFFSET($C1926,0,$A1926)/(OFFSET($C1921,-$A1925,$A1926)))),\nMAX(0,T1926-(OFFSET($C1926,0,$A1926)/(OFFSET($C1921,-$A1925,$A1926))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1904*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1951=\"n/a\",U1927,IFERROR(IF((OFFSET($C1927,0,$A1927))<0,\nMIN(0,U1927-(OFFSET($C1927,0,$A1927)/(OFFSET($C1922,-$A1926,$A1927)))),\nMAX(0,U1927-(OFFSET($C1927,0,$A1927)/(OFFSET($C1922,-$A1926,$A1927))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1904*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1952=\"n/a\",V1928,IFERROR(IF((OFFSET($C1928,0,$A1928))<0,\nMIN(0,V1928-(OFFSET($C1928,0,$A1928)/(OFFSET($C1923,-$A1927,$A1928)))),\nMAX(0,V1928-(OFFSET($C1928,0,$A1928)/(OFFSET($C1923,-$A1927,$A1928))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1929)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1904*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1932<1,D1906=0),0,\nIF(D1906=0,C1932-1,\nIF(C1932<1,D1907,\n(((C1932-1)*(C1908-(C1908/(C1932))))+((D1906/D$10)*D1907))/(D1908))))","v":0},{"$f":"IF(AND(D1932<1,E1906=0),0,\nIF(E1906=0,D1932-1,\nIF(D1932<1,E1907,\n(((D1932-1)*(D1908-(D1908/(D1932))))+((E1906/E$10)*E1907))/(E1908))))","v":0},{"$f":"IF(AND(E1932<1,F1906=0),0,\nIF(F1906=0,E1932-1,\nIF(E1932<1,F1907,\n(((E1932-1)*(E1908-(E1908/(E1932))))+((F1906/F$10)*F1907))/(F1908))))","v":0},{"$f":"IF(AND(F1932<1,G1906=0),0,\nIF(G1906=0,F1932-1,\nIF(F1932<1,G1907,\n(((F1932-1)*(F1908-(F1908/(F1932))))+((G1906/G$10)*G1907))/(G1908))))","v":0},{"$f":"IF(AND(G1932<1,H1906=0),0,\nIF(H1906=0,G1932-1,\nIF(G1932<1,H1907,\n(((G1932-1)*(G1908-(G1908/(G1932))))+((H1906/H$10)*H1907))/(H1908))))","v":0},{"$f":"IF(AND(H1932<1,I1906=0),0,\nIF(I1906=0,H1932-1,\nIF(H1932<1,I1907,\n(((H1932-1)*(H1908-(H1908/(H1932))))+((I1906/I$10)*I1907))/(I1908))))","v":0},{"$f":"IF(AND(I1932<1,J1906=0),0,\nIF(J1906=0,I1932-1,\nIF(I1932<1,J1907,\n(((I1932-1)*(I1908-(I1908/(I1932))))+((J1906/J$10)*J1907))/(J1908))))","v":0},{"$f":"IF(AND(J1932<1,K1906=0),0,\nIF(K1906=0,J1932-1,\nIF(J1932<1,K1907,\n(((J1932-1)*(J1908-(J1908/(J1932))))+((K1906/K$10)*K1907))/(K1908))))","v":0},{"$f":"IF(AND(K1932<1,L1906=0),0,\nIF(L1906=0,K1932-1,\nIF(K1932<1,L1907,\n(((K1932-1)*(K1908-(K1908/(K1932))))+((L1906/L$10)*L1907))/(L1908))))","v":0},{"$f":"IF(AND(L1932<1,M1906=0),0,\nIF(M1906=0,L1932-1,\nIF(L1932<1,M1907,\n(((L1932-1)*(L1908-(L1908/(L1932))))+((M1906/M$10)*M1907))/(M1908))))","v":0},{"$f":"IF(AND(M1932<1,N1906=0),0,\nIF(N1906=0,M1932-1,\nIF(M1932<1,N1907,\n(((M1932-1)*(M1908-(M1908/(M1932))))+((N1906/N$10)*N1907))/(N1908))))","v":0},{"$f":"IF(AND(N1932<1,O1906=0),0,\nIF(O1906=0,N1932-1,\nIF(N1932<1,O1907,\n(((N1932-1)*(N1908-(N1908/(N1932))))+((O1906/O$10)*O1907))/(O1908))))","v":0},{"$f":"IF(AND(O1932<1,P1906=0),0,\nIF(P1906=0,O1932-1,\nIF(O1932<1,P1907,\n(((O1932-1)*(O1908-(O1908/(O1932))))+((P1906/P$10)*P1907))/(P1908))))","v":0},{"$f":"IF(AND(P1932<1,Q1906=0),0,\nIF(Q1906=0,P1932-1,\nIF(P1932<1,Q1907,\n(((P1932-1)*(P1908-(P1908/(P1932))))+((Q1906/Q$10)*Q1907))/(Q1908))))","v":0},{"$f":"IF(AND(Q1932<1,R1906=0),0,\nIF(R1906=0,Q1932-1,\nIF(Q1932<1,R1907,\n(((Q1932-1)*(Q1908-(Q1908/(Q1932))))+((R1906/R$10)*R1907))/(R1908))))","v":0},{"$f":"IF(AND(R1932<1,S1906=0),0,\nIF(S1906=0,R1932-1,\nIF(R1932<1,S1907,\n(((R1932-1)*(R1908-(R1908/(R1932))))+((S1906/S$10)*S1907))/(S1908))))","v":0},{"$f":"IF(AND(S1932<1,T1906=0),0,\nIF(T1906=0,S1932-1,\nIF(S1932<1,T1907,\n(((S1932-1)*(S1908-(S1908/(S1932))))+((T1906/T$10)*T1907))/(T1908))))","v":0},{"$f":"IF(AND(T1932<1,U1906=0),0,\nIF(U1906=0,T1932-1,\nIF(T1932<1,U1907,\n(((T1932-1)*(T1908-(T1908/(T1932))))+((U1906/U$10)*U1907))/(U1908))))","v":0},{"$f":"IF(AND(U1932<1,V1906=0),0,\nIF(V1906=0,U1932-1,\nIF(U1932<1,V1907,\n(((U1932-1)*(U1908-(U1908/(U1932))))+((V1906/V$10)*V1907))/(V1908))))","v":0},{"$f":"IF(AND(V1932<1,W1906=0),0,\nIF(W1906=0,V1932-1,\nIF(V1932<1,W1907,\n(((V1932-1)*(V1908-(V1908/(V1932))))+((W1906/W$10)*W1907))/(W1908))))","v":0}]
[null,"RL Start RAB",{"$f":"C1905","v":0},{"$f":"IF(C1933=\"n/a\",\"n/a\",MAX(0,C1933-1))","v":0},{"$f":"IF(D1933=\"n/a\",\"n/a\",MAX(0,D1933-1))","v":0},{"$f":"IF(E1933=\"n/a\",\"n/a\",MAX(0,E1933-1))","v":0},{"$f":"IF(F1933=\"n/a\",\"n/a\",MAX(0,F1933-1))","v":0},{"$f":"IF(G1933=\"n/a\",\"n/a\",MAX(0,G1933-1))","v":0},{"$f":"IF(H1933=\"n/a\",\"n/a\",MAX(0,H1933-1))","v":0},{"$f":"IF(I1933=\"n/a\",\"n/a\",MAX(0,I1933-1))","v":0},{"$f":"IF(J1933=\"n/a\",\"n/a\",MAX(0,J1933-1))","v":0},{"$f":"IF(K1933=\"n/a\",\"n/a\",MAX(0,K1933-1))","v":0},{"$f":"IF(L1933=\"n/a\",\"n/a\",MAX(0,L1933-1))","v":0},{"$f":"IF(M1933=\"n/a\",\"n/a\",MAX(0,M1933-1))","v":0},{"$f":"IF(N1933=\"n/a\",\"n/a\",MAX(0,N1933-1))","v":0},{"$f":"IF(O1933=\"n/a\",\"n/a\",MAX(0,O1933-1))","v":0},{"$f":"IF(P1933=\"n/a\",\"n/a\",MAX(0,P1933-1))","v":0},{"$f":"IF(Q1933=\"n/a\",\"n/a\",MAX(0,Q1933-1))","v":0},{"$f":"IF(R1933=\"n/a\",\"n/a\",MAX(0,R1933-1))","v":0},{"$f":"IF(S1933=\"n/a\",\"n/a\",MAX(0,S1933-1))","v":0},{"$f":"IF(T1933=\"n/a\",\"n/a\",MAX(0,T1933-1))","v":0},{"$f":"IF(U1933=\"n/a\",\"n/a\",MAX(0,U1933-1))","v":0},{"$f":"IF(V1933=\"n/a\",\"n/a\",MAX(0,V1933-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1910)","v":"RL Capex 2020-21"},null,{"$f":"D1905","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E1905","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1905","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1905","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1905","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1905","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1905","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1905","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1905","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1905","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1905","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1905","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1905","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1905","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1905","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1905","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1905","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1905","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1905","v":0},{"$f":"IF(V1952=\"n/a\",\"n/a\",MAX(0,V1952-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1905","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1905<>\"n/a\",C1905<>\"n/a\"),IF(SUM(C1908:C1930)=0,0,IF((SUMPRODUCT(C1908:C1930,C1932:C1954)/SUM(C1908:C1930))<0,1,(SUMPRODUCT(C1908:C1930,C1932:C1954)/SUM(C1908:C1930)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1905<>\"n/a\",D1905<>\"n/a\"),IF(SUM(D1908:D1930)=0,0,IF((SUMPRODUCT(D1908:D1930,D1932:D1954)/SUM(D1908:D1930))<0,1,(SUMPRODUCT(D1908:D1930,D1932:D1954)/SUM(D1908:D1930)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1905<>\"n/a\",E1905<>\"n/a\"),IF(SUM(E1908:E1930)=0,0,IF((SUMPRODUCT(E1908:E1930,E1932:E1954)/SUM(E1908:E1930))<0,1,(SUMPRODUCT(E1908:E1930,E1932:E1954)/SUM(E1908:E1930)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 37",{"$f":"VLOOKUP($A1957,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1957,1,12,\"\"))","v":37},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1958,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1958,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1958,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1958,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1958,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1958,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1958,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1958,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1958,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1958,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1958,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1958,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1958,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1958,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1958,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1958,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1958,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1958,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1958,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1958,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1958,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1958,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1958,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1958,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1958,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1958,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1958,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1958,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1958,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1958,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1958,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1958,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1958,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1958,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1958,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1958,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1958,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1958,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1958,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1958,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1958,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1958,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1958,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1958,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1958,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1958,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1958,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1958,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1958,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1958,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1958,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1958,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1958,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1958,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1958,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1958,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1958,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1958,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A1958,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A1958,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A1958,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A1958,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A1958,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A1958,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A1958,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1960=0,C1962=0),0,\nIF(AND(D1960<>0,C1962=0),(D1960/D$10),\nIF(AND(D1961<>0,C1962<>0),(C1962-(C1962/C1986))+(D1960/D$10),\nIF(C1986<1,0,(C1962-(C1962/C1986))))))","v":0},{"$f":"IF(AND(E1960=0,D1962=0),0,\nIF(AND(E1960<>0,D1962=0),(E1960/E$10),\nIF(AND(E1961<>0,D1962<>0),(D1962-(D1962/D1986))+(E1960/E$10),\nIF(D1986<1,0,(D1962-(D1962/D1986))))))","v":0},{"$f":"IF(AND(F1960=0,E1962=0),0,\nIF(AND(F1960<>0,E1962=0),(F1960/F$10),\nIF(AND(F1961<>0,E1962<>0),(E1962-(E1962/E1986))+(F1960/F$10),\nIF(E1986<1,0,(E1962-(E1962/E1986))))))","v":0},{"$f":"IF(AND(G1960=0,F1962=0),0,\nIF(AND(G1960<>0,F1962=0),(G1960/G$10),\nIF(AND(G1961<>0,F1962<>0),(F1962-(F1962/F1986))+(G1960/G$10),\nIF(F1986<1,0,(F1962-(F1962/F1986))))))","v":0},{"$f":"IF(AND(H1960=0,G1962=0),0,\nIF(AND(H1960<>0,G1962=0),(H1960/H$10),\nIF(AND(H1961<>0,G1962<>0),(G1962-(G1962/G1986))+(H1960/H$10),\nIF(G1986<1,0,(G1962-(G1962/G1986))))))","v":0},{"$f":"IF(AND(I1960=0,H1962=0),0,\nIF(AND(I1960<>0,H1962=0),(I1960/I$10),\nIF(AND(I1961<>0,H1962<>0),(H1962-(H1962/H1986))+(I1960/I$10),\nIF(H1986<1,0,(H1962-(H1962/H1986))))))","v":0},{"$f":"IF(AND(J1960=0,I1962=0),0,\nIF(AND(J1960<>0,I1962=0),(J1960/J$10),\nIF(AND(J1961<>0,I1962<>0),(I1962-(I1962/I1986))+(J1960/J$10),\nIF(I1986<1,0,(I1962-(I1962/I1986))))))","v":0},{"$f":"IF(AND(K1960=0,J1962=0),0,\nIF(AND(K1960<>0,J1962=0),(K1960/K$10),\nIF(AND(K1961<>0,J1962<>0),(J1962-(J1962/J1986))+(K1960/K$10),\nIF(J1986<1,0,(J1962-(J1962/J1986))))))","v":0},{"$f":"IF(AND(L1960=0,K1962=0),0,\nIF(AND(L1960<>0,K1962=0),(L1960/L$10),\nIF(AND(L1961<>0,K1962<>0),(K1962-(K1962/K1986))+(L1960/L$10),\nIF(K1986<1,0,(K1962-(K1962/K1986))))))","v":0},{"$f":"IF(AND(M1960=0,L1962=0),0,\nIF(AND(M1960<>0,L1962=0),(M1960/M$10),\nIF(AND(M1961<>0,L1962<>0),(L1962-(L1962/L1986))+(M1960/M$10),\nIF(L1986<1,0,(L1962-(L1962/L1986))))))","v":0},{"$f":"IF(AND(N1960=0,M1962=0),0,\nIF(AND(N1960<>0,M1962=0),(N1960/N$10),\nIF(AND(N1961<>0,M1962<>0),(M1962-(M1962/M1986))+(N1960/N$10),\nIF(M1986<1,0,(M1962-(M1962/M1986))))))","v":0},{"$f":"IF(AND(O1960=0,N1962=0),0,\nIF(AND(O1960<>0,N1962=0),(O1960/O$10),\nIF(AND(O1961<>0,N1962<>0),(N1962-(N1962/N1986))+(O1960/O$10),\nIF(N1986<1,0,(N1962-(N1962/N1986))))))","v":0},{"$f":"IF(AND(P1960=0,O1962=0),0,\nIF(AND(P1960<>0,O1962=0),(P1960/P$10),\nIF(AND(P1961<>0,O1962<>0),(O1962-(O1962/O1986))+(P1960/P$10),\nIF(O1986<1,0,(O1962-(O1962/O1986))))))","v":0},{"$f":"IF(AND(Q1960=0,P1962=0),0,\nIF(AND(Q1960<>0,P1962=0),(Q1960/Q$10),\nIF(AND(Q1961<>0,P1962<>0),(P1962-(P1962/P1986))+(Q1960/Q$10),\nIF(P1986<1,0,(P1962-(P1962/P1986))))))","v":0},{"$f":"IF(AND(R1960=0,Q1962=0),0,\nIF(AND(R1960<>0,Q1962=0),(R1960/R$10),\nIF(AND(R1961<>0,Q1962<>0),(Q1962-(Q1962/Q1986))+(R1960/R$10),\nIF(Q1986<1,0,(Q1962-(Q1962/Q1986))))))","v":0},{"$f":"IF(AND(S1960=0,R1962=0),0,\nIF(AND(S1960<>0,R1962=0),(S1960/S$10),\nIF(AND(S1961<>0,R1962<>0),(R1962-(R1962/R1986))+(S1960/S$10),\nIF(R1986<1,0,(R1962-(R1962/R1986))))))","v":0},{"$f":"IF(AND(T1960=0,S1962=0),0,\nIF(AND(T1960<>0,S1962=0),(T1960/T$10),\nIF(AND(T1961<>0,S1962<>0),(S1962-(S1962/S1986))+(T1960/T$10),\nIF(S1986<1,0,(S1962-(S1962/S1986))))))","v":0},{"$f":"IF(AND(U1960=0,T1962=0),0,\nIF(AND(U1960<>0,T1962=0),(U1960/U$10),\nIF(AND(U1961<>0,T1962<>0),(T1962-(T1962/T1986))+(U1960/U$10),\nIF(T1986<1,0,(T1962-(T1962/T1986))))))","v":0},{"$f":"IF(AND(V1960=0,U1962=0),0,\nIF(AND(V1960<>0,U1962=0),(V1960/V$10),\nIF(AND(V1961<>0,U1962<>0),(U1962-(U1962/U1986))+(V1960/V$10),\nIF(U1986<1,0,(U1962-(U1962/U1986))))))","v":0},{"$f":"IF(AND(W1960=0,V1962=0),0,\nIF(AND(W1960<>0,V1962=0),(W1960/W$10),\nIF(AND(W1961<>0,V1962<>0),(V1962-(V1962/V1986))+(W1960/W$10),\nIF(V1986<1,0,(V1962-(V1962/V1986))))))","v":0}]
[{"$f":"A1962+1","v":0},"Depreciated starting RAB",{"$f":"C1958/C$10","v":0},{"$f":"IF(C1987=\"n/a\",C1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,C1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,C1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(D1987=\"n/a\",D1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,D1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,D1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(E1987=\"n/a\",E1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,E1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,E1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(F1987=\"n/a\",F1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,F1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,F1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(G1987=\"n/a\",G1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,G1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,G1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(H1987=\"n/a\",H1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,H1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,H1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(I1987=\"n/a\",I1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,I1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,I1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(J1987=\"n/a\",J1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,J1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,J1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(K1987=\"n/a\",K1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,K1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,K1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(L1987=\"n/a\",L1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,L1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,L1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(M1987=\"n/a\",M1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,M1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,M1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(N1987=\"n/a\",N1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,N1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,N1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(O1987=\"n/a\",O1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,O1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,O1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(P1987=\"n/a\",P1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,P1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,P1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(Q1987=\"n/a\",Q1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,Q1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,Q1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(R1987=\"n/a\",R1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,R1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,R1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(S1987=\"n/a\",S1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,S1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,S1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(T1987=\"n/a\",T1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,T1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,T1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(U1987=\"n/a\",U1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,U1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,U1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(V1987=\"n/a\",V1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,V1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,V1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0}]
[{"$f":"A1963+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1964)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D1958*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1988=\"n/a\",D1964,IFERROR(IF((OFFSET($C1964,0,$A1964))<0,\nMIN(0,D1964-(OFFSET($C1964,0,$A1964)/(OFFSET($C1959,-$A1963,$A1964)))),\nMAX(0,D1964-(OFFSET($C1964,0,$A1964)/(OFFSET($C1959,-$A1963,$A1964))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E1958*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1989=\"n/a\",E1965,IFERROR(IF((OFFSET($C1965,0,$A1965))<0,\nMIN(0,E1965-(OFFSET($C1965,0,$A1965)/(OFFSET($C1960,-$A1964,$A1965)))),\nMAX(0,E1965-(OFFSET($C1965,0,$A1965)/(OFFSET($C1960,-$A1964,$A1965))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F1958*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1990=\"n/a\",F1966,IFERROR(IF((OFFSET($C1966,0,$A1966))<0,\nMIN(0,F1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1961,-$A1965,$A1966)))),\nMAX(0,F1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1961,-$A1965,$A1966))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G1958*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1991=\"n/a\",G1967,IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,G1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1962,-$A1966,$A1967)))),\nMAX(0,G1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1962,-$A1966,$A1967))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H1958*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1992=\"n/a\",H1968,IFERROR(IF((OFFSET($C1968,0,$A1968))<0,\nMIN(0,H1968-(OFFSET($C1968,0,$A1968)/(OFFSET($C1963,-$A1967,$A1968)))),\nMAX(0,H1968-(OFFSET($C1968,0,$A1968)/(OFFSET($C1963,-$A1967,$A1968))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I1958*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1993=\"n/a\",I1969,IFERROR(IF((OFFSET($C1969,0,$A1969))<0,\nMIN(0,I1969-(OFFSET($C1969,0,$A1969)/(OFFSET($C1964,-$A1968,$A1969)))),\nMAX(0,I1969-(OFFSET($C1969,0,$A1969)/(OFFSET($C1964,-$A1968,$A1969))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J1958*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1994=\"n/a\",J1970,IFERROR(IF((OFFSET($C1970,0,$A1970))<0,\nMIN(0,J1970-(OFFSET($C1970,0,$A1970)/(OFFSET($C1965,-$A1969,$A1970)))),\nMAX(0,J1970-(OFFSET($C1970,0,$A1970)/(OFFSET($C1965,-$A1969,$A1970))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K1958*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1995=\"n/a\",K1971,IFERROR(IF((OFFSET($C1971,0,$A1971))<0,\nMIN(0,K1971-(OFFSET($C1971,0,$A1971)/(OFFSET($C1966,-$A1970,$A1971)))),\nMAX(0,K1971-(OFFSET($C1971,0,$A1971)/(OFFSET($C1966,-$A1970,$A1971))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L1958*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1996=\"n/a\",L1972,IFERROR(IF((OFFSET($C1972,0,$A1972))<0,\nMIN(0,L1972-(OFFSET($C1972,0,$A1972)/(OFFSET($C1967,-$A1971,$A1972)))),\nMAX(0,L1972-(OFFSET($C1972,0,$A1972)/(OFFSET($C1967,-$A1971,$A1972))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1958*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1997=\"n/a\",M1973,IFERROR(IF((OFFSET($C1973,0,$A1973))<0,\nMIN(0,M1973-(OFFSET($C1973,0,$A1973)/(OFFSET($C1968,-$A1972,$A1973)))),\nMAX(0,M1973-(OFFSET($C1973,0,$A1973)/(OFFSET($C1968,-$A1972,$A1973))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1958*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1998=\"n/a\",N1974,IFERROR(IF((OFFSET($C1974,0,$A1974))<0,\nMIN(0,N1974-(OFFSET($C1974,0,$A1974)/(OFFSET($C1969,-$A1973,$A1974)))),\nMAX(0,N1974-(OFFSET($C1974,0,$A1974)/(OFFSET($C1969,-$A1973,$A1974))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1958*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1999=\"n/a\",O1975,IFERROR(IF((OFFSET($C1975,0,$A1975))<0,\nMIN(0,O1975-(OFFSET($C1975,0,$A1975)/(OFFSET($C1970,-$A1974,$A1975)))),\nMAX(0,O1975-(OFFSET($C1975,0,$A1975)/(OFFSET($C1970,-$A1974,$A1975))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1958*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2000=\"n/a\",P1976,IFERROR(IF((OFFSET($C1976,0,$A1976))<0,\nMIN(0,P1976-(OFFSET($C1976,0,$A1976)/(OFFSET($C1971,-$A1975,$A1976)))),\nMAX(0,P1976-(OFFSET($C1976,0,$A1976)/(OFFSET($C1971,-$A1975,$A1976))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1958*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2001=\"n/a\",Q1977,IFERROR(IF((OFFSET($C1977,0,$A1977))<0,\nMIN(0,Q1977-(OFFSET($C1977,0,$A1977)/(OFFSET($C1972,-$A1976,$A1977)))),\nMAX(0,Q1977-(OFFSET($C1977,0,$A1977)/(OFFSET($C1972,-$A1976,$A1977))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1958*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2002=\"n/a\",R1978,IFERROR(IF((OFFSET($C1978,0,$A1978))<0,\nMIN(0,R1978-(OFFSET($C1978,0,$A1978)/(OFFSET($C1973,-$A1977,$A1978)))),\nMAX(0,R1978-(OFFSET($C1978,0,$A1978)/(OFFSET($C1973,-$A1977,$A1978))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1958*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2003=\"n/a\",S1979,IFERROR(IF((OFFSET($C1979,0,$A1979))<0,\nMIN(0,S1979-(OFFSET($C1979,0,$A1979)/(OFFSET($C1974,-$A1978,$A1979)))),\nMAX(0,S1979-(OFFSET($C1979,0,$A1979)/(OFFSET($C1974,-$A1978,$A1979))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1958*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2004=\"n/a\",T1980,IFERROR(IF((OFFSET($C1980,0,$A1980))<0,\nMIN(0,T1980-(OFFSET($C1980,0,$A1980)/(OFFSET($C1975,-$A1979,$A1980)))),\nMAX(0,T1980-(OFFSET($C1980,0,$A1980)/(OFFSET($C1975,-$A1979,$A1980))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1958*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2005=\"n/a\",U1981,IFERROR(IF((OFFSET($C1981,0,$A1981))<0,\nMIN(0,U1981-(OFFSET($C1981,0,$A1981)/(OFFSET($C1976,-$A1980,$A1981)))),\nMAX(0,U1981-(OFFSET($C1981,0,$A1981)/(OFFSET($C1976,-$A1980,$A1981))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1958*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2006=\"n/a\",V1982,IFERROR(IF((OFFSET($C1982,0,$A1982))<0,\nMIN(0,V1982-(OFFSET($C1982,0,$A1982)/(OFFSET($C1977,-$A1981,$A1982)))),\nMAX(0,V1982-(OFFSET($C1982,0,$A1982)/(OFFSET($C1977,-$A1981,$A1982))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1983)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1958*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1986<1,D1960=0),0,\nIF(D1960=0,C1986-1,\nIF(C1986<1,D1961,\n(((C1986-1)*(C1962-(C1962/(C1986))))+((D1960/D$10)*D1961))/(D1962))))","v":0},{"$f":"IF(AND(D1986<1,E1960=0),0,\nIF(E1960=0,D1986-1,\nIF(D1986<1,E1961,\n(((D1986-1)*(D1962-(D1962/(D1986))))+((E1960/E$10)*E1961))/(E1962))))","v":0},{"$f":"IF(AND(E1986<1,F1960=0),0,\nIF(F1960=0,E1986-1,\nIF(E1986<1,F1961,\n(((E1986-1)*(E1962-(E1962/(E1986))))+((F1960/F$10)*F1961))/(F1962))))","v":0},{"$f":"IF(AND(F1986<1,G1960=0),0,\nIF(G1960=0,F1986-1,\nIF(F1986<1,G1961,\n(((F1986-1)*(F1962-(F1962/(F1986))))+((G1960/G$10)*G1961))/(G1962))))","v":0},{"$f":"IF(AND(G1986<1,H1960=0),0,\nIF(H1960=0,G1986-1,\nIF(G1986<1,H1961,\n(((G1986-1)*(G1962-(G1962/(G1986))))+((H1960/H$10)*H1961))/(H1962))))","v":0},{"$f":"IF(AND(H1986<1,I1960=0),0,\nIF(I1960=0,H1986-1,\nIF(H1986<1,I1961,\n(((H1986-1)*(H1962-(H1962/(H1986))))+((I1960/I$10)*I1961))/(I1962))))","v":0},{"$f":"IF(AND(I1986<1,J1960=0),0,\nIF(J1960=0,I1986-1,\nIF(I1986<1,J1961,\n(((I1986-1)*(I1962-(I1962/(I1986))))+((J1960/J$10)*J1961))/(J1962))))","v":0},{"$f":"IF(AND(J1986<1,K1960=0),0,\nIF(K1960=0,J1986-1,\nIF(J1986<1,K1961,\n(((J1986-1)*(J1962-(J1962/(J1986))))+((K1960/K$10)*K1961))/(K1962))))","v":0},{"$f":"IF(AND(K1986<1,L1960=0),0,\nIF(L1960=0,K1986-1,\nIF(K1986<1,L1961,\n(((K1986-1)*(K1962-(K1962/(K1986))))+((L1960/L$10)*L1961))/(L1962))))","v":0},{"$f":"IF(AND(L1986<1,M1960=0),0,\nIF(M1960=0,L1986-1,\nIF(L1986<1,M1961,\n(((L1986-1)*(L1962-(L1962/(L1986))))+((M1960/M$10)*M1961))/(M1962))))","v":0},{"$f":"IF(AND(M1986<1,N1960=0),0,\nIF(N1960=0,M1986-1,\nIF(M1986<1,N1961,\n(((M1986-1)*(M1962-(M1962/(M1986))))+((N1960/N$10)*N1961))/(N1962))))","v":0},{"$f":"IF(AND(N1986<1,O1960=0),0,\nIF(O1960=0,N1986-1,\nIF(N1986<1,O1961,\n(((N1986-1)*(N1962-(N1962/(N1986))))+((O1960/O$10)*O1961))/(O1962))))","v":0},{"$f":"IF(AND(O1986<1,P1960=0),0,\nIF(P1960=0,O1986-1,\nIF(O1986<1,P1961,\n(((O1986-1)*(O1962-(O1962/(O1986))))+((P1960/P$10)*P1961))/(P1962))))","v":0},{"$f":"IF(AND(P1986<1,Q1960=0),0,\nIF(Q1960=0,P1986-1,\nIF(P1986<1,Q1961,\n(((P1986-1)*(P1962-(P1962/(P1986))))+((Q1960/Q$10)*Q1961))/(Q1962))))","v":0},{"$f":"IF(AND(Q1986<1,R1960=0),0,\nIF(R1960=0,Q1986-1,\nIF(Q1986<1,R1961,\n(((Q1986-1)*(Q1962-(Q1962/(Q1986))))+((R1960/R$10)*R1961))/(R1962))))","v":0},{"$f":"IF(AND(R1986<1,S1960=0),0,\nIF(S1960=0,R1986-1,\nIF(R1986<1,S1961,\n(((R1986-1)*(R1962-(R1962/(R1986))))+((S1960/S$10)*S1961))/(S1962))))","v":0},{"$f":"IF(AND(S1986<1,T1960=0),0,\nIF(T1960=0,S1986-1,\nIF(S1986<1,T1961,\n(((S1986-1)*(S1962-(S1962/(S1986))))+((T1960/T$10)*T1961))/(T1962))))","v":0},{"$f":"IF(AND(T1986<1,U1960=0),0,\nIF(U1960=0,T1986-1,\nIF(T1986<1,U1961,\n(((T1986-1)*(T1962-(T1962/(T1986))))+((U1960/U$10)*U1961))/(U1962))))","v":0},{"$f":"IF(AND(U1986<1,V1960=0),0,\nIF(V1960=0,U1986-1,\nIF(U1986<1,V1961,\n(((U1986-1)*(U1962-(U1962/(U1986))))+((V1960/V$10)*V1961))/(V1962))))","v":0},{"$f":"IF(AND(V1986<1,W1960=0),0,\nIF(W1960=0,V1986-1,\nIF(V1986<1,W1961,\n(((V1986-1)*(V1962-(V1962/(V1986))))+((W1960/W$10)*W1961))/(W1962))))","v":0}]
[null,"RL Start RAB",{"$f":"C1959","v":0},{"$f":"IF(C1987=\"n/a\",\"n/a\",MAX(0,C1987-1))","v":0},{"$f":"IF(D1987=\"n/a\",\"n/a\",MAX(0,D1987-1))","v":0},{"$f":"IF(E1987=\"n/a\",\"n/a\",MAX(0,E1987-1))","v":0},{"$f":"IF(F1987=\"n/a\",\"n/a\",MAX(0,F1987-1))","v":0},{"$f":"IF(G1987=\"n/a\",\"n/a\",MAX(0,G1987-1))","v":0},{"$f":"IF(H1987=\"n/a\",\"n/a\",MAX(0,H1987-1))","v":0},{"$f":"IF(I1987=\"n/a\",\"n/a\",MAX(0,I1987-1))","v":0},{"$f":"IF(J1987=\"n/a\",\"n/a\",MAX(0,J1987-1))","v":0},{"$f":"IF(K1987=\"n/a\",\"n/a\",MAX(0,K1987-1))","v":0},{"$f":"IF(L1987=\"n/a\",\"n/a\",MAX(0,L1987-1))","v":0},{"$f":"IF(M1987=\"n/a\",\"n/a\",MAX(0,M1987-1))","v":0},{"$f":"IF(N1987=\"n/a\",\"n/a\",MAX(0,N1987-1))","v":0},{"$f":"IF(O1987=\"n/a\",\"n/a\",MAX(0,O1987-1))","v":0},{"$f":"IF(P1987=\"n/a\",\"n/a\",MAX(0,P1987-1))","v":0},{"$f":"IF(Q1987=\"n/a\",\"n/a\",MAX(0,Q1987-1))","v":0},{"$f":"IF(R1987=\"n/a\",\"n/a\",MAX(0,R1987-1))","v":0},{"$f":"IF(S1987=\"n/a\",\"n/a\",MAX(0,S1987-1))","v":0},{"$f":"IF(T1987=\"n/a\",\"n/a\",MAX(0,T1987-1))","v":0},{"$f":"IF(U1987=\"n/a\",\"n/a\",MAX(0,U1987-1))","v":0},{"$f":"IF(V1987=\"n/a\",\"n/a\",MAX(0,V1987-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1964)","v":"RL Capex 2020-21"},null,{"$f":"D1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1959","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1959","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1959","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1959","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1959","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1959","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1959","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1959","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1959","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1959","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1959","v":0},{"$f":"IF(V2006=\"n/a\",\"n/a\",MAX(0,V2006-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1959","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1959<>\"n/a\",C1959<>\"n/a\"),IF(SUM(C1962:C1984)=0,0,IF((SUMPRODUCT(C1962:C1984,C1986:C2008)/SUM(C1962:C1984))<0,1,(SUMPRODUCT(C1962:C1984,C1986:C2008)/SUM(C1962:C1984)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1959<>\"n/a\",D1959<>\"n/a\"),IF(SUM(D1962:D1984)=0,0,IF((SUMPRODUCT(D1962:D1984,D1986:D2008)/SUM(D1962:D1984))<0,1,(SUMPRODUCT(D1962:D1984,D1986:D2008)/SUM(D1962:D1984)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1959<>\"n/a\",E1959<>\"n/a\"),IF(SUM(E1962:E1984)=0,0,IF((SUMPRODUCT(E1962:E1984,E1986:E2008)/SUM(E1962:E1984))<0,1,(SUMPRODUCT(E1962:E1984,E1986:E2008)/SUM(E1962:E1984)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 38",{"$f":"VLOOKUP($A2011,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2011,1,12,\"\"))","v":38},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A2012,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2012,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2012,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2012,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2012,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2012,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2012,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2012,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2012,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2012,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2012,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2012,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2012,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2012,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2012,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2012,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2012,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2012,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2012,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2012,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2012,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2012,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2012,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2012,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2012,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2012,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2012,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2012,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2012,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2012,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2012,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2012,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2012,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2012,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2012,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2012,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2012,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2012,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2012,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2012,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2012,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2012,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2012,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2012,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2012,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2012,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2012,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2012,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2012,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2012,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2012,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2012,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2012,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2012,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2012,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2012,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2012,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2012,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2012,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2012,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2012,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A2012,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2012,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2012,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2012,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2014=0,C2016=0),0,\nIF(AND(D2014<>0,C2016=0),(D2014/D$10),\nIF(AND(D2015<>0,C2016<>0),(C2016-(C2016/C2040))+(D2014/D$10),\nIF(C2040<1,0,(C2016-(C2016/C2040))))))","v":0},{"$f":"IF(AND(E2014=0,D2016=0),0,\nIF(AND(E2014<>0,D2016=0),(E2014/E$10),\nIF(AND(E2015<>0,D2016<>0),(D2016-(D2016/D2040))+(E2014/E$10),\nIF(D2040<1,0,(D2016-(D2016/D2040))))))","v":0},{"$f":"IF(AND(F2014=0,E2016=0),0,\nIF(AND(F2014<>0,E2016=0),(F2014/F$10),\nIF(AND(F2015<>0,E2016<>0),(E2016-(E2016/E2040))+(F2014/F$10),\nIF(E2040<1,0,(E2016-(E2016/E2040))))))","v":0},{"$f":"IF(AND(G2014=0,F2016=0),0,\nIF(AND(G2014<>0,F2016=0),(G2014/G$10),\nIF(AND(G2015<>0,F2016<>0),(F2016-(F2016/F2040))+(G2014/G$10),\nIF(F2040<1,0,(F2016-(F2016/F2040))))))","v":0},{"$f":"IF(AND(H2014=0,G2016=0),0,\nIF(AND(H2014<>0,G2016=0),(H2014/H$10),\nIF(AND(H2015<>0,G2016<>0),(G2016-(G2016/G2040))+(H2014/H$10),\nIF(G2040<1,0,(G2016-(G2016/G2040))))))","v":0},{"$f":"IF(AND(I2014=0,H2016=0),0,\nIF(AND(I2014<>0,H2016=0),(I2014/I$10),\nIF(AND(I2015<>0,H2016<>0),(H2016-(H2016/H2040))+(I2014/I$10),\nIF(H2040<1,0,(H2016-(H2016/H2040))))))","v":0},{"$f":"IF(AND(J2014=0,I2016=0),0,\nIF(AND(J2014<>0,I2016=0),(J2014/J$10),\nIF(AND(J2015<>0,I2016<>0),(I2016-(I2016/I2040))+(J2014/J$10),\nIF(I2040<1,0,(I2016-(I2016/I2040))))))","v":0},{"$f":"IF(AND(K2014=0,J2016=0),0,\nIF(AND(K2014<>0,J2016=0),(K2014/K$10),\nIF(AND(K2015<>0,J2016<>0),(J2016-(J2016/J2040))+(K2014/K$10),\nIF(J2040<1,0,(J2016-(J2016/J2040))))))","v":0},{"$f":"IF(AND(L2014=0,K2016=0),0,\nIF(AND(L2014<>0,K2016=0),(L2014/L$10),\nIF(AND(L2015<>0,K2016<>0),(K2016-(K2016/K2040))+(L2014/L$10),\nIF(K2040<1,0,(K2016-(K2016/K2040))))))","v":0},{"$f":"IF(AND(M2014=0,L2016=0),0,\nIF(AND(M2014<>0,L2016=0),(M2014/M$10),\nIF(AND(M2015<>0,L2016<>0),(L2016-(L2016/L2040))+(M2014/M$10),\nIF(L2040<1,0,(L2016-(L2016/L2040))))))","v":0},{"$f":"IF(AND(N2014=0,M2016=0),0,\nIF(AND(N2014<>0,M2016=0),(N2014/N$10),\nIF(AND(N2015<>0,M2016<>0),(M2016-(M2016/M2040))+(N2014/N$10),\nIF(M2040<1,0,(M2016-(M2016/M2040))))))","v":0},{"$f":"IF(AND(O2014=0,N2016=0),0,\nIF(AND(O2014<>0,N2016=0),(O2014/O$10),\nIF(AND(O2015<>0,N2016<>0),(N2016-(N2016/N2040))+(O2014/O$10),\nIF(N2040<1,0,(N2016-(N2016/N2040))))))","v":0},{"$f":"IF(AND(P2014=0,O2016=0),0,\nIF(AND(P2014<>0,O2016=0),(P2014/P$10),\nIF(AND(P2015<>0,O2016<>0),(O2016-(O2016/O2040))+(P2014/P$10),\nIF(O2040<1,0,(O2016-(O2016/O2040))))))","v":0},{"$f":"IF(AND(Q2014=0,P2016=0),0,\nIF(AND(Q2014<>0,P2016=0),(Q2014/Q$10),\nIF(AND(Q2015<>0,P2016<>0),(P2016-(P2016/P2040))+(Q2014/Q$10),\nIF(P2040<1,0,(P2016-(P2016/P2040))))))","v":0},{"$f":"IF(AND(R2014=0,Q2016=0),0,\nIF(AND(R2014<>0,Q2016=0),(R2014/R$10),\nIF(AND(R2015<>0,Q2016<>0),(Q2016-(Q2016/Q2040))+(R2014/R$10),\nIF(Q2040<1,0,(Q2016-(Q2016/Q2040))))))","v":0},{"$f":"IF(AND(S2014=0,R2016=0),0,\nIF(AND(S2014<>0,R2016=0),(S2014/S$10),\nIF(AND(S2015<>0,R2016<>0),(R2016-(R2016/R2040))+(S2014/S$10),\nIF(R2040<1,0,(R2016-(R2016/R2040))))))","v":0},{"$f":"IF(AND(T2014=0,S2016=0),0,\nIF(AND(T2014<>0,S2016=0),(T2014/T$10),\nIF(AND(T2015<>0,S2016<>0),(S2016-(S2016/S2040))+(T2014/T$10),\nIF(S2040<1,0,(S2016-(S2016/S2040))))))","v":0},{"$f":"IF(AND(U2014=0,T2016=0),0,\nIF(AND(U2014<>0,T2016=0),(U2014/U$10),\nIF(AND(U2015<>0,T2016<>0),(T2016-(T2016/T2040))+(U2014/U$10),\nIF(T2040<1,0,(T2016-(T2016/T2040))))))","v":0},{"$f":"IF(AND(V2014=0,U2016=0),0,\nIF(AND(V2014<>0,U2016=0),(V2014/V$10),\nIF(AND(V2015<>0,U2016<>0),(U2016-(U2016/U2040))+(V2014/V$10),\nIF(U2040<1,0,(U2016-(U2016/U2040))))))","v":0},{"$f":"IF(AND(W2014=0,V2016=0),0,\nIF(AND(W2014<>0,V2016=0),(W2014/W$10),\nIF(AND(W2015<>0,V2016<>0),(V2016-(V2016/V2040))+(W2014/W$10),\nIF(V2040<1,0,(V2016-(V2016/V2040))))))","v":0}]
[{"$f":"A2016+1","v":0},"Depreciated starting RAB",{"$f":"C2012/C$10","v":0},{"$f":"IF(C2041=\"n/a\",C2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,C2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,C2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(D2041=\"n/a\",D2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,D2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,D2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(E2041=\"n/a\",E2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,E2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,E2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(F2041=\"n/a\",F2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,F2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,F2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(G2041=\"n/a\",G2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,G2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,G2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(H2041=\"n/a\",H2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,H2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,H2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(I2041=\"n/a\",I2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,I2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,I2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(J2041=\"n/a\",J2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,J2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,J2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(K2041=\"n/a\",K2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,K2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,K2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(L2041=\"n/a\",L2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,L2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,L2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(M2041=\"n/a\",M2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,M2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,M2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(N2041=\"n/a\",N2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,N2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,N2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(O2041=\"n/a\",O2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,O2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,O2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(P2041=\"n/a\",P2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,P2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,P2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(Q2041=\"n/a\",Q2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,Q2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,Q2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(R2041=\"n/a\",R2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,R2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,R2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(S2041=\"n/a\",S2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,S2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,S2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(T2041=\"n/a\",T2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,T2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,T2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(U2041=\"n/a\",U2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,U2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,U2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(V2041=\"n/a\",V2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,V2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,V2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0}]
[{"$f":"A2017+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2018)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D2012*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2042=\"n/a\",D2018,IFERROR(IF((OFFSET($C2018,0,$A2018))<0,\nMIN(0,D2018-(OFFSET($C2018,0,$A2018)/(OFFSET($C2013,-$A2017,$A2018)))),\nMAX(0,D2018-(OFFSET($C2018,0,$A2018)/(OFFSET($C2013,-$A2017,$A2018))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E2012*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2043=\"n/a\",E2019,IFERROR(IF((OFFSET($C2019,0,$A2019))<0,\nMIN(0,E2019-(OFFSET($C2019,0,$A2019)/(OFFSET($C2014,-$A2018,$A2019)))),\nMAX(0,E2019-(OFFSET($C2019,0,$A2019)/(OFFSET($C2014,-$A2018,$A2019))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F2012*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2044=\"n/a\",F2020,IFERROR(IF((OFFSET($C2020,0,$A2020))<0,\nMIN(0,F2020-(OFFSET($C2020,0,$A2020)/(OFFSET($C2015,-$A2019,$A2020)))),\nMAX(0,F2020-(OFFSET($C2020,0,$A2020)/(OFFSET($C2015,-$A2019,$A2020))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G2012*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2045=\"n/a\",G2021,IFERROR(IF((OFFSET($C2021,0,$A2021))<0,\nMIN(0,G2021-(OFFSET($C2021,0,$A2021)/(OFFSET($C2016,-$A2020,$A2021)))),\nMAX(0,G2021-(OFFSET($C2021,0,$A2021)/(OFFSET($C2016,-$A2020,$A2021))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H2012*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2046=\"n/a\",H2022,IFERROR(IF((OFFSET($C2022,0,$A2022))<0,\nMIN(0,H2022-(OFFSET($C2022,0,$A2022)/(OFFSET($C2017,-$A2021,$A2022)))),\nMAX(0,H2022-(OFFSET($C2022,0,$A2022)/(OFFSET($C2017,-$A2021,$A2022))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I2012*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2047=\"n/a\",I2023,IFERROR(IF((OFFSET($C2023,0,$A2023))<0,\nMIN(0,I2023-(OFFSET($C2023,0,$A2023)/(OFFSET($C2018,-$A2022,$A2023)))),\nMAX(0,I2023-(OFFSET($C2023,0,$A2023)/(OFFSET($C2018,-$A2022,$A2023))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J2012*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2048=\"n/a\",J2024,IFERROR(IF((OFFSET($C2024,0,$A2024))<0,\nMIN(0,J2024-(OFFSET($C2024,0,$A2024)/(OFFSET($C2019,-$A2023,$A2024)))),\nMAX(0,J2024-(OFFSET($C2024,0,$A2024)/(OFFSET($C2019,-$A2023,$A2024))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K2012*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2049=\"n/a\",K2025,IFERROR(IF((OFFSET($C2025,0,$A2025))<0,\nMIN(0,K2025-(OFFSET($C2025,0,$A2025)/(OFFSET($C2020,-$A2024,$A2025)))),\nMAX(0,K2025-(OFFSET($C2025,0,$A2025)/(OFFSET($C2020,-$A2024,$A2025))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L2012*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2050=\"n/a\",L2026,IFERROR(IF((OFFSET($C2026,0,$A2026))<0,\nMIN(0,L2026-(OFFSET($C2026,0,$A2026)/(OFFSET($C2021,-$A2025,$A2026)))),\nMAX(0,L2026-(OFFSET($C2026,0,$A2026)/(OFFSET($C2021,-$A2025,$A2026))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2012*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2051=\"n/a\",M2027,IFERROR(IF((OFFSET($C2027,0,$A2027))<0,\nMIN(0,M2027-(OFFSET($C2027,0,$A2027)/(OFFSET($C2022,-$A2026,$A2027)))),\nMAX(0,M2027-(OFFSET($C2027,0,$A2027)/(OFFSET($C2022,-$A2026,$A2027))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2012*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2052=\"n/a\",N2028,IFERROR(IF((OFFSET($C2028,0,$A2028))<0,\nMIN(0,N2028-(OFFSET($C2028,0,$A2028)/(OFFSET($C2023,-$A2027,$A2028)))),\nMAX(0,N2028-(OFFSET($C2028,0,$A2028)/(OFFSET($C2023,-$A2027,$A2028))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2012*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2053=\"n/a\",O2029,IFERROR(IF((OFFSET($C2029,0,$A2029))<0,\nMIN(0,O2029-(OFFSET($C2029,0,$A2029)/(OFFSET($C2024,-$A2028,$A2029)))),\nMAX(0,O2029-(OFFSET($C2029,0,$A2029)/(OFFSET($C2024,-$A2028,$A2029))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2012*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2054=\"n/a\",P2030,IFERROR(IF((OFFSET($C2030,0,$A2030))<0,\nMIN(0,P2030-(OFFSET($C2030,0,$A2030)/(OFFSET($C2025,-$A2029,$A2030)))),\nMAX(0,P2030-(OFFSET($C2030,0,$A2030)/(OFFSET($C2025,-$A2029,$A2030))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2012*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2055=\"n/a\",Q2031,IFERROR(IF((OFFSET($C2031,0,$A2031))<0,\nMIN(0,Q2031-(OFFSET($C2031,0,$A2031)/(OFFSET($C2026,-$A2030,$A2031)))),\nMAX(0,Q2031-(OFFSET($C2031,0,$A2031)/(OFFSET($C2026,-$A2030,$A2031))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2012*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2056=\"n/a\",R2032,IFERROR(IF((OFFSET($C2032,0,$A2032))<0,\nMIN(0,R2032-(OFFSET($C2032,0,$A2032)/(OFFSET($C2027,-$A2031,$A2032)))),\nMAX(0,R2032-(OFFSET($C2032,0,$A2032)/(OFFSET($C2027,-$A2031,$A2032))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2012*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2057=\"n/a\",S2033,IFERROR(IF((OFFSET($C2033,0,$A2033))<0,\nMIN(0,S2033-(OFFSET($C2033,0,$A2033)/(OFFSET($C2028,-$A2032,$A2033)))),\nMAX(0,S2033-(OFFSET($C2033,0,$A2033)/(OFFSET($C2028,-$A2032,$A2033))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2012*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2058=\"n/a\",T2034,IFERROR(IF((OFFSET($C2034,0,$A2034))<0,\nMIN(0,T2034-(OFFSET($C2034,0,$A2034)/(OFFSET($C2029,-$A2033,$A2034)))),\nMAX(0,T2034-(OFFSET($C2034,0,$A2034)/(OFFSET($C2029,-$A2033,$A2034))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2012*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2059=\"n/a\",U2035,IFERROR(IF((OFFSET($C2035,0,$A2035))<0,\nMIN(0,U2035-(OFFSET($C2035,0,$A2035)/(OFFSET($C2030,-$A2034,$A2035)))),\nMAX(0,U2035-(OFFSET($C2035,0,$A2035)/(OFFSET($C2030,-$A2034,$A2035))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2012*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2060=\"n/a\",V2036,IFERROR(IF((OFFSET($C2036,0,$A2036))<0,\nMIN(0,V2036-(OFFSET($C2036,0,$A2036)/(OFFSET($C2031,-$A2035,$A2036)))),\nMAX(0,V2036-(OFFSET($C2036,0,$A2036)/(OFFSET($C2031,-$A2035,$A2036))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2037)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2012*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2040<1,D2014=0),0,\nIF(D2014=0,C2040-1,\nIF(C2040<1,D2015,\n(((C2040-1)*(C2016-(C2016/(C2040))))+((D2014/D$10)*D2015))/(D2016))))","v":0},{"$f":"IF(AND(D2040<1,E2014=0),0,\nIF(E2014=0,D2040-1,\nIF(D2040<1,E2015,\n(((D2040-1)*(D2016-(D2016/(D2040))))+((E2014/E$10)*E2015))/(E2016))))","v":0},{"$f":"IF(AND(E2040<1,F2014=0),0,\nIF(F2014=0,E2040-1,\nIF(E2040<1,F2015,\n(((E2040-1)*(E2016-(E2016/(E2040))))+((F2014/F$10)*F2015))/(F2016))))","v":0},{"$f":"IF(AND(F2040<1,G2014=0),0,\nIF(G2014=0,F2040-1,\nIF(F2040<1,G2015,\n(((F2040-1)*(F2016-(F2016/(F2040))))+((G2014/G$10)*G2015))/(G2016))))","v":0},{"$f":"IF(AND(G2040<1,H2014=0),0,\nIF(H2014=0,G2040-1,\nIF(G2040<1,H2015,\n(((G2040-1)*(G2016-(G2016/(G2040))))+((H2014/H$10)*H2015))/(H2016))))","v":0},{"$f":"IF(AND(H2040<1,I2014=0),0,\nIF(I2014=0,H2040-1,\nIF(H2040<1,I2015,\n(((H2040-1)*(H2016-(H2016/(H2040))))+((I2014/I$10)*I2015))/(I2016))))","v":0},{"$f":"IF(AND(I2040<1,J2014=0),0,\nIF(J2014=0,I2040-1,\nIF(I2040<1,J2015,\n(((I2040-1)*(I2016-(I2016/(I2040))))+((J2014/J$10)*J2015))/(J2016))))","v":0},{"$f":"IF(AND(J2040<1,K2014=0),0,\nIF(K2014=0,J2040-1,\nIF(J2040<1,K2015,\n(((J2040-1)*(J2016-(J2016/(J2040))))+((K2014/K$10)*K2015))/(K2016))))","v":0},{"$f":"IF(AND(K2040<1,L2014=0),0,\nIF(L2014=0,K2040-1,\nIF(K2040<1,L2015,\n(((K2040-1)*(K2016-(K2016/(K2040))))+((L2014/L$10)*L2015))/(L2016))))","v":0},{"$f":"IF(AND(L2040<1,M2014=0),0,\nIF(M2014=0,L2040-1,\nIF(L2040<1,M2015,\n(((L2040-1)*(L2016-(L2016/(L2040))))+((M2014/M$10)*M2015))/(M2016))))","v":0},{"$f":"IF(AND(M2040<1,N2014=0),0,\nIF(N2014=0,M2040-1,\nIF(M2040<1,N2015,\n(((M2040-1)*(M2016-(M2016/(M2040))))+((N2014/N$10)*N2015))/(N2016))))","v":0},{"$f":"IF(AND(N2040<1,O2014=0),0,\nIF(O2014=0,N2040-1,\nIF(N2040<1,O2015,\n(((N2040-1)*(N2016-(N2016/(N2040))))+((O2014/O$10)*O2015))/(O2016))))","v":0},{"$f":"IF(AND(O2040<1,P2014=0),0,\nIF(P2014=0,O2040-1,\nIF(O2040<1,P2015,\n(((O2040-1)*(O2016-(O2016/(O2040))))+((P2014/P$10)*P2015))/(P2016))))","v":0},{"$f":"IF(AND(P2040<1,Q2014=0),0,\nIF(Q2014=0,P2040-1,\nIF(P2040<1,Q2015,\n(((P2040-1)*(P2016-(P2016/(P2040))))+((Q2014/Q$10)*Q2015))/(Q2016))))","v":0},{"$f":"IF(AND(Q2040<1,R2014=0),0,\nIF(R2014=0,Q2040-1,\nIF(Q2040<1,R2015,\n(((Q2040-1)*(Q2016-(Q2016/(Q2040))))+((R2014/R$10)*R2015))/(R2016))))","v":0},{"$f":"IF(AND(R2040<1,S2014=0),0,\nIF(S2014=0,R2040-1,\nIF(R2040<1,S2015,\n(((R2040-1)*(R2016-(R2016/(R2040))))+((S2014/S$10)*S2015))/(S2016))))","v":0},{"$f":"IF(AND(S2040<1,T2014=0),0,\nIF(T2014=0,S2040-1,\nIF(S2040<1,T2015,\n(((S2040-1)*(S2016-(S2016/(S2040))))+((T2014/T$10)*T2015))/(T2016))))","v":0},{"$f":"IF(AND(T2040<1,U2014=0),0,\nIF(U2014=0,T2040-1,\nIF(T2040<1,U2015,\n(((T2040-1)*(T2016-(T2016/(T2040))))+((U2014/U$10)*U2015))/(U2016))))","v":0},{"$f":"IF(AND(U2040<1,V2014=0),0,\nIF(V2014=0,U2040-1,\nIF(U2040<1,V2015,\n(((U2040-1)*(U2016-(U2016/(U2040))))+((V2014/V$10)*V2015))/(V2016))))","v":0},{"$f":"IF(AND(V2040<1,W2014=0),0,\nIF(W2014=0,V2040-1,\nIF(V2040<1,W2015,\n(((V2040-1)*(V2016-(V2016/(V2040))))+((W2014/W$10)*W2015))/(W2016))))","v":0}]
[null,"RL Start RAB",{"$f":"C2013","v":0},{"$f":"IF(C2041=\"n/a\",\"n/a\",MAX(0,C2041-1))","v":0},{"$f":"IF(D2041=\"n/a\",\"n/a\",MAX(0,D2041-1))","v":0},{"$f":"IF(E2041=\"n/a\",\"n/a\",MAX(0,E2041-1))","v":0},{"$f":"IF(F2041=\"n/a\",\"n/a\",MAX(0,F2041-1))","v":0},{"$f":"IF(G2041=\"n/a\",\"n/a\",MAX(0,G2041-1))","v":0},{"$f":"IF(H2041=\"n/a\",\"n/a\",MAX(0,H2041-1))","v":0},{"$f":"IF(I2041=\"n/a\",\"n/a\",MAX(0,I2041-1))","v":0},{"$f":"IF(J2041=\"n/a\",\"n/a\",MAX(0,J2041-1))","v":0},{"$f":"IF(K2041=\"n/a\",\"n/a\",MAX(0,K2041-1))","v":0},{"$f":"IF(L2041=\"n/a\",\"n/a\",MAX(0,L2041-1))","v":0},{"$f":"IF(M2041=\"n/a\",\"n/a\",MAX(0,M2041-1))","v":0},{"$f":"IF(N2041=\"n/a\",\"n/a\",MAX(0,N2041-1))","v":0},{"$f":"IF(O2041=\"n/a\",\"n/a\",MAX(0,O2041-1))","v":0},{"$f":"IF(P2041=\"n/a\",\"n/a\",MAX(0,P2041-1))","v":0},{"$f":"IF(Q2041=\"n/a\",\"n/a\",MAX(0,Q2041-1))","v":0},{"$f":"IF(R2041=\"n/a\",\"n/a\",MAX(0,R2041-1))","v":0},{"$f":"IF(S2041=\"n/a\",\"n/a\",MAX(0,S2041-1))","v":0},{"$f":"IF(T2041=\"n/a\",\"n/a\",MAX(0,T2041-1))","v":0},{"$f":"IF(U2041=\"n/a\",\"n/a\",MAX(0,U2041-1))","v":0},{"$f":"IF(V2041=\"n/a\",\"n/a\",MAX(0,V2041-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2018)","v":"RL Capex 2020-21"},null,{"$f":"D2013","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E2013","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F2013","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G2013","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H2013","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I2013","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2013","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2013","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2013","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2013","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2013","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2013","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2013","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2013","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2013","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2013","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2013","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2013","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2013","v":0},{"$f":"IF(V2060=\"n/a\",\"n/a\",MAX(0,V2060-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2013","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2013<>\"n/a\",C2013<>\"n/a\"),IF(SUM(C2016:C2038)=0,0,IF((SUMPRODUCT(C2016:C2038,C2040:C2062)/SUM(C2016:C2038))<0,1,(SUMPRODUCT(C2016:C2038,C2040:C2062)/SUM(C2016:C2038)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2013<>\"n/a\",D2013<>\"n/a\"),IF(SUM(D2016:D2038)=0,0,IF((SUMPRODUCT(D2016:D2038,D2040:D2062)/SUM(D2016:D2038))<0,1,(SUMPRODUCT(D2016:D2038,D2040:D2062)/SUM(D2016:D2038)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2013<>\"n/a\",E2013<>\"n/a\"),IF(SUM(E2016:E2038)=0,0,IF((SUMPRODUCT(E2016:E2038,E2040:E2062)/SUM(E2016:E2038))<0,1,(SUMPRODUCT(E2016:E2038,E2040:E2062)/SUM(E2016:E2038)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 39",{"$f":"VLOOKUP($A2065,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2065,1,12,\"\"))","v":39},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A2066,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2066,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2066,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2066,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2066,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2066,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2066,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2066,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2066,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2066,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2066,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2066,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2066,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2066,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2066,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2066,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2066,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2066,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2066,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2066,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2066,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2066,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2066,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2066,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2066,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2066,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2066,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2066,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2066,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2066,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2066,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2066,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2066,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2066,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2066,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2066,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2066,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2066,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2066,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2066,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2066,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2066,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2066,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2066,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2066,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2066,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2066,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2066,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2066,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2066,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2066,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2066,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2066,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2066,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2066,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2066,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2066,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2066,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2066,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2066,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2066,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A2066,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2066,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2066,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2066,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2068=0,C2070=0),0,\nIF(AND(D2068<>0,C2070=0),(D2068/D$10),\nIF(AND(D2069<>0,C2070<>0),(C2070-(C2070/C2094))+(D2068/D$10),\nIF(C2094<1,0,(C2070-(C2070/C2094))))))","v":0},{"$f":"IF(AND(E2068=0,D2070=0),0,\nIF(AND(E2068<>0,D2070=0),(E2068/E$10),\nIF(AND(E2069<>0,D2070<>0),(D2070-(D2070/D2094))+(E2068/E$10),\nIF(D2094<1,0,(D2070-(D2070/D2094))))))","v":0},{"$f":"IF(AND(F2068=0,E2070=0),0,\nIF(AND(F2068<>0,E2070=0),(F2068/F$10),\nIF(AND(F2069<>0,E2070<>0),(E2070-(E2070/E2094))+(F2068/F$10),\nIF(E2094<1,0,(E2070-(E2070/E2094))))))","v":0},{"$f":"IF(AND(G2068=0,F2070=0),0,\nIF(AND(G2068<>0,F2070=0),(G2068/G$10),\nIF(AND(G2069<>0,F2070<>0),(F2070-(F2070/F2094))+(G2068/G$10),\nIF(F2094<1,0,(F2070-(F2070/F2094))))))","v":0},{"$f":"IF(AND(H2068=0,G2070=0),0,\nIF(AND(H2068<>0,G2070=0),(H2068/H$10),\nIF(AND(H2069<>0,G2070<>0),(G2070-(G2070/G2094))+(H2068/H$10),\nIF(G2094<1,0,(G2070-(G2070/G2094))))))","v":0},{"$f":"IF(AND(I2068=0,H2070=0),0,\nIF(AND(I2068<>0,H2070=0),(I2068/I$10),\nIF(AND(I2069<>0,H2070<>0),(H2070-(H2070/H2094))+(I2068/I$10),\nIF(H2094<1,0,(H2070-(H2070/H2094))))))","v":0},{"$f":"IF(AND(J2068=0,I2070=0),0,\nIF(AND(J2068<>0,I2070=0),(J2068/J$10),\nIF(AND(J2069<>0,I2070<>0),(I2070-(I2070/I2094))+(J2068/J$10),\nIF(I2094<1,0,(I2070-(I2070/I2094))))))","v":0},{"$f":"IF(AND(K2068=0,J2070=0),0,\nIF(AND(K2068<>0,J2070=0),(K2068/K$10),\nIF(AND(K2069<>0,J2070<>0),(J2070-(J2070/J2094))+(K2068/K$10),\nIF(J2094<1,0,(J2070-(J2070/J2094))))))","v":0},{"$f":"IF(AND(L2068=0,K2070=0),0,\nIF(AND(L2068<>0,K2070=0),(L2068/L$10),\nIF(AND(L2069<>0,K2070<>0),(K2070-(K2070/K2094))+(L2068/L$10),\nIF(K2094<1,0,(K2070-(K2070/K2094))))))","v":0},{"$f":"IF(AND(M2068=0,L2070=0),0,\nIF(AND(M2068<>0,L2070=0),(M2068/M$10),\nIF(AND(M2069<>0,L2070<>0),(L2070-(L2070/L2094))+(M2068/M$10),\nIF(L2094<1,0,(L2070-(L2070/L2094))))))","v":0},{"$f":"IF(AND(N2068=0,M2070=0),0,\nIF(AND(N2068<>0,M2070=0),(N2068/N$10),\nIF(AND(N2069<>0,M2070<>0),(M2070-(M2070/M2094))+(N2068/N$10),\nIF(M2094<1,0,(M2070-(M2070/M2094))))))","v":0},{"$f":"IF(AND(O2068=0,N2070=0),0,\nIF(AND(O2068<>0,N2070=0),(O2068/O$10),\nIF(AND(O2069<>0,N2070<>0),(N2070-(N2070/N2094))+(O2068/O$10),\nIF(N2094<1,0,(N2070-(N2070/N2094))))))","v":0},{"$f":"IF(AND(P2068=0,O2070=0),0,\nIF(AND(P2068<>0,O2070=0),(P2068/P$10),\nIF(AND(P2069<>0,O2070<>0),(O2070-(O2070/O2094))+(P2068/P$10),\nIF(O2094<1,0,(O2070-(O2070/O2094))))))","v":0},{"$f":"IF(AND(Q2068=0,P2070=0),0,\nIF(AND(Q2068<>0,P2070=0),(Q2068/Q$10),\nIF(AND(Q2069<>0,P2070<>0),(P2070-(P2070/P2094))+(Q2068/Q$10),\nIF(P2094<1,0,(P2070-(P2070/P2094))))))","v":0},{"$f":"IF(AND(R2068=0,Q2070=0),0,\nIF(AND(R2068<>0,Q2070=0),(R2068/R$10),\nIF(AND(R2069<>0,Q2070<>0),(Q2070-(Q2070/Q2094))+(R2068/R$10),\nIF(Q2094<1,0,(Q2070-(Q2070/Q2094))))))","v":0},{"$f":"IF(AND(S2068=0,R2070=0),0,\nIF(AND(S2068<>0,R2070=0),(S2068/S$10),\nIF(AND(S2069<>0,R2070<>0),(R2070-(R2070/R2094))+(S2068/S$10),\nIF(R2094<1,0,(R2070-(R2070/R2094))))))","v":0},{"$f":"IF(AND(T2068=0,S2070=0),0,\nIF(AND(T2068<>0,S2070=0),(T2068/T$10),\nIF(AND(T2069<>0,S2070<>0),(S2070-(S2070/S2094))+(T2068/T$10),\nIF(S2094<1,0,(S2070-(S2070/S2094))))))","v":0},{"$f":"IF(AND(U2068=0,T2070=0),0,\nIF(AND(U2068<>0,T2070=0),(U2068/U$10),\nIF(AND(U2069<>0,T2070<>0),(T2070-(T2070/T2094))+(U2068/U$10),\nIF(T2094<1,0,(T2070-(T2070/T2094))))))","v":0},{"$f":"IF(AND(V2068=0,U2070=0),0,\nIF(AND(V2068<>0,U2070=0),(V2068/V$10),\nIF(AND(V2069<>0,U2070<>0),(U2070-(U2070/U2094))+(V2068/V$10),\nIF(U2094<1,0,(U2070-(U2070/U2094))))))","v":0},{"$f":"IF(AND(W2068=0,V2070=0),0,\nIF(AND(W2068<>0,V2070=0),(W2068/W$10),\nIF(AND(W2069<>0,V2070<>0),(V2070-(V2070/V2094))+(W2068/W$10),\nIF(V2094<1,0,(V2070-(V2070/V2094))))))","v":0}]
[{"$f":"A2070+1","v":0},"Depreciated starting RAB",{"$f":"C2066/C$10","v":0},{"$f":"IF(C2095=\"n/a\",C2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,C2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,C2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(D2095=\"n/a\",D2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,D2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,D2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(E2095=\"n/a\",E2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,E2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,E2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(F2095=\"n/a\",F2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,F2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,F2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(G2095=\"n/a\",G2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,G2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,G2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(H2095=\"n/a\",H2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,H2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,H2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(I2095=\"n/a\",I2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,I2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,I2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(J2095=\"n/a\",J2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,J2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,J2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(K2095=\"n/a\",K2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,K2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,K2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(L2095=\"n/a\",L2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,L2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,L2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(M2095=\"n/a\",M2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,M2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,M2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(N2095=\"n/a\",N2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,N2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,N2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(O2095=\"n/a\",O2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,O2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,O2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(P2095=\"n/a\",P2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,P2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,P2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(Q2095=\"n/a\",Q2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,Q2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,Q2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(R2095=\"n/a\",R2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,R2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,R2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(S2095=\"n/a\",S2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,S2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,S2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(T2095=\"n/a\",T2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,T2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,T2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(U2095=\"n/a\",U2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,U2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,U2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(V2095=\"n/a\",V2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,V2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,V2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0}]
[{"$f":"A2071+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2072)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D2066*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2096=\"n/a\",D2072,IFERROR(IF((OFFSET($C2072,0,$A2072))<0,\nMIN(0,D2072-(OFFSET($C2072,0,$A2072)/(OFFSET($C2067,-$A2071,$A2072)))),\nMAX(0,D2072-(OFFSET($C2072,0,$A2072)/(OFFSET($C2067,-$A2071,$A2072))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E2066*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2097=\"n/a\",E2073,IFERROR(IF((OFFSET($C2073,0,$A2073))<0,\nMIN(0,E2073-(OFFSET($C2073,0,$A2073)/(OFFSET($C2068,-$A2072,$A2073)))),\nMAX(0,E2073-(OFFSET($C2073,0,$A2073)/(OFFSET($C2068,-$A2072,$A2073))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F2066*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2098=\"n/a\",F2074,IFERROR(IF((OFFSET($C2074,0,$A2074))<0,\nMIN(0,F2074-(OFFSET($C2074,0,$A2074)/(OFFSET($C2069,-$A2073,$A2074)))),\nMAX(0,F2074-(OFFSET($C2074,0,$A2074)/(OFFSET($C2069,-$A2073,$A2074))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G2066*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2099=\"n/a\",G2075,IFERROR(IF((OFFSET($C2075,0,$A2075))<0,\nMIN(0,G2075-(OFFSET($C2075,0,$A2075)/(OFFSET($C2070,-$A2074,$A2075)))),\nMAX(0,G2075-(OFFSET($C2075,0,$A2075)/(OFFSET($C2070,-$A2074,$A2075))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H2066*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2100=\"n/a\",H2076,IFERROR(IF((OFFSET($C2076,0,$A2076))<0,\nMIN(0,H2076-(OFFSET($C2076,0,$A2076)/(OFFSET($C2071,-$A2075,$A2076)))),\nMAX(0,H2076-(OFFSET($C2076,0,$A2076)/(OFFSET($C2071,-$A2075,$A2076))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I2066*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2101=\"n/a\",I2077,IFERROR(IF((OFFSET($C2077,0,$A2077))<0,\nMIN(0,I2077-(OFFSET($C2077,0,$A2077)/(OFFSET($C2072,-$A2076,$A2077)))),\nMAX(0,I2077-(OFFSET($C2077,0,$A2077)/(OFFSET($C2072,-$A2076,$A2077))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J2066*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2102=\"n/a\",J2078,IFERROR(IF((OFFSET($C2078,0,$A2078))<0,\nMIN(0,J2078-(OFFSET($C2078,0,$A2078)/(OFFSET($C2073,-$A2077,$A2078)))),\nMAX(0,J2078-(OFFSET($C2078,0,$A2078)/(OFFSET($C2073,-$A2077,$A2078))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K2066*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2103=\"n/a\",K2079,IFERROR(IF((OFFSET($C2079,0,$A2079))<0,\nMIN(0,K2079-(OFFSET($C2079,0,$A2079)/(OFFSET($C2074,-$A2078,$A2079)))),\nMAX(0,K2079-(OFFSET($C2079,0,$A2079)/(OFFSET($C2074,-$A2078,$A2079))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L2066*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2104=\"n/a\",L2080,IFERROR(IF((OFFSET($C2080,0,$A2080))<0,\nMIN(0,L2080-(OFFSET($C2080,0,$A2080)/(OFFSET($C2075,-$A2079,$A2080)))),\nMAX(0,L2080-(OFFSET($C2080,0,$A2080)/(OFFSET($C2075,-$A2079,$A2080))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2066*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2105=\"n/a\",M2081,IFERROR(IF((OFFSET($C2081,0,$A2081))<0,\nMIN(0,M2081-(OFFSET($C2081,0,$A2081)/(OFFSET($C2076,-$A2080,$A2081)))),\nMAX(0,M2081-(OFFSET($C2081,0,$A2081)/(OFFSET($C2076,-$A2080,$A2081))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2066*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2106=\"n/a\",N2082,IFERROR(IF((OFFSET($C2082,0,$A2082))<0,\nMIN(0,N2082-(OFFSET($C2082,0,$A2082)/(OFFSET($C2077,-$A2081,$A2082)))),\nMAX(0,N2082-(OFFSET($C2082,0,$A2082)/(OFFSET($C2077,-$A2081,$A2082))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2066*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2107=\"n/a\",O2083,IFERROR(IF((OFFSET($C2083,0,$A2083))<0,\nMIN(0,O2083-(OFFSET($C2083,0,$A2083)/(OFFSET($C2078,-$A2082,$A2083)))),\nMAX(0,O2083-(OFFSET($C2083,0,$A2083)/(OFFSET($C2078,-$A2082,$A2083))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2066*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2108=\"n/a\",P2084,IFERROR(IF((OFFSET($C2084,0,$A2084))<0,\nMIN(0,P2084-(OFFSET($C2084,0,$A2084)/(OFFSET($C2079,-$A2083,$A2084)))),\nMAX(0,P2084-(OFFSET($C2084,0,$A2084)/(OFFSET($C2079,-$A2083,$A2084))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2066*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2109=\"n/a\",Q2085,IFERROR(IF((OFFSET($C2085,0,$A2085))<0,\nMIN(0,Q2085-(OFFSET($C2085,0,$A2085)/(OFFSET($C2080,-$A2084,$A2085)))),\nMAX(0,Q2085-(OFFSET($C2085,0,$A2085)/(OFFSET($C2080,-$A2084,$A2085))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2066*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2110=\"n/a\",R2086,IFERROR(IF((OFFSET($C2086,0,$A2086))<0,\nMIN(0,R2086-(OFFSET($C2086,0,$A2086)/(OFFSET($C2081,-$A2085,$A2086)))),\nMAX(0,R2086-(OFFSET($C2086,0,$A2086)/(OFFSET($C2081,-$A2085,$A2086))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2066*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2111=\"n/a\",S2087,IFERROR(IF((OFFSET($C2087,0,$A2087))<0,\nMIN(0,S2087-(OFFSET($C2087,0,$A2087)/(OFFSET($C2082,-$A2086,$A2087)))),\nMAX(0,S2087-(OFFSET($C2087,0,$A2087)/(OFFSET($C2082,-$A2086,$A2087))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2066*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2112=\"n/a\",T2088,IFERROR(IF((OFFSET($C2088,0,$A2088))<0,\nMIN(0,T2088-(OFFSET($C2088,0,$A2088)/(OFFSET($C2083,-$A2087,$A2088)))),\nMAX(0,T2088-(OFFSET($C2088,0,$A2088)/(OFFSET($C2083,-$A2087,$A2088))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2066*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2113=\"n/a\",U2089,IFERROR(IF((OFFSET($C2089,0,$A2089))<0,\nMIN(0,U2089-(OFFSET($C2089,0,$A2089)/(OFFSET($C2084,-$A2088,$A2089)))),\nMAX(0,U2089-(OFFSET($C2089,0,$A2089)/(OFFSET($C2084,-$A2088,$A2089))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2066*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2114=\"n/a\",V2090,IFERROR(IF((OFFSET($C2090,0,$A2090))<0,\nMIN(0,V2090-(OFFSET($C2090,0,$A2090)/(OFFSET($C2085,-$A2089,$A2090)))),\nMAX(0,V2090-(OFFSET($C2090,0,$A2090)/(OFFSET($C2085,-$A2089,$A2090))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2091)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2066*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2094<1,D2068=0),0,\nIF(D2068=0,C2094-1,\nIF(C2094<1,D2069,\n(((C2094-1)*(C2070-(C2070/(C2094))))+((D2068/D$10)*D2069))/(D2070))))","v":0},{"$f":"IF(AND(D2094<1,E2068=0),0,\nIF(E2068=0,D2094-1,\nIF(D2094<1,E2069,\n(((D2094-1)*(D2070-(D2070/(D2094))))+((E2068/E$10)*E2069))/(E2070))))","v":0},{"$f":"IF(AND(E2094<1,F2068=0),0,\nIF(F2068=0,E2094-1,\nIF(E2094<1,F2069,\n(((E2094-1)*(E2070-(E2070/(E2094))))+((F2068/F$10)*F2069))/(F2070))))","v":0},{"$f":"IF(AND(F2094<1,G2068=0),0,\nIF(G2068=0,F2094-1,\nIF(F2094<1,G2069,\n(((F2094-1)*(F2070-(F2070/(F2094))))+((G2068/G$10)*G2069))/(G2070))))","v":0},{"$f":"IF(AND(G2094<1,H2068=0),0,\nIF(H2068=0,G2094-1,\nIF(G2094<1,H2069,\n(((G2094-1)*(G2070-(G2070/(G2094))))+((H2068/H$10)*H2069))/(H2070))))","v":0},{"$f":"IF(AND(H2094<1,I2068=0),0,\nIF(I2068=0,H2094-1,\nIF(H2094<1,I2069,\n(((H2094-1)*(H2070-(H2070/(H2094))))+((I2068/I$10)*I2069))/(I2070))))","v":0},{"$f":"IF(AND(I2094<1,J2068=0),0,\nIF(J2068=0,I2094-1,\nIF(I2094<1,J2069,\n(((I2094-1)*(I2070-(I2070/(I2094))))+((J2068/J$10)*J2069))/(J2070))))","v":0},{"$f":"IF(AND(J2094<1,K2068=0),0,\nIF(K2068=0,J2094-1,\nIF(J2094<1,K2069,\n(((J2094-1)*(J2070-(J2070/(J2094))))+((K2068/K$10)*K2069))/(K2070))))","v":0},{"$f":"IF(AND(K2094<1,L2068=0),0,\nIF(L2068=0,K2094-1,\nIF(K2094<1,L2069,\n(((K2094-1)*(K2070-(K2070/(K2094))))+((L2068/L$10)*L2069))/(L2070))))","v":0},{"$f":"IF(AND(L2094<1,M2068=0),0,\nIF(M2068=0,L2094-1,\nIF(L2094<1,M2069,\n(((L2094-1)*(L2070-(L2070/(L2094))))+((M2068/M$10)*M2069))/(M2070))))","v":0},{"$f":"IF(AND(M2094<1,N2068=0),0,\nIF(N2068=0,M2094-1,\nIF(M2094<1,N2069,\n(((M2094-1)*(M2070-(M2070/(M2094))))+((N2068/N$10)*N2069))/(N2070))))","v":0},{"$f":"IF(AND(N2094<1,O2068=0),0,\nIF(O2068=0,N2094-1,\nIF(N2094<1,O2069,\n(((N2094-1)*(N2070-(N2070/(N2094))))+((O2068/O$10)*O2069))/(O2070))))","v":0},{"$f":"IF(AND(O2094<1,P2068=0),0,\nIF(P2068=0,O2094-1,\nIF(O2094<1,P2069,\n(((O2094-1)*(O2070-(O2070/(O2094))))+((P2068/P$10)*P2069))/(P2070))))","v":0},{"$f":"IF(AND(P2094<1,Q2068=0),0,\nIF(Q2068=0,P2094-1,\nIF(P2094<1,Q2069,\n(((P2094-1)*(P2070-(P2070/(P2094))))+((Q2068/Q$10)*Q2069))/(Q2070))))","v":0},{"$f":"IF(AND(Q2094<1,R2068=0),0,\nIF(R2068=0,Q2094-1,\nIF(Q2094<1,R2069,\n(((Q2094-1)*(Q2070-(Q2070/(Q2094))))+((R2068/R$10)*R2069))/(R2070))))","v":0},{"$f":"IF(AND(R2094<1,S2068=0),0,\nIF(S2068=0,R2094-1,\nIF(R2094<1,S2069,\n(((R2094-1)*(R2070-(R2070/(R2094))))+((S2068/S$10)*S2069))/(S2070))))","v":0},{"$f":"IF(AND(S2094<1,T2068=0),0,\nIF(T2068=0,S2094-1,\nIF(S2094<1,T2069,\n(((S2094-1)*(S2070-(S2070/(S2094))))+((T2068/T$10)*T2069))/(T2070))))","v":0},{"$f":"IF(AND(T2094<1,U2068=0),0,\nIF(U2068=0,T2094-1,\nIF(T2094<1,U2069,\n(((T2094-1)*(T2070-(T2070/(T2094))))+((U2068/U$10)*U2069))/(U2070))))","v":0},{"$f":"IF(AND(U2094<1,V2068=0),0,\nIF(V2068=0,U2094-1,\nIF(U2094<1,V2069,\n(((U2094-1)*(U2070-(U2070/(U2094))))+((V2068/V$10)*V2069))/(V2070))))","v":0},{"$f":"IF(AND(V2094<1,W2068=0),0,\nIF(W2068=0,V2094-1,\nIF(V2094<1,W2069,\n(((V2094-1)*(V2070-(V2070/(V2094))))+((W2068/W$10)*W2069))/(W2070))))","v":0}]
[null,"RL Start RAB",{"$f":"C2067","v":0},{"$f":"IF(C2095=\"n/a\",\"n/a\",MAX(0,C2095-1))","v":0},{"$f":"IF(D2095=\"n/a\",\"n/a\",MAX(0,D2095-1))","v":0},{"$f":"IF(E2095=\"n/a\",\"n/a\",MAX(0,E2095-1))","v":0},{"$f":"IF(F2095=\"n/a\",\"n/a\",MAX(0,F2095-1))","v":0},{"$f":"IF(G2095=\"n/a\",\"n/a\",MAX(0,G2095-1))","v":0},{"$f":"IF(H2095=\"n/a\",\"n/a\",MAX(0,H2095-1))","v":0},{"$f":"IF(I2095=\"n/a\",\"n/a\",MAX(0,I2095-1))","v":0},{"$f":"IF(J2095=\"n/a\",\"n/a\",MAX(0,J2095-1))","v":0},{"$f":"IF(K2095=\"n/a\",\"n/a\",MAX(0,K2095-1))","v":0},{"$f":"IF(L2095=\"n/a\",\"n/a\",MAX(0,L2095-1))","v":0},{"$f":"IF(M2095=\"n/a\",\"n/a\",MAX(0,M2095-1))","v":0},{"$f":"IF(N2095=\"n/a\",\"n/a\",MAX(0,N2095-1))","v":0},{"$f":"IF(O2095=\"n/a\",\"n/a\",MAX(0,O2095-1))","v":0},{"$f":"IF(P2095=\"n/a\",\"n/a\",MAX(0,P2095-1))","v":0},{"$f":"IF(Q2095=\"n/a\",\"n/a\",MAX(0,Q2095-1))","v":0},{"$f":"IF(R2095=\"n/a\",\"n/a\",MAX(0,R2095-1))","v":0},{"$f":"IF(S2095=\"n/a\",\"n/a\",MAX(0,S2095-1))","v":0},{"$f":"IF(T2095=\"n/a\",\"n/a\",MAX(0,T2095-1))","v":0},{"$f":"IF(U2095=\"n/a\",\"n/a\",MAX(0,U2095-1))","v":0},{"$f":"IF(V2095=\"n/a\",\"n/a\",MAX(0,V2095-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2072)","v":"RL Capex 2020-21"},null,{"$f":"D2067","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E2067","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F2067","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G2067","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H2067","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I2067","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2067","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2067","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2067","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2067","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2067","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2067","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2067","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2067","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2067","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2067","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2067","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2067","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2067","v":0},{"$f":"IF(V2114=\"n/a\",\"n/a\",MAX(0,V2114-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2067","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2067<>\"n/a\",C2067<>\"n/a\"),IF(SUM(C2070:C2092)=0,0,IF((SUMPRODUCT(C2070:C2092,C2094:C2116)/SUM(C2070:C2092))<0,1,(SUMPRODUCT(C2070:C2092,C2094:C2116)/SUM(C2070:C2092)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2067<>\"n/a\",D2067<>\"n/a\"),IF(SUM(D2070:D2092)=0,0,IF((SUMPRODUCT(D2070:D2092,D2094:D2116)/SUM(D2070:D2092))<0,1,(SUMPRODUCT(D2070:D2092,D2094:D2116)/SUM(D2070:D2092)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2067<>\"n/a\",E2067<>\"n/a\"),IF(SUM(E2070:E2092)=0,0,IF((SUMPRODUCT(E2070:E2092,E2094:E2116)/SUM(E2070:E2092))<0,1,(SUMPRODUCT(E2070:E2092,E2094:E2116)/SUM(E2070:E2092)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 40",{"$f":"VLOOKUP($A2119,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2119,1,12,\"\"))","v":40},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A2120,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2120,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2120,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2120,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2120,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2120,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2120,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2120,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2120,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2120,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2120,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2120,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2120,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2120,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2120,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2120,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2120,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2120,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2120,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2120,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2120,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2120,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2120,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2120,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2120,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2120,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2120,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2120,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2120,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2120,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2120,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2120,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2120,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2120,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2120,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2120,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2120,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2120,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2120,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2120,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2120,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2120,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2120,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2120,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2120,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2120,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2120,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2120,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2120,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2120,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2120,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2120,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2120,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2120,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2120,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2120,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2120,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2120,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2120,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2120,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2120,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A2120,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2120,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2120,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2120,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2122=0,C2124=0),0,\nIF(AND(D2122<>0,C2124=0),(D2122/D$10),\nIF(AND(D2123<>0,C2124<>0),(C2124-(C2124/C2148))+(D2122/D$10),\nIF(C2148<1,0,(C2124-(C2124/C2148))))))","v":0},{"$f":"IF(AND(E2122=0,D2124=0),0,\nIF(AND(E2122<>0,D2124=0),(E2122/E$10),\nIF(AND(E2123<>0,D2124<>0),(D2124-(D2124/D2148))+(E2122/E$10),\nIF(D2148<1,0,(D2124-(D2124/D2148))))))","v":0},{"$f":"IF(AND(F2122=0,E2124=0),0,\nIF(AND(F2122<>0,E2124=0),(F2122/F$10),\nIF(AND(F2123<>0,E2124<>0),(E2124-(E2124/E2148))+(F2122/F$10),\nIF(E2148<1,0,(E2124-(E2124/E2148))))))","v":0},{"$f":"IF(AND(G2122=0,F2124=0),0,\nIF(AND(G2122<>0,F2124=0),(G2122/G$10),\nIF(AND(G2123<>0,F2124<>0),(F2124-(F2124/F2148))+(G2122/G$10),\nIF(F2148<1,0,(F2124-(F2124/F2148))))))","v":0},{"$f":"IF(AND(H2122=0,G2124=0),0,\nIF(AND(H2122<>0,G2124=0),(H2122/H$10),\nIF(AND(H2123<>0,G2124<>0),(G2124-(G2124/G2148))+(H2122/H$10),\nIF(G2148<1,0,(G2124-(G2124/G2148))))))","v":0},{"$f":"IF(AND(I2122=0,H2124=0),0,\nIF(AND(I2122<>0,H2124=0),(I2122/I$10),\nIF(AND(I2123<>0,H2124<>0),(H2124-(H2124/H2148))+(I2122/I$10),\nIF(H2148<1,0,(H2124-(H2124/H2148))))))","v":0},{"$f":"IF(AND(J2122=0,I2124=0),0,\nIF(AND(J2122<>0,I2124=0),(J2122/J$10),\nIF(AND(J2123<>0,I2124<>0),(I2124-(I2124/I2148))+(J2122/J$10),\nIF(I2148<1,0,(I2124-(I2124/I2148))))))","v":0},{"$f":"IF(AND(K2122=0,J2124=0),0,\nIF(AND(K2122<>0,J2124=0),(K2122/K$10),\nIF(AND(K2123<>0,J2124<>0),(J2124-(J2124/J2148))+(K2122/K$10),\nIF(J2148<1,0,(J2124-(J2124/J2148))))))","v":0},{"$f":"IF(AND(L2122=0,K2124=0),0,\nIF(AND(L2122<>0,K2124=0),(L2122/L$10),\nIF(AND(L2123<>0,K2124<>0),(K2124-(K2124/K2148))+(L2122/L$10),\nIF(K2148<1,0,(K2124-(K2124/K2148))))))","v":0},{"$f":"IF(AND(M2122=0,L2124=0),0,\nIF(AND(M2122<>0,L2124=0),(M2122/M$10),\nIF(AND(M2123<>0,L2124<>0),(L2124-(L2124/L2148))+(M2122/M$10),\nIF(L2148<1,0,(L2124-(L2124/L2148))))))","v":0},{"$f":"IF(AND(N2122=0,M2124=0),0,\nIF(AND(N2122<>0,M2124=0),(N2122/N$10),\nIF(AND(N2123<>0,M2124<>0),(M2124-(M2124/M2148))+(N2122/N$10),\nIF(M2148<1,0,(M2124-(M2124/M2148))))))","v":0},{"$f":"IF(AND(O2122=0,N2124=0),0,\nIF(AND(O2122<>0,N2124=0),(O2122/O$10),\nIF(AND(O2123<>0,N2124<>0),(N2124-(N2124/N2148))+(O2122/O$10),\nIF(N2148<1,0,(N2124-(N2124/N2148))))))","v":0},{"$f":"IF(AND(P2122=0,O2124=0),0,\nIF(AND(P2122<>0,O2124=0),(P2122/P$10),\nIF(AND(P2123<>0,O2124<>0),(O2124-(O2124/O2148))+(P2122/P$10),\nIF(O2148<1,0,(O2124-(O2124/O2148))))))","v":0},{"$f":"IF(AND(Q2122=0,P2124=0),0,\nIF(AND(Q2122<>0,P2124=0),(Q2122/Q$10),\nIF(AND(Q2123<>0,P2124<>0),(P2124-(P2124/P2148))+(Q2122/Q$10),\nIF(P2148<1,0,(P2124-(P2124/P2148))))))","v":0},{"$f":"IF(AND(R2122=0,Q2124=0),0,\nIF(AND(R2122<>0,Q2124=0),(R2122/R$10),\nIF(AND(R2123<>0,Q2124<>0),(Q2124-(Q2124/Q2148))+(R2122/R$10),\nIF(Q2148<1,0,(Q2124-(Q2124/Q2148))))))","v":0},{"$f":"IF(AND(S2122=0,R2124=0),0,\nIF(AND(S2122<>0,R2124=0),(S2122/S$10),\nIF(AND(S2123<>0,R2124<>0),(R2124-(R2124/R2148))+(S2122/S$10),\nIF(R2148<1,0,(R2124-(R2124/R2148))))))","v":0},{"$f":"IF(AND(T2122=0,S2124=0),0,\nIF(AND(T2122<>0,S2124=0),(T2122/T$10),\nIF(AND(T2123<>0,S2124<>0),(S2124-(S2124/S2148))+(T2122/T$10),\nIF(S2148<1,0,(S2124-(S2124/S2148))))))","v":0},{"$f":"IF(AND(U2122=0,T2124=0),0,\nIF(AND(U2122<>0,T2124=0),(U2122/U$10),\nIF(AND(U2123<>0,T2124<>0),(T2124-(T2124/T2148))+(U2122/U$10),\nIF(T2148<1,0,(T2124-(T2124/T2148))))))","v":0},{"$f":"IF(AND(V2122=0,U2124=0),0,\nIF(AND(V2122<>0,U2124=0),(V2122/V$10),\nIF(AND(V2123<>0,U2124<>0),(U2124-(U2124/U2148))+(V2122/V$10),\nIF(U2148<1,0,(U2124-(U2124/U2148))))))","v":0},{"$f":"IF(AND(W2122=0,V2124=0),0,\nIF(AND(W2122<>0,V2124=0),(W2122/W$10),\nIF(AND(W2123<>0,V2124<>0),(V2124-(V2124/V2148))+(W2122/W$10),\nIF(V2148<1,0,(V2124-(V2124/V2148))))))","v":0}]
[{"$f":"A2124+1","v":0},"Depreciated starting RAB",{"$f":"C2120/C$10","v":0},{"$f":"IF(C2149=\"n/a\",C2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,C2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,C2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(D2149=\"n/a\",D2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,D2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,D2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(E2149=\"n/a\",E2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,E2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,E2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(F2149=\"n/a\",F2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,F2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,F2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(G2149=\"n/a\",G2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,G2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,G2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(H2149=\"n/a\",H2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,H2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,H2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(I2149=\"n/a\",I2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,I2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,I2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(J2149=\"n/a\",J2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,J2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,J2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(K2149=\"n/a\",K2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,K2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,K2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(L2149=\"n/a\",L2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,L2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,L2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(M2149=\"n/a\",M2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,M2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,M2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(N2149=\"n/a\",N2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,N2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,N2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(O2149=\"n/a\",O2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,O2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,O2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(P2149=\"n/a\",P2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,P2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,P2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(Q2149=\"n/a\",Q2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,Q2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,Q2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(R2149=\"n/a\",R2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,R2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,R2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(S2149=\"n/a\",S2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,S2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,S2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(T2149=\"n/a\",T2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,T2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,T2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(U2149=\"n/a\",U2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,U2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,U2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(V2149=\"n/a\",V2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,V2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,V2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0}]
[{"$f":"A2125+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2126)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D2120*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2150=\"n/a\",D2126,IFERROR(IF((OFFSET($C2126,0,$A2126))<0,\nMIN(0,D2126-(OFFSET($C2126,0,$A2126)/(OFFSET($C2121,-$A2125,$A2126)))),\nMAX(0,D2126-(OFFSET($C2126,0,$A2126)/(OFFSET($C2121,-$A2125,$A2126))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E2120*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2151=\"n/a\",E2127,IFERROR(IF((OFFSET($C2127,0,$A2127))<0,\nMIN(0,E2127-(OFFSET($C2127,0,$A2127)/(OFFSET($C2122,-$A2126,$A2127)))),\nMAX(0,E2127-(OFFSET($C2127,0,$A2127)/(OFFSET($C2122,-$A2126,$A2127))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F2120*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2152=\"n/a\",F2128,IFERROR(IF((OFFSET($C2128,0,$A2128))<0,\nMIN(0,F2128-(OFFSET($C2128,0,$A2128)/(OFFSET($C2123,-$A2127,$A2128)))),\nMAX(0,F2128-(OFFSET($C2128,0,$A2128)/(OFFSET($C2123,-$A2127,$A2128))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G2120*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2153=\"n/a\",G2129,IFERROR(IF((OFFSET($C2129,0,$A2129))<0,\nMIN(0,G2129-(OFFSET($C2129,0,$A2129)/(OFFSET($C2124,-$A2128,$A2129)))),\nMAX(0,G2129-(OFFSET($C2129,0,$A2129)/(OFFSET($C2124,-$A2128,$A2129))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H2120*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2154=\"n/a\",H2130,IFERROR(IF((OFFSET($C2130,0,$A2130))<0,\nMIN(0,H2130-(OFFSET($C2130,0,$A2130)/(OFFSET($C2125,-$A2129,$A2130)))),\nMAX(0,H2130-(OFFSET($C2130,0,$A2130)/(OFFSET($C2125,-$A2129,$A2130))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I2120*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2155=\"n/a\",I2131,IFERROR(IF((OFFSET($C2131,0,$A2131))<0,\nMIN(0,I2131-(OFFSET($C2131,0,$A2131)/(OFFSET($C2126,-$A2130,$A2131)))),\nMAX(0,I2131-(OFFSET($C2131,0,$A2131)/(OFFSET($C2126,-$A2130,$A2131))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J2120*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2156=\"n/a\",J2132,IFERROR(IF((OFFSET($C2132,0,$A2132))<0,\nMIN(0,J2132-(OFFSET($C2132,0,$A2132)/(OFFSET($C2127,-$A2131,$A2132)))),\nMAX(0,J2132-(OFFSET($C2132,0,$A2132)/(OFFSET($C2127,-$A2131,$A2132))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K2120*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2157=\"n/a\",K2133,IFERROR(IF((OFFSET($C2133,0,$A2133))<0,\nMIN(0,K2133-(OFFSET($C2133,0,$A2133)/(OFFSET($C2128,-$A2132,$A2133)))),\nMAX(0,K2133-(OFFSET($C2133,0,$A2133)/(OFFSET($C2128,-$A2132,$A2133))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L2120*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2158=\"n/a\",L2134,IFERROR(IF((OFFSET($C2134,0,$A2134))<0,\nMIN(0,L2134-(OFFSET($C2134,0,$A2134)/(OFFSET($C2129,-$A2133,$A2134)))),\nMAX(0,L2134-(OFFSET($C2134,0,$A2134)/(OFFSET($C2129,-$A2133,$A2134))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2120*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2159=\"n/a\",M2135,IFERROR(IF((OFFSET($C2135,0,$A2135))<0,\nMIN(0,M2135-(OFFSET($C2135,0,$A2135)/(OFFSET($C2130,-$A2134,$A2135)))),\nMAX(0,M2135-(OFFSET($C2135,0,$A2135)/(OFFSET($C2130,-$A2134,$A2135))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2120*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2160=\"n/a\",N2136,IFERROR(IF((OFFSET($C2136,0,$A2136))<0,\nMIN(0,N2136-(OFFSET($C2136,0,$A2136)/(OFFSET($C2131,-$A2135,$A2136)))),\nMAX(0,N2136-(OFFSET($C2136,0,$A2136)/(OFFSET($C2131,-$A2135,$A2136))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2120*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2161=\"n/a\",O2137,IFERROR(IF((OFFSET($C2137,0,$A2137))<0,\nMIN(0,O2137-(OFFSET($C2137,0,$A2137)/(OFFSET($C2132,-$A2136,$A2137)))),\nMAX(0,O2137-(OFFSET($C2137,0,$A2137)/(OFFSET($C2132,-$A2136,$A2137))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2120*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2162=\"n/a\",P2138,IFERROR(IF((OFFSET($C2138,0,$A2138))<0,\nMIN(0,P2138-(OFFSET($C2138,0,$A2138)/(OFFSET($C2133,-$A2137,$A2138)))),\nMAX(0,P2138-(OFFSET($C2138,0,$A2138)/(OFFSET($C2133,-$A2137,$A2138))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2120*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2163=\"n/a\",Q2139,IFERROR(IF((OFFSET($C2139,0,$A2139))<0,\nMIN(0,Q2139-(OFFSET($C2139,0,$A2139)/(OFFSET($C2134,-$A2138,$A2139)))),\nMAX(0,Q2139-(OFFSET($C2139,0,$A2139)/(OFFSET($C2134,-$A2138,$A2139))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2120*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2164=\"n/a\",R2140,IFERROR(IF((OFFSET($C2140,0,$A2140))<0,\nMIN(0,R2140-(OFFSET($C2140,0,$A2140)/(OFFSET($C2135,-$A2139,$A2140)))),\nMAX(0,R2140-(OFFSET($C2140,0,$A2140)/(OFFSET($C2135,-$A2139,$A2140))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2120*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2165=\"n/a\",S2141,IFERROR(IF((OFFSET($C2141,0,$A2141))<0,\nMIN(0,S2141-(OFFSET($C2141,0,$A2141)/(OFFSET($C2136,-$A2140,$A2141)))),\nMAX(0,S2141-(OFFSET($C2141,0,$A2141)/(OFFSET($C2136,-$A2140,$A2141))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2120*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2166=\"n/a\",T2142,IFERROR(IF((OFFSET($C2142,0,$A2142))<0,\nMIN(0,T2142-(OFFSET($C2142,0,$A2142)/(OFFSET($C2137,-$A2141,$A2142)))),\nMAX(0,T2142-(OFFSET($C2142,0,$A2142)/(OFFSET($C2137,-$A2141,$A2142))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2120*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2167=\"n/a\",U2143,IFERROR(IF((OFFSET($C2143,0,$A2143))<0,\nMIN(0,U2143-(OFFSET($C2143,0,$A2143)/(OFFSET($C2138,-$A2142,$A2143)))),\nMAX(0,U2143-(OFFSET($C2143,0,$A2143)/(OFFSET($C2138,-$A2142,$A2143))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2120*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2168=\"n/a\",V2144,IFERROR(IF((OFFSET($C2144,0,$A2144))<0,\nMIN(0,V2144-(OFFSET($C2144,0,$A2144)/(OFFSET($C2139,-$A2143,$A2144)))),\nMAX(0,V2144-(OFFSET($C2144,0,$A2144)/(OFFSET($C2139,-$A2143,$A2144))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2145)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2120*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2148<1,D2122=0),0,\nIF(D2122=0,C2148-1,\nIF(C2148<1,D2123,\n(((C2148-1)*(C2124-(C2124/(C2148))))+((D2122/D$10)*D2123))/(D2124))))","v":0},{"$f":"IF(AND(D2148<1,E2122=0),0,\nIF(E2122=0,D2148-1,\nIF(D2148<1,E2123,\n(((D2148-1)*(D2124-(D2124/(D2148))))+((E2122/E$10)*E2123))/(E2124))))","v":0},{"$f":"IF(AND(E2148<1,F2122=0),0,\nIF(F2122=0,E2148-1,\nIF(E2148<1,F2123,\n(((E2148-1)*(E2124-(E2124/(E2148))))+((F2122/F$10)*F2123))/(F2124))))","v":0},{"$f":"IF(AND(F2148<1,G2122=0),0,\nIF(G2122=0,F2148-1,\nIF(F2148<1,G2123,\n(((F2148-1)*(F2124-(F2124/(F2148))))+((G2122/G$10)*G2123))/(G2124))))","v":0},{"$f":"IF(AND(G2148<1,H2122=0),0,\nIF(H2122=0,G2148-1,\nIF(G2148<1,H2123,\n(((G2148-1)*(G2124-(G2124/(G2148))))+((H2122/H$10)*H2123))/(H2124))))","v":0},{"$f":"IF(AND(H2148<1,I2122=0),0,\nIF(I2122=0,H2148-1,\nIF(H2148<1,I2123,\n(((H2148-1)*(H2124-(H2124/(H2148))))+((I2122/I$10)*I2123))/(I2124))))","v":0},{"$f":"IF(AND(I2148<1,J2122=0),0,\nIF(J2122=0,I2148-1,\nIF(I2148<1,J2123,\n(((I2148-1)*(I2124-(I2124/(I2148))))+((J2122/J$10)*J2123))/(J2124))))","v":0},{"$f":"IF(AND(J2148<1,K2122=0),0,\nIF(K2122=0,J2148-1,\nIF(J2148<1,K2123,\n(((J2148-1)*(J2124-(J2124/(J2148))))+((K2122/K$10)*K2123))/(K2124))))","v":0},{"$f":"IF(AND(K2148<1,L2122=0),0,\nIF(L2122=0,K2148-1,\nIF(K2148<1,L2123,\n(((K2148-1)*(K2124-(K2124/(K2148))))+((L2122/L$10)*L2123))/(L2124))))","v":0},{"$f":"IF(AND(L2148<1,M2122=0),0,\nIF(M2122=0,L2148-1,\nIF(L2148<1,M2123,\n(((L2148-1)*(L2124-(L2124/(L2148))))+((M2122/M$10)*M2123))/(M2124))))","v":0},{"$f":"IF(AND(M2148<1,N2122=0),0,\nIF(N2122=0,M2148-1,\nIF(M2148<1,N2123,\n(((M2148-1)*(M2124-(M2124/(M2148))))+((N2122/N$10)*N2123))/(N2124))))","v":0},{"$f":"IF(AND(N2148<1,O2122=0),0,\nIF(O2122=0,N2148-1,\nIF(N2148<1,O2123,\n(((N2148-1)*(N2124-(N2124/(N2148))))+((O2122/O$10)*O2123))/(O2124))))","v":0},{"$f":"IF(AND(O2148<1,P2122=0),0,\nIF(P2122=0,O2148-1,\nIF(O2148<1,P2123,\n(((O2148-1)*(O2124-(O2124/(O2148))))+((P2122/P$10)*P2123))/(P2124))))","v":0},{"$f":"IF(AND(P2148<1,Q2122=0),0,\nIF(Q2122=0,P2148-1,\nIF(P2148<1,Q2123,\n(((P2148-1)*(P2124-(P2124/(P2148))))+((Q2122/Q$10)*Q2123))/(Q2124))))","v":0},{"$f":"IF(AND(Q2148<1,R2122=0),0,\nIF(R2122=0,Q2148-1,\nIF(Q2148<1,R2123,\n(((Q2148-1)*(Q2124-(Q2124/(Q2148))))+((R2122/R$10)*R2123))/(R2124))))","v":0},{"$f":"IF(AND(R2148<1,S2122=0),0,\nIF(S2122=0,R2148-1,\nIF(R2148<1,S2123,\n(((R2148-1)*(R2124-(R2124/(R2148))))+((S2122/S$10)*S2123))/(S2124))))","v":0},{"$f":"IF(AND(S2148<1,T2122=0),0,\nIF(T2122=0,S2148-1,\nIF(S2148<1,T2123,\n(((S2148-1)*(S2124-(S2124/(S2148))))+((T2122/T$10)*T2123))/(T2124))))","v":0},{"$f":"IF(AND(T2148<1,U2122=0),0,\nIF(U2122=0,T2148-1,\nIF(T2148<1,U2123,\n(((T2148-1)*(T2124-(T2124/(T2148))))+((U2122/U$10)*U2123))/(U2124))))","v":0},{"$f":"IF(AND(U2148<1,V2122=0),0,\nIF(V2122=0,U2148-1,\nIF(U2148<1,V2123,\n(((U2148-1)*(U2124-(U2124/(U2148))))+((V2122/V$10)*V2123))/(V2124))))","v":0},{"$f":"IF(AND(V2148<1,W2122=0),0,\nIF(W2122=0,V2148-1,\nIF(V2148<1,W2123,\n(((V2148-1)*(V2124-(V2124/(V2148))))+((W2122/W$10)*W2123))/(W2124))))","v":0}]
[null,"RL Start RAB",{"$f":"C2121","v":0},{"$f":"IF(C2149=\"n/a\",\"n/a\",MAX(0,C2149-1))","v":0},{"$f":"IF(D2149=\"n/a\",\"n/a\",MAX(0,D2149-1))","v":0},{"$f":"IF(E2149=\"n/a\",\"n/a\",MAX(0,E2149-1))","v":0},{"$f":"IF(F2149=\"n/a\",\"n/a\",MAX(0,F2149-1))","v":0},{"$f":"IF(G2149=\"n/a\",\"n/a\",MAX(0,G2149-1))","v":0},{"$f":"IF(H2149=\"n/a\",\"n/a\",MAX(0,H2149-1))","v":0},{"$f":"IF(I2149=\"n/a\",\"n/a\",MAX(0,I2149-1))","v":0},{"$f":"IF(J2149=\"n/a\",\"n/a\",MAX(0,J2149-1))","v":0},{"$f":"IF(K2149=\"n/a\",\"n/a\",MAX(0,K2149-1))","v":0},{"$f":"IF(L2149=\"n/a\",\"n/a\",MAX(0,L2149-1))","v":0},{"$f":"IF(M2149=\"n/a\",\"n/a\",MAX(0,M2149-1))","v":0},{"$f":"IF(N2149=\"n/a\",\"n/a\",MAX(0,N2149-1))","v":0},{"$f":"IF(O2149=\"n/a\",\"n/a\",MAX(0,O2149-1))","v":0},{"$f":"IF(P2149=\"n/a\",\"n/a\",MAX(0,P2149-1))","v":0},{"$f":"IF(Q2149=\"n/a\",\"n/a\",MAX(0,Q2149-1))","v":0},{"$f":"IF(R2149=\"n/a\",\"n/a\",MAX(0,R2149-1))","v":0},{"$f":"IF(S2149=\"n/a\",\"n/a\",MAX(0,S2149-1))","v":0},{"$f":"IF(T2149=\"n/a\",\"n/a\",MAX(0,T2149-1))","v":0},{"$f":"IF(U2149=\"n/a\",\"n/a\",MAX(0,U2149-1))","v":0},{"$f":"IF(V2149=\"n/a\",\"n/a\",MAX(0,V2149-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2126)","v":"RL Capex 2020-21"},null,{"$f":"D2121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E2121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F2121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G2121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H2121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I2121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2121","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2121","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2121","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2121","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2121","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2121","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2121","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2121","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2121","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2121","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2121","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2121","v":0},{"$f":"IF(V2168=\"n/a\",\"n/a\",MAX(0,V2168-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2121","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2121<>\"n/a\",C2121<>\"n/a\"),IF(SUM(C2124:C2146)=0,0,IF((SUMPRODUCT(C2124:C2146,C2148:C2170)/SUM(C2124:C2146))<0,1,(SUMPRODUCT(C2124:C2146,C2148:C2170)/SUM(C2124:C2146)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2121<>\"n/a\",D2121<>\"n/a\"),IF(SUM(D2124:D2146)=0,0,IF((SUMPRODUCT(D2124:D2146,D2148:D2170)/SUM(D2124:D2146))<0,1,(SUMPRODUCT(D2124:D2146,D2148:D2170)/SUM(D2124:D2146)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2121<>\"n/a\",E2121<>\"n/a\"),IF(SUM(E2124:E2146)=0,0,IF((SUMPRODUCT(E2124:E2146,E2148:E2170)/SUM(E2124:E2146))<0,1,(SUMPRODUCT(E2124:E2146,E2148:E2170)/SUM(E2124:E2146)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 41",{"$f":"VLOOKUP($A2173,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2173,1,12,\"\"))","v":41},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A2174,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2174,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2174,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2174,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2174,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2174,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2174,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2174,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2174,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2174,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2174,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2174,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2174,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2174,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2174,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2174,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2174,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2174,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2174,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2174,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2174,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2174,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2174,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2174,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2174,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2174,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2174,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2174,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2174,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2174,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2174,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2174,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2174,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2174,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2174,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2174,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2174,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2174,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2174,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2174,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2174,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2174,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2174,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2174,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2174,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2174,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2174,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2174,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2174,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2174,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2174,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2174,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2174,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2174,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2174,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2174,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2174,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2174,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2174,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2174,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2174,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A2174,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2174,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2174,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2174,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2176=0,C2178=0),0,\nIF(AND(D2176<>0,C2178=0),(D2176/D$10),\nIF(AND(D2177<>0,C2178<>0),(C2178-(C2178/C2202))+(D2176/D$10),\nIF(C2202<1,0,(C2178-(C2178/C2202))))))","v":0},{"$f":"IF(AND(E2176=0,D2178=0),0,\nIF(AND(E2176<>0,D2178=0),(E2176/E$10),\nIF(AND(E2177<>0,D2178<>0),(D2178-(D2178/D2202))+(E2176/E$10),\nIF(D2202<1,0,(D2178-(D2178/D2202))))))","v":0},{"$f":"IF(AND(F2176=0,E2178=0),0,\nIF(AND(F2176<>0,E2178=0),(F2176/F$10),\nIF(AND(F2177<>0,E2178<>0),(E2178-(E2178/E2202))+(F2176/F$10),\nIF(E2202<1,0,(E2178-(E2178/E2202))))))","v":0},{"$f":"IF(AND(G2176=0,F2178=0),0,\nIF(AND(G2176<>0,F2178=0),(G2176/G$10),\nIF(AND(G2177<>0,F2178<>0),(F2178-(F2178/F2202))+(G2176/G$10),\nIF(F2202<1,0,(F2178-(F2178/F2202))))))","v":0},{"$f":"IF(AND(H2176=0,G2178=0),0,\nIF(AND(H2176<>0,G2178=0),(H2176/H$10),\nIF(AND(H2177<>0,G2178<>0),(G2178-(G2178/G2202))+(H2176/H$10),\nIF(G2202<1,0,(G2178-(G2178/G2202))))))","v":0},{"$f":"IF(AND(I2176=0,H2178=0),0,\nIF(AND(I2176<>0,H2178=0),(I2176/I$10),\nIF(AND(I2177<>0,H2178<>0),(H2178-(H2178/H2202))+(I2176/I$10),\nIF(H2202<1,0,(H2178-(H2178/H2202))))))","v":0},{"$f":"IF(AND(J2176=0,I2178=0),0,\nIF(AND(J2176<>0,I2178=0),(J2176/J$10),\nIF(AND(J2177<>0,I2178<>0),(I2178-(I2178/I2202))+(J2176/J$10),\nIF(I2202<1,0,(I2178-(I2178/I2202))))))","v":0},{"$f":"IF(AND(K2176=0,J2178=0),0,\nIF(AND(K2176<>0,J2178=0),(K2176/K$10),\nIF(AND(K2177<>0,J2178<>0),(J2178-(J2178/J2202))+(K2176/K$10),\nIF(J2202<1,0,(J2178-(J2178/J2202))))))","v":0},{"$f":"IF(AND(L2176=0,K2178=0),0,\nIF(AND(L2176<>0,K2178=0),(L2176/L$10),\nIF(AND(L2177<>0,K2178<>0),(K2178-(K2178/K2202))+(L2176/L$10),\nIF(K2202<1,0,(K2178-(K2178/K2202))))))","v":0},{"$f":"IF(AND(M2176=0,L2178=0),0,\nIF(AND(M2176<>0,L2178=0),(M2176/M$10),\nIF(AND(M2177<>0,L2178<>0),(L2178-(L2178/L2202))+(M2176/M$10),\nIF(L2202<1,0,(L2178-(L2178/L2202))))))","v":0},{"$f":"IF(AND(N2176=0,M2178=0),0,\nIF(AND(N2176<>0,M2178=0),(N2176/N$10),\nIF(AND(N2177<>0,M2178<>0),(M2178-(M2178/M2202))+(N2176/N$10),\nIF(M2202<1,0,(M2178-(M2178/M2202))))))","v":0},{"$f":"IF(AND(O2176=0,N2178=0),0,\nIF(AND(O2176<>0,N2178=0),(O2176/O$10),\nIF(AND(O2177<>0,N2178<>0),(N2178-(N2178/N2202))+(O2176/O$10),\nIF(N2202<1,0,(N2178-(N2178/N2202))))))","v":0},{"$f":"IF(AND(P2176=0,O2178=0),0,\nIF(AND(P2176<>0,O2178=0),(P2176/P$10),\nIF(AND(P2177<>0,O2178<>0),(O2178-(O2178/O2202))+(P2176/P$10),\nIF(O2202<1,0,(O2178-(O2178/O2202))))))","v":0},{"$f":"IF(AND(Q2176=0,P2178=0),0,\nIF(AND(Q2176<>0,P2178=0),(Q2176/Q$10),\nIF(AND(Q2177<>0,P2178<>0),(P2178-(P2178/P2202))+(Q2176/Q$10),\nIF(P2202<1,0,(P2178-(P2178/P2202))))))","v":0},{"$f":"IF(AND(R2176=0,Q2178=0),0,\nIF(AND(R2176<>0,Q2178=0),(R2176/R$10),\nIF(AND(R2177<>0,Q2178<>0),(Q2178-(Q2178/Q2202))+(R2176/R$10),\nIF(Q2202<1,0,(Q2178-(Q2178/Q2202))))))","v":0},{"$f":"IF(AND(S2176=0,R2178=0),0,\nIF(AND(S2176<>0,R2178=0),(S2176/S$10),\nIF(AND(S2177<>0,R2178<>0),(R2178-(R2178/R2202))+(S2176/S$10),\nIF(R2202<1,0,(R2178-(R2178/R2202))))))","v":0},{"$f":"IF(AND(T2176=0,S2178=0),0,\nIF(AND(T2176<>0,S2178=0),(T2176/T$10),\nIF(AND(T2177<>0,S2178<>0),(S2178-(S2178/S2202))+(T2176/T$10),\nIF(S2202<1,0,(S2178-(S2178/S2202))))))","v":0},{"$f":"IF(AND(U2176=0,T2178=0),0,\nIF(AND(U2176<>0,T2178=0),(U2176/U$10),\nIF(AND(U2177<>0,T2178<>0),(T2178-(T2178/T2202))+(U2176/U$10),\nIF(T2202<1,0,(T2178-(T2178/T2202))))))","v":0},{"$f":"IF(AND(V2176=0,U2178=0),0,\nIF(AND(V2176<>0,U2178=0),(V2176/V$10),\nIF(AND(V2177<>0,U2178<>0),(U2178-(U2178/U2202))+(V2176/V$10),\nIF(U2202<1,0,(U2178-(U2178/U2202))))))","v":0},{"$f":"IF(AND(W2176=0,V2178=0),0,\nIF(AND(W2176<>0,V2178=0),(W2176/W$10),\nIF(AND(W2177<>0,V2178<>0),(V2178-(V2178/V2202))+(W2176/W$10),\nIF(V2202<1,0,(V2178-(V2178/V2202))))))","v":0}]
[{"$f":"A2178+1","v":0},"Depreciated starting RAB",{"$f":"C2174/C$10","v":0},{"$f":"IF(C2203=\"n/a\",C2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,C2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,C2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(D2203=\"n/a\",D2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,D2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,D2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(E2203=\"n/a\",E2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,E2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,E2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(F2203=\"n/a\",F2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,F2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,F2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(G2203=\"n/a\",G2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,G2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,G2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(H2203=\"n/a\",H2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,H2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,H2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(I2203=\"n/a\",I2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,I2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,I2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(J2203=\"n/a\",J2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,J2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,J2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(K2203=\"n/a\",K2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,K2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,K2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(L2203=\"n/a\",L2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,L2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,L2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(M2203=\"n/a\",M2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,M2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,M2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(N2203=\"n/a\",N2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,N2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,N2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(O2203=\"n/a\",O2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,O2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,O2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(P2203=\"n/a\",P2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,P2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,P2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(Q2203=\"n/a\",Q2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,Q2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,Q2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(R2203=\"n/a\",R2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,R2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,R2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(S2203=\"n/a\",S2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,S2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,S2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(T2203=\"n/a\",T2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,T2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,T2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(U2203=\"n/a\",U2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,U2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,U2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(V2203=\"n/a\",V2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,V2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,V2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0}]
[{"$f":"A2179+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2180)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D2174*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2204=\"n/a\",D2180,IFERROR(IF((OFFSET($C2180,0,$A2180))<0,\nMIN(0,D2180-(OFFSET($C2180,0,$A2180)/(OFFSET($C2175,-$A2179,$A2180)))),\nMAX(0,D2180-(OFFSET($C2180,0,$A2180)/(OFFSET($C2175,-$A2179,$A2180))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E2174*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2205=\"n/a\",E2181,IFERROR(IF((OFFSET($C2181,0,$A2181))<0,\nMIN(0,E2181-(OFFSET($C2181,0,$A2181)/(OFFSET($C2176,-$A2180,$A2181)))),\nMAX(0,E2181-(OFFSET($C2181,0,$A2181)/(OFFSET($C2176,-$A2180,$A2181))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F2174*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2206=\"n/a\",F2182,IFERROR(IF((OFFSET($C2182,0,$A2182))<0,\nMIN(0,F2182-(OFFSET($C2182,0,$A2182)/(OFFSET($C2177,-$A2181,$A2182)))),\nMAX(0,F2182-(OFFSET($C2182,0,$A2182)/(OFFSET($C2177,-$A2181,$A2182))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G2174*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2207=\"n/a\",G2183,IFERROR(IF((OFFSET($C2183,0,$A2183))<0,\nMIN(0,G2183-(OFFSET($C2183,0,$A2183)/(OFFSET($C2178,-$A2182,$A2183)))),\nMAX(0,G2183-(OFFSET($C2183,0,$A2183)/(OFFSET($C2178,-$A2182,$A2183))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H2174*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2208=\"n/a\",H2184,IFERROR(IF((OFFSET($C2184,0,$A2184))<0,\nMIN(0,H2184-(OFFSET($C2184,0,$A2184)/(OFFSET($C2179,-$A2183,$A2184)))),\nMAX(0,H2184-(OFFSET($C2184,0,$A2184)/(OFFSET($C2179,-$A2183,$A2184))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I2174*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2209=\"n/a\",I2185,IFERROR(IF((OFFSET($C2185,0,$A2185))<0,\nMIN(0,I2185-(OFFSET($C2185,0,$A2185)/(OFFSET($C2180,-$A2184,$A2185)))),\nMAX(0,I2185-(OFFSET($C2185,0,$A2185)/(OFFSET($C2180,-$A2184,$A2185))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J2174*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2210=\"n/a\",J2186,IFERROR(IF((OFFSET($C2186,0,$A2186))<0,\nMIN(0,J2186-(OFFSET($C2186,0,$A2186)/(OFFSET($C2181,-$A2185,$A2186)))),\nMAX(0,J2186-(OFFSET($C2186,0,$A2186)/(OFFSET($C2181,-$A2185,$A2186))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K2174*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2211=\"n/a\",K2187,IFERROR(IF((OFFSET($C2187,0,$A2187))<0,\nMIN(0,K2187-(OFFSET($C2187,0,$A2187)/(OFFSET($C2182,-$A2186,$A2187)))),\nMAX(0,K2187-(OFFSET($C2187,0,$A2187)/(OFFSET($C2182,-$A2186,$A2187))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L2174*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2212=\"n/a\",L2188,IFERROR(IF((OFFSET($C2188,0,$A2188))<0,\nMIN(0,L2188-(OFFSET($C2188,0,$A2188)/(OFFSET($C2183,-$A2187,$A2188)))),\nMAX(0,L2188-(OFFSET($C2188,0,$A2188)/(OFFSET($C2183,-$A2187,$A2188))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2174*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2213=\"n/a\",M2189,IFERROR(IF((OFFSET($C2189,0,$A2189))<0,\nMIN(0,M2189-(OFFSET($C2189,0,$A2189)/(OFFSET($C2184,-$A2188,$A2189)))),\nMAX(0,M2189-(OFFSET($C2189,0,$A2189)/(OFFSET($C2184,-$A2188,$A2189))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2174*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2214=\"n/a\",N2190,IFERROR(IF((OFFSET($C2190,0,$A2190))<0,\nMIN(0,N2190-(OFFSET($C2190,0,$A2190)/(OFFSET($C2185,-$A2189,$A2190)))),\nMAX(0,N2190-(OFFSET($C2190,0,$A2190)/(OFFSET($C2185,-$A2189,$A2190))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2174*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2215=\"n/a\",O2191,IFERROR(IF((OFFSET($C2191,0,$A2191))<0,\nMIN(0,O2191-(OFFSET($C2191,0,$A2191)/(OFFSET($C2186,-$A2190,$A2191)))),\nMAX(0,O2191-(OFFSET($C2191,0,$A2191)/(OFFSET($C2186,-$A2190,$A2191))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2174*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2216=\"n/a\",P2192,IFERROR(IF((OFFSET($C2192,0,$A2192))<0,\nMIN(0,P2192-(OFFSET($C2192,0,$A2192)/(OFFSET($C2187,-$A2191,$A2192)))),\nMAX(0,P2192-(OFFSET($C2192,0,$A2192)/(OFFSET($C2187,-$A2191,$A2192))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2174*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2217=\"n/a\",Q2193,IFERROR(IF((OFFSET($C2193,0,$A2193))<0,\nMIN(0,Q2193-(OFFSET($C2193,0,$A2193)/(OFFSET($C2188,-$A2192,$A2193)))),\nMAX(0,Q2193-(OFFSET($C2193,0,$A2193)/(OFFSET($C2188,-$A2192,$A2193))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2174*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2218=\"n/a\",R2194,IFERROR(IF((OFFSET($C2194,0,$A2194))<0,\nMIN(0,R2194-(OFFSET($C2194,0,$A2194)/(OFFSET($C2189,-$A2193,$A2194)))),\nMAX(0,R2194-(OFFSET($C2194,0,$A2194)/(OFFSET($C2189,-$A2193,$A2194))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2174*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2219=\"n/a\",S2195,IFERROR(IF((OFFSET($C2195,0,$A2195))<0,\nMIN(0,S2195-(OFFSET($C2195,0,$A2195)/(OFFSET($C2190,-$A2194,$A2195)))),\nMAX(0,S2195-(OFFSET($C2195,0,$A2195)/(OFFSET($C2190,-$A2194,$A2195))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2174*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2220=\"n/a\",T2196,IFERROR(IF((OFFSET($C2196,0,$A2196))<0,\nMIN(0,T2196-(OFFSET($C2196,0,$A2196)/(OFFSET($C2191,-$A2195,$A2196)))),\nMAX(0,T2196-(OFFSET($C2196,0,$A2196)/(OFFSET($C2191,-$A2195,$A2196))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2174*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2221=\"n/a\",U2197,IFERROR(IF((OFFSET($C2197,0,$A2197))<0,\nMIN(0,U2197-(OFFSET($C2197,0,$A2197)/(OFFSET($C2192,-$A2196,$A2197)))),\nMAX(0,U2197-(OFFSET($C2197,0,$A2197)/(OFFSET($C2192,-$A2196,$A2197))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2174*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2222=\"n/a\",V2198,IFERROR(IF((OFFSET($C2198,0,$A2198))<0,\nMIN(0,V2198-(OFFSET($C2198,0,$A2198)/(OFFSET($C2193,-$A2197,$A2198)))),\nMAX(0,V2198-(OFFSET($C2198,0,$A2198)/(OFFSET($C2193,-$A2197,$A2198))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2199)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2174*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2202<1,D2176=0),0,\nIF(D2176=0,C2202-1,\nIF(C2202<1,D2177,\n(((C2202-1)*(C2178-(C2178/(C2202))))+((D2176/D$10)*D2177))/(D2178))))","v":0},{"$f":"IF(AND(D2202<1,E2176=0),0,\nIF(E2176=0,D2202-1,\nIF(D2202<1,E2177,\n(((D2202-1)*(D2178-(D2178/(D2202))))+((E2176/E$10)*E2177))/(E2178))))","v":0},{"$f":"IF(AND(E2202<1,F2176=0),0,\nIF(F2176=0,E2202-1,\nIF(E2202<1,F2177,\n(((E2202-1)*(E2178-(E2178/(E2202))))+((F2176/F$10)*F2177))/(F2178))))","v":0},{"$f":"IF(AND(F2202<1,G2176=0),0,\nIF(G2176=0,F2202-1,\nIF(F2202<1,G2177,\n(((F2202-1)*(F2178-(F2178/(F2202))))+((G2176/G$10)*G2177))/(G2178))))","v":0},{"$f":"IF(AND(G2202<1,H2176=0),0,\nIF(H2176=0,G2202-1,\nIF(G2202<1,H2177,\n(((G2202-1)*(G2178-(G2178/(G2202))))+((H2176/H$10)*H2177))/(H2178))))","v":0},{"$f":"IF(AND(H2202<1,I2176=0),0,\nIF(I2176=0,H2202-1,\nIF(H2202<1,I2177,\n(((H2202-1)*(H2178-(H2178/(H2202))))+((I2176/I$10)*I2177))/(I2178))))","v":0},{"$f":"IF(AND(I2202<1,J2176=0),0,\nIF(J2176=0,I2202-1,\nIF(I2202<1,J2177,\n(((I2202-1)*(I2178-(I2178/(I2202))))+((J2176/J$10)*J2177))/(J2178))))","v":0},{"$f":"IF(AND(J2202<1,K2176=0),0,\nIF(K2176=0,J2202-1,\nIF(J2202<1,K2177,\n(((J2202-1)*(J2178-(J2178/(J2202))))+((K2176/K$10)*K2177))/(K2178))))","v":0},{"$f":"IF(AND(K2202<1,L2176=0),0,\nIF(L2176=0,K2202-1,\nIF(K2202<1,L2177,\n(((K2202-1)*(K2178-(K2178/(K2202))))+((L2176/L$10)*L2177))/(L2178))))","v":0},{"$f":"IF(AND(L2202<1,M2176=0),0,\nIF(M2176=0,L2202-1,\nIF(L2202<1,M2177,\n(((L2202-1)*(L2178-(L2178/(L2202))))+((M2176/M$10)*M2177))/(M2178))))","v":0},{"$f":"IF(AND(M2202<1,N2176=0),0,\nIF(N2176=0,M2202-1,\nIF(M2202<1,N2177,\n(((M2202-1)*(M2178-(M2178/(M2202))))+((N2176/N$10)*N2177))/(N2178))))","v":0},{"$f":"IF(AND(N2202<1,O2176=0),0,\nIF(O2176=0,N2202-1,\nIF(N2202<1,O2177,\n(((N2202-1)*(N2178-(N2178/(N2202))))+((O2176/O$10)*O2177))/(O2178))))","v":0},{"$f":"IF(AND(O2202<1,P2176=0),0,\nIF(P2176=0,O2202-1,\nIF(O2202<1,P2177,\n(((O2202-1)*(O2178-(O2178/(O2202))))+((P2176/P$10)*P2177))/(P2178))))","v":0},{"$f":"IF(AND(P2202<1,Q2176=0),0,\nIF(Q2176=0,P2202-1,\nIF(P2202<1,Q2177,\n(((P2202-1)*(P2178-(P2178/(P2202))))+((Q2176/Q$10)*Q2177))/(Q2178))))","v":0},{"$f":"IF(AND(Q2202<1,R2176=0),0,\nIF(R2176=0,Q2202-1,\nIF(Q2202<1,R2177,\n(((Q2202-1)*(Q2178-(Q2178/(Q2202))))+((R2176/R$10)*R2177))/(R2178))))","v":0},{"$f":"IF(AND(R2202<1,S2176=0),0,\nIF(S2176=0,R2202-1,\nIF(R2202<1,S2177,\n(((R2202-1)*(R2178-(R2178/(R2202))))+((S2176/S$10)*S2177))/(S2178))))","v":0},{"$f":"IF(AND(S2202<1,T2176=0),0,\nIF(T2176=0,S2202-1,\nIF(S2202<1,T2177,\n(((S2202-1)*(S2178-(S2178/(S2202))))+((T2176/T$10)*T2177))/(T2178))))","v":0},{"$f":"IF(AND(T2202<1,U2176=0),0,\nIF(U2176=0,T2202-1,\nIF(T2202<1,U2177,\n(((T2202-1)*(T2178-(T2178/(T2202))))+((U2176/U$10)*U2177))/(U2178))))","v":0},{"$f":"IF(AND(U2202<1,V2176=0),0,\nIF(V2176=0,U2202-1,\nIF(U2202<1,V2177,\n(((U2202-1)*(U2178-(U2178/(U2202))))+((V2176/V$10)*V2177))/(V2178))))","v":0},{"$f":"IF(AND(V2202<1,W2176=0),0,\nIF(W2176=0,V2202-1,\nIF(V2202<1,W2177,\n(((V2202-1)*(V2178-(V2178/(V2202))))+((W2176/W$10)*W2177))/(W2178))))","v":0}]
[null,"RL Start RAB",{"$f":"C2175","v":0},{"$f":"IF(C2203=\"n/a\",\"n/a\",MAX(0,C2203-1))","v":0},{"$f":"IF(D2203=\"n/a\",\"n/a\",MAX(0,D2203-1))","v":0},{"$f":"IF(E2203=\"n/a\",\"n/a\",MAX(0,E2203-1))","v":0},{"$f":"IF(F2203=\"n/a\",\"n/a\",MAX(0,F2203-1))","v":0},{"$f":"IF(G2203=\"n/a\",\"n/a\",MAX(0,G2203-1))","v":0},{"$f":"IF(H2203=\"n/a\",\"n/a\",MAX(0,H2203-1))","v":0},{"$f":"IF(I2203=\"n/a\",\"n/a\",MAX(0,I2203-1))","v":0},{"$f":"IF(J2203=\"n/a\",\"n/a\",MAX(0,J2203-1))","v":0},{"$f":"IF(K2203=\"n/a\",\"n/a\",MAX(0,K2203-1))","v":0},{"$f":"IF(L2203=\"n/a\",\"n/a\",MAX(0,L2203-1))","v":0},{"$f":"IF(M2203=\"n/a\",\"n/a\",MAX(0,M2203-1))","v":0},{"$f":"IF(N2203=\"n/a\",\"n/a\",MAX(0,N2203-1))","v":0},{"$f":"IF(O2203=\"n/a\",\"n/a\",MAX(0,O2203-1))","v":0},{"$f":"IF(P2203=\"n/a\",\"n/a\",MAX(0,P2203-1))","v":0},{"$f":"IF(Q2203=\"n/a\",\"n/a\",MAX(0,Q2203-1))","v":0},{"$f":"IF(R2203=\"n/a\",\"n/a\",MAX(0,R2203-1))","v":0},{"$f":"IF(S2203=\"n/a\",\"n/a\",MAX(0,S2203-1))","v":0},{"$f":"IF(T2203=\"n/a\",\"n/a\",MAX(0,T2203-1))","v":0},{"$f":"IF(U2203=\"n/a\",\"n/a\",MAX(0,U2203-1))","v":0},{"$f":"IF(V2203=\"n/a\",\"n/a\",MAX(0,V2203-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2180)","v":"RL Capex 2020-21"},null,{"$f":"D2175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E2175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F2175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G2175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H2175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I2175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2175","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2175","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2175","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2175","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2175","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2175","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2175","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2175","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2175","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2175","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2175","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2175","v":0},{"$f":"IF(V2222=\"n/a\",\"n/a\",MAX(0,V2222-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2175","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2175<>\"n/a\",C2175<>\"n/a\"),IF(SUM(C2178:C2200)=0,0,IF((SUMPRODUCT(C2178:C2200,C2202:C2224)/SUM(C2178:C2200))<0,1,(SUMPRODUCT(C2178:C2200,C2202:C2224)/SUM(C2178:C2200)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2175<>\"n/a\",D2175<>\"n/a\"),IF(SUM(D2178:D2200)=0,0,IF((SUMPRODUCT(D2178:D2200,D2202:D2224)/SUM(D2178:D2200))<0,1,(SUMPRODUCT(D2178:D2200,D2202:D2224)/SUM(D2178:D2200)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2175<>\"n/a\",E2175<>\"n/a\"),IF(SUM(E2178:E2200)=0,0,IF((SUMPRODUCT(E2178:E2200,E2202:E2224)/SUM(E2178:E2200))<0,1,(SUMPRODUCT(E2178:E2200,E2202:E2224)/SUM(E2178:E2200)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 42",{"$f":"VLOOKUP($A2227,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2227,1,12,\"\"))","v":42},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A2228,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2228,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2228,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2228,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2228,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2228,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2228,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2228,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2228,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2228,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2228,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2228,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2228,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2228,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2228,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2228,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2228,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2228,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2228,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2228,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2228,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2228,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2228,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2228,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2228,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2228,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2228,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2228,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2228,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2228,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2228,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2228,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2228,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2228,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2228,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2228,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2228,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2228,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2228,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2228,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2228,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2228,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2228,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2228,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2228,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2228,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2228,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2228,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2228,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2228,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2228,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2228,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2228,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2228,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2228,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2228,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2228,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2228,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2228,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2228,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2228,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A2228,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2228,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2228,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2228,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2230=0,C2232=0),0,\nIF(AND(D2230<>0,C2232=0),(D2230/D$10),\nIF(AND(D2231<>0,C2232<>0),(C2232-(C2232/C2256))+(D2230/D$10),\nIF(C2256<1,0,(C2232-(C2232/C2256))))))","v":0},{"$f":"IF(AND(E2230=0,D2232=0),0,\nIF(AND(E2230<>0,D2232=0),(E2230/E$10),\nIF(AND(E2231<>0,D2232<>0),(D2232-(D2232/D2256))+(E2230/E$10),\nIF(D2256<1,0,(D2232-(D2232/D2256))))))","v":0},{"$f":"IF(AND(F2230=0,E2232=0),0,\nIF(AND(F2230<>0,E2232=0),(F2230/F$10),\nIF(AND(F2231<>0,E2232<>0),(E2232-(E2232/E2256))+(F2230/F$10),\nIF(E2256<1,0,(E2232-(E2232/E2256))))))","v":0},{"$f":"IF(AND(G2230=0,F2232=0),0,\nIF(AND(G2230<>0,F2232=0),(G2230/G$10),\nIF(AND(G2231<>0,F2232<>0),(F2232-(F2232/F2256))+(G2230/G$10),\nIF(F2256<1,0,(F2232-(F2232/F2256))))))","v":0},{"$f":"IF(AND(H2230=0,G2232=0),0,\nIF(AND(H2230<>0,G2232=0),(H2230/H$10),\nIF(AND(H2231<>0,G2232<>0),(G2232-(G2232/G2256))+(H2230/H$10),\nIF(G2256<1,0,(G2232-(G2232/G2256))))))","v":0},{"$f":"IF(AND(I2230=0,H2232=0),0,\nIF(AND(I2230<>0,H2232=0),(I2230/I$10),\nIF(AND(I2231<>0,H2232<>0),(H2232-(H2232/H2256))+(I2230/I$10),\nIF(H2256<1,0,(H2232-(H2232/H2256))))))","v":0},{"$f":"IF(AND(J2230=0,I2232=0),0,\nIF(AND(J2230<>0,I2232=0),(J2230/J$10),\nIF(AND(J2231<>0,I2232<>0),(I2232-(I2232/I2256))+(J2230/J$10),\nIF(I2256<1,0,(I2232-(I2232/I2256))))))","v":0},{"$f":"IF(AND(K2230=0,J2232=0),0,\nIF(AND(K2230<>0,J2232=0),(K2230/K$10),\nIF(AND(K2231<>0,J2232<>0),(J2232-(J2232/J2256))+(K2230/K$10),\nIF(J2256<1,0,(J2232-(J2232/J2256))))))","v":0},{"$f":"IF(AND(L2230=0,K2232=0),0,\nIF(AND(L2230<>0,K2232=0),(L2230/L$10),\nIF(AND(L2231<>0,K2232<>0),(K2232-(K2232/K2256))+(L2230/L$10),\nIF(K2256<1,0,(K2232-(K2232/K2256))))))","v":0},{"$f":"IF(AND(M2230=0,L2232=0),0,\nIF(AND(M2230<>0,L2232=0),(M2230/M$10),\nIF(AND(M2231<>0,L2232<>0),(L2232-(L2232/L2256))+(M2230/M$10),\nIF(L2256<1,0,(L2232-(L2232/L2256))))))","v":0},{"$f":"IF(AND(N2230=0,M2232=0),0,\nIF(AND(N2230<>0,M2232=0),(N2230/N$10),\nIF(AND(N2231<>0,M2232<>0),(M2232-(M2232/M2256))+(N2230/N$10),\nIF(M2256<1,0,(M2232-(M2232/M2256))))))","v":0},{"$f":"IF(AND(O2230=0,N2232=0),0,\nIF(AND(O2230<>0,N2232=0),(O2230/O$10),\nIF(AND(O2231<>0,N2232<>0),(N2232-(N2232/N2256))+(O2230/O$10),\nIF(N2256<1,0,(N2232-(N2232/N2256))))))","v":0},{"$f":"IF(AND(P2230=0,O2232=0),0,\nIF(AND(P2230<>0,O2232=0),(P2230/P$10),\nIF(AND(P2231<>0,O2232<>0),(O2232-(O2232/O2256))+(P2230/P$10),\nIF(O2256<1,0,(O2232-(O2232/O2256))))))","v":0},{"$f":"IF(AND(Q2230=0,P2232=0),0,\nIF(AND(Q2230<>0,P2232=0),(Q2230/Q$10),\nIF(AND(Q2231<>0,P2232<>0),(P2232-(P2232/P2256))+(Q2230/Q$10),\nIF(P2256<1,0,(P2232-(P2232/P2256))))))","v":0},{"$f":"IF(AND(R2230=0,Q2232=0),0,\nIF(AND(R2230<>0,Q2232=0),(R2230/R$10),\nIF(AND(R2231<>0,Q2232<>0),(Q2232-(Q2232/Q2256))+(R2230/R$10),\nIF(Q2256<1,0,(Q2232-(Q2232/Q2256))))))","v":0},{"$f":"IF(AND(S2230=0,R2232=0),0,\nIF(AND(S2230<>0,R2232=0),(S2230/S$10),\nIF(AND(S2231<>0,R2232<>0),(R2232-(R2232/R2256))+(S2230/S$10),\nIF(R2256<1,0,(R2232-(R2232/R2256))))))","v":0},{"$f":"IF(AND(T2230=0,S2232=0),0,\nIF(AND(T2230<>0,S2232=0),(T2230/T$10),\nIF(AND(T2231<>0,S2232<>0),(S2232-(S2232/S2256))+(T2230/T$10),\nIF(S2256<1,0,(S2232-(S2232/S2256))))))","v":0},{"$f":"IF(AND(U2230=0,T2232=0),0,\nIF(AND(U2230<>0,T2232=0),(U2230/U$10),\nIF(AND(U2231<>0,T2232<>0),(T2232-(T2232/T2256))+(U2230/U$10),\nIF(T2256<1,0,(T2232-(T2232/T2256))))))","v":0},{"$f":"IF(AND(V2230=0,U2232=0),0,\nIF(AND(V2230<>0,U2232=0),(V2230/V$10),\nIF(AND(V2231<>0,U2232<>0),(U2232-(U2232/U2256))+(V2230/V$10),\nIF(U2256<1,0,(U2232-(U2232/U2256))))))","v":0},{"$f":"IF(AND(W2230=0,V2232=0),0,\nIF(AND(W2230<>0,V2232=0),(W2230/W$10),\nIF(AND(W2231<>0,V2232<>0),(V2232-(V2232/V2256))+(W2230/W$10),\nIF(V2256<1,0,(V2232-(V2232/V2256))))))","v":0}]
[{"$f":"A2232+1","v":0},"Depreciated starting RAB",{"$f":"C2228/C$10","v":0},{"$f":"IF(C2257=\"n/a\",C2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,C2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,C2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(D2257=\"n/a\",D2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,D2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,D2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(E2257=\"n/a\",E2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,E2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,E2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(F2257=\"n/a\",F2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,F2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,F2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(G2257=\"n/a\",G2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,G2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,G2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(H2257=\"n/a\",H2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,H2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,H2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(I2257=\"n/a\",I2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,I2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,I2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(J2257=\"n/a\",J2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,J2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,J2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(K2257=\"n/a\",K2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,K2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,K2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(L2257=\"n/a\",L2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,L2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,L2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(M2257=\"n/a\",M2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,M2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,M2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(N2257=\"n/a\",N2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,N2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,N2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(O2257=\"n/a\",O2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,O2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,O2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(P2257=\"n/a\",P2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,P2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,P2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(Q2257=\"n/a\",Q2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,Q2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,Q2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(R2257=\"n/a\",R2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,R2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,R2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(S2257=\"n/a\",S2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,S2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,S2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(T2257=\"n/a\",T2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,T2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,T2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(U2257=\"n/a\",U2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,U2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,U2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(V2257=\"n/a\",V2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,V2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,V2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0}]
[{"$f":"A2233+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2234)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D2228*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2258=\"n/a\",D2234,IFERROR(IF((OFFSET($C2234,0,$A2234))<0,\nMIN(0,D2234-(OFFSET($C2234,0,$A2234)/(OFFSET($C2229,-$A2233,$A2234)))),\nMAX(0,D2234-(OFFSET($C2234,0,$A2234)/(OFFSET($C2229,-$A2233,$A2234))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E2228*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2259=\"n/a\",E2235,IFERROR(IF((OFFSET($C2235,0,$A2235))<0,\nMIN(0,E2235-(OFFSET($C2235,0,$A2235)/(OFFSET($C2230,-$A2234,$A2235)))),\nMAX(0,E2235-(OFFSET($C2235,0,$A2235)/(OFFSET($C2230,-$A2234,$A2235))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F2228*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2260=\"n/a\",F2236,IFERROR(IF((OFFSET($C2236,0,$A2236))<0,\nMIN(0,F2236-(OFFSET($C2236,0,$A2236)/(OFFSET($C2231,-$A2235,$A2236)))),\nMAX(0,F2236-(OFFSET($C2236,0,$A2236)/(OFFSET($C2231,-$A2235,$A2236))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G2228*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2261=\"n/a\",G2237,IFERROR(IF((OFFSET($C2237,0,$A2237))<0,\nMIN(0,G2237-(OFFSET($C2237,0,$A2237)/(OFFSET($C2232,-$A2236,$A2237)))),\nMAX(0,G2237-(OFFSET($C2237,0,$A2237)/(OFFSET($C2232,-$A2236,$A2237))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H2228*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2262=\"n/a\",H2238,IFERROR(IF((OFFSET($C2238,0,$A2238))<0,\nMIN(0,H2238-(OFFSET($C2238,0,$A2238)/(OFFSET($C2233,-$A2237,$A2238)))),\nMAX(0,H2238-(OFFSET($C2238,0,$A2238)/(OFFSET($C2233,-$A2237,$A2238))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I2228*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2263=\"n/a\",I2239,IFERROR(IF((OFFSET($C2239,0,$A2239))<0,\nMIN(0,I2239-(OFFSET($C2239,0,$A2239)/(OFFSET($C2234,-$A2238,$A2239)))),\nMAX(0,I2239-(OFFSET($C2239,0,$A2239)/(OFFSET($C2234,-$A2238,$A2239))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J2228*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2264=\"n/a\",J2240,IFERROR(IF((OFFSET($C2240,0,$A2240))<0,\nMIN(0,J2240-(OFFSET($C2240,0,$A2240)/(OFFSET($C2235,-$A2239,$A2240)))),\nMAX(0,J2240-(OFFSET($C2240,0,$A2240)/(OFFSET($C2235,-$A2239,$A2240))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K2228*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2265=\"n/a\",K2241,IFERROR(IF((OFFSET($C2241,0,$A2241))<0,\nMIN(0,K2241-(OFFSET($C2241,0,$A2241)/(OFFSET($C2236,-$A2240,$A2241)))),\nMAX(0,K2241-(OFFSET($C2241,0,$A2241)/(OFFSET($C2236,-$A2240,$A2241))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L2228*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2266=\"n/a\",L2242,IFERROR(IF((OFFSET($C2242,0,$A2242))<0,\nMIN(0,L2242-(OFFSET($C2242,0,$A2242)/(OFFSET($C2237,-$A2241,$A2242)))),\nMAX(0,L2242-(OFFSET($C2242,0,$A2242)/(OFFSET($C2237,-$A2241,$A2242))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2228*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2267=\"n/a\",M2243,IFERROR(IF((OFFSET($C2243,0,$A2243))<0,\nMIN(0,M2243-(OFFSET($C2243,0,$A2243)/(OFFSET($C2238,-$A2242,$A2243)))),\nMAX(0,M2243-(OFFSET($C2243,0,$A2243)/(OFFSET($C2238,-$A2242,$A2243))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2228*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2268=\"n/a\",N2244,IFERROR(IF((OFFSET($C2244,0,$A2244))<0,\nMIN(0,N2244-(OFFSET($C2244,0,$A2244)/(OFFSET($C2239,-$A2243,$A2244)))),\nMAX(0,N2244-(OFFSET($C2244,0,$A2244)/(OFFSET($C2239,-$A2243,$A2244))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2228*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2269=\"n/a\",O2245,IFERROR(IF((OFFSET($C2245,0,$A2245))<0,\nMIN(0,O2245-(OFFSET($C2245,0,$A2245)/(OFFSET($C2240,-$A2244,$A2245)))),\nMAX(0,O2245-(OFFSET($C2245,0,$A2245)/(OFFSET($C2240,-$A2244,$A2245))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2228*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2270=\"n/a\",P2246,IFERROR(IF((OFFSET($C2246,0,$A2246))<0,\nMIN(0,P2246-(OFFSET($C2246,0,$A2246)/(OFFSET($C2241,-$A2245,$A2246)))),\nMAX(0,P2246-(OFFSET($C2246,0,$A2246)/(OFFSET($C2241,-$A2245,$A2246))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2228*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2271=\"n/a\",Q2247,IFERROR(IF((OFFSET($C2247,0,$A2247))<0,\nMIN(0,Q2247-(OFFSET($C2247,0,$A2247)/(OFFSET($C2242,-$A2246,$A2247)))),\nMAX(0,Q2247-(OFFSET($C2247,0,$A2247)/(OFFSET($C2242,-$A2246,$A2247))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2228*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2272=\"n/a\",R2248,IFERROR(IF((OFFSET($C2248,0,$A2248))<0,\nMIN(0,R2248-(OFFSET($C2248,0,$A2248)/(OFFSET($C2243,-$A2247,$A2248)))),\nMAX(0,R2248-(OFFSET($C2248,0,$A2248)/(OFFSET($C2243,-$A2247,$A2248))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2228*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2273=\"n/a\",S2249,IFERROR(IF((OFFSET($C2249,0,$A2249))<0,\nMIN(0,S2249-(OFFSET($C2249,0,$A2249)/(OFFSET($C2244,-$A2248,$A2249)))),\nMAX(0,S2249-(OFFSET($C2249,0,$A2249)/(OFFSET($C2244,-$A2248,$A2249))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2228*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2274=\"n/a\",T2250,IFERROR(IF((OFFSET($C2250,0,$A2250))<0,\nMIN(0,T2250-(OFFSET($C2250,0,$A2250)/(OFFSET($C2245,-$A2249,$A2250)))),\nMAX(0,T2250-(OFFSET($C2250,0,$A2250)/(OFFSET($C2245,-$A2249,$A2250))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2228*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2275=\"n/a\",U2251,IFERROR(IF((OFFSET($C2251,0,$A2251))<0,\nMIN(0,U2251-(OFFSET($C2251,0,$A2251)/(OFFSET($C2246,-$A2250,$A2251)))),\nMAX(0,U2251-(OFFSET($C2251,0,$A2251)/(OFFSET($C2246,-$A2250,$A2251))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2228*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2276=\"n/a\",V2252,IFERROR(IF((OFFSET($C2252,0,$A2252))<0,\nMIN(0,V2252-(OFFSET($C2252,0,$A2252)/(OFFSET($C2247,-$A2251,$A2252)))),\nMAX(0,V2252-(OFFSET($C2252,0,$A2252)/(OFFSET($C2247,-$A2251,$A2252))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2253)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2228*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2256<1,D2230=0),0,\nIF(D2230=0,C2256-1,\nIF(C2256<1,D2231,\n(((C2256-1)*(C2232-(C2232/(C2256))))+((D2230/D$10)*D2231))/(D2232))))","v":0},{"$f":"IF(AND(D2256<1,E2230=0),0,\nIF(E2230=0,D2256-1,\nIF(D2256<1,E2231,\n(((D2256-1)*(D2232-(D2232/(D2256))))+((E2230/E$10)*E2231))/(E2232))))","v":0},{"$f":"IF(AND(E2256<1,F2230=0),0,\nIF(F2230=0,E2256-1,\nIF(E2256<1,F2231,\n(((E2256-1)*(E2232-(E2232/(E2256))))+((F2230/F$10)*F2231))/(F2232))))","v":0},{"$f":"IF(AND(F2256<1,G2230=0),0,\nIF(G2230=0,F2256-1,\nIF(F2256<1,G2231,\n(((F2256-1)*(F2232-(F2232/(F2256))))+((G2230/G$10)*G2231))/(G2232))))","v":0},{"$f":"IF(AND(G2256<1,H2230=0),0,\nIF(H2230=0,G2256-1,\nIF(G2256<1,H2231,\n(((G2256-1)*(G2232-(G2232/(G2256))))+((H2230/H$10)*H2231))/(H2232))))","v":0},{"$f":"IF(AND(H2256<1,I2230=0),0,\nIF(I2230=0,H2256-1,\nIF(H2256<1,I2231,\n(((H2256-1)*(H2232-(H2232/(H2256))))+((I2230/I$10)*I2231))/(I2232))))","v":0},{"$f":"IF(AND(I2256<1,J2230=0),0,\nIF(J2230=0,I2256-1,\nIF(I2256<1,J2231,\n(((I2256-1)*(I2232-(I2232/(I2256))))+((J2230/J$10)*J2231))/(J2232))))","v":0},{"$f":"IF(AND(J2256<1,K2230=0),0,\nIF(K2230=0,J2256-1,\nIF(J2256<1,K2231,\n(((J2256-1)*(J2232-(J2232/(J2256))))+((K2230/K$10)*K2231))/(K2232))))","v":0},{"$f":"IF(AND(K2256<1,L2230=0),0,\nIF(L2230=0,K2256-1,\nIF(K2256<1,L2231,\n(((K2256-1)*(K2232-(K2232/(K2256))))+((L2230/L$10)*L2231))/(L2232))))","v":0},{"$f":"IF(AND(L2256<1,M2230=0),0,\nIF(M2230=0,L2256-1,\nIF(L2256<1,M2231,\n(((L2256-1)*(L2232-(L2232/(L2256))))+((M2230/M$10)*M2231))/(M2232))))","v":0},{"$f":"IF(AND(M2256<1,N2230=0),0,\nIF(N2230=0,M2256-1,\nIF(M2256<1,N2231,\n(((M2256-1)*(M2232-(M2232/(M2256))))+((N2230/N$10)*N2231))/(N2232))))","v":0},{"$f":"IF(AND(N2256<1,O2230=0),0,\nIF(O2230=0,N2256-1,\nIF(N2256<1,O2231,\n(((N2256-1)*(N2232-(N2232/(N2256))))+((O2230/O$10)*O2231))/(O2232))))","v":0},{"$f":"IF(AND(O2256<1,P2230=0),0,\nIF(P2230=0,O2256-1,\nIF(O2256<1,P2231,\n(((O2256-1)*(O2232-(O2232/(O2256))))+((P2230/P$10)*P2231))/(P2232))))","v":0},{"$f":"IF(AND(P2256<1,Q2230=0),0,\nIF(Q2230=0,P2256-1,\nIF(P2256<1,Q2231,\n(((P2256-1)*(P2232-(P2232/(P2256))))+((Q2230/Q$10)*Q2231))/(Q2232))))","v":0},{"$f":"IF(AND(Q2256<1,R2230=0),0,\nIF(R2230=0,Q2256-1,\nIF(Q2256<1,R2231,\n(((Q2256-1)*(Q2232-(Q2232/(Q2256))))+((R2230/R$10)*R2231))/(R2232))))","v":0},{"$f":"IF(AND(R2256<1,S2230=0),0,\nIF(S2230=0,R2256-1,\nIF(R2256<1,S2231,\n(((R2256-1)*(R2232-(R2232/(R2256))))+((S2230/S$10)*S2231))/(S2232))))","v":0},{"$f":"IF(AND(S2256<1,T2230=0),0,\nIF(T2230=0,S2256-1,\nIF(S2256<1,T2231,\n(((S2256-1)*(S2232-(S2232/(S2256))))+((T2230/T$10)*T2231))/(T2232))))","v":0},{"$f":"IF(AND(T2256<1,U2230=0),0,\nIF(U2230=0,T2256-1,\nIF(T2256<1,U2231,\n(((T2256-1)*(T2232-(T2232/(T2256))))+((U2230/U$10)*U2231))/(U2232))))","v":0},{"$f":"IF(AND(U2256<1,V2230=0),0,\nIF(V2230=0,U2256-1,\nIF(U2256<1,V2231,\n(((U2256-1)*(U2232-(U2232/(U2256))))+((V2230/V$10)*V2231))/(V2232))))","v":0},{"$f":"IF(AND(V2256<1,W2230=0),0,\nIF(W2230=0,V2256-1,\nIF(V2256<1,W2231,\n(((V2256-1)*(V2232-(V2232/(V2256))))+((W2230/W$10)*W2231))/(W2232))))","v":0}]
[null,"RL Start RAB",{"$f":"C2229","v":0},{"$f":"IF(C2257=\"n/a\",\"n/a\",MAX(0,C2257-1))","v":0},{"$f":"IF(D2257=\"n/a\",\"n/a\",MAX(0,D2257-1))","v":0},{"$f":"IF(E2257=\"n/a\",\"n/a\",MAX(0,E2257-1))","v":0},{"$f":"IF(F2257=\"n/a\",\"n/a\",MAX(0,F2257-1))","v":0},{"$f":"IF(G2257=\"n/a\",\"n/a\",MAX(0,G2257-1))","v":0},{"$f":"IF(H2257=\"n/a\",\"n/a\",MAX(0,H2257-1))","v":0},{"$f":"IF(I2257=\"n/a\",\"n/a\",MAX(0,I2257-1))","v":0},{"$f":"IF(J2257=\"n/a\",\"n/a\",MAX(0,J2257-1))","v":0},{"$f":"IF(K2257=\"n/a\",\"n/a\",MAX(0,K2257-1))","v":0},{"$f":"IF(L2257=\"n/a\",\"n/a\",MAX(0,L2257-1))","v":0},{"$f":"IF(M2257=\"n/a\",\"n/a\",MAX(0,M2257-1))","v":0},{"$f":"IF(N2257=\"n/a\",\"n/a\",MAX(0,N2257-1))","v":0},{"$f":"IF(O2257=\"n/a\",\"n/a\",MAX(0,O2257-1))","v":0},{"$f":"IF(P2257=\"n/a\",\"n/a\",MAX(0,P2257-1))","v":0},{"$f":"IF(Q2257=\"n/a\",\"n/a\",MAX(0,Q2257-1))","v":0},{"$f":"IF(R2257=\"n/a\",\"n/a\",MAX(0,R2257-1))","v":0},{"$f":"IF(S2257=\"n/a\",\"n/a\",MAX(0,S2257-1))","v":0},{"$f":"IF(T2257=\"n/a\",\"n/a\",MAX(0,T2257-1))","v":0},{"$f":"IF(U2257=\"n/a\",\"n/a\",MAX(0,U2257-1))","v":0},{"$f":"IF(V2257=\"n/a\",\"n/a\",MAX(0,V2257-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2234)","v":"RL Capex 2020-21"},null,{"$f":"D2229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E2229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F2229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G2229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H2229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I2229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2229","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2229","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2229","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2229","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2229","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2229","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2229","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2229","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2229","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2229","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2229","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2229","v":0},{"$f":"IF(V2276=\"n/a\",\"n/a\",MAX(0,V2276-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2229","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2229<>\"n/a\",C2229<>\"n/a\"),IF(SUM(C2232:C2254)=0,0,IF((SUMPRODUCT(C2232:C2254,C2256:C2278)/SUM(C2232:C2254))<0,1,(SUMPRODUCT(C2232:C2254,C2256:C2278)/SUM(C2232:C2254)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2229<>\"n/a\",D2229<>\"n/a\"),IF(SUM(D2232:D2254)=0,0,IF((SUMPRODUCT(D2232:D2254,D2256:D2278)/SUM(D2232:D2254))<0,1,(SUMPRODUCT(D2232:D2254,D2256:D2278)/SUM(D2232:D2254)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2229<>\"n/a\",E2229<>\"n/a\"),IF(SUM(E2232:E2254)=0,0,IF((SUMPRODUCT(E2232:E2254,E2256:E2278)/SUM(E2232:E2254))<0,1,(SUMPRODUCT(E2232:E2254,E2256:E2278)/SUM(E2232:E2254)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 43",{"$f":"VLOOKUP($A2281,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2281,1,12,\"\"))","v":43},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A2282,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2282,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2282,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2282,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2282,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2282,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2282,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2282,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2282,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2282,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2282,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2282,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2282,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2282,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2282,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2282,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2282,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2282,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2282,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2282,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2282,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2282,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2282,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2282,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2282,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2282,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2282,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2282,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2282,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2282,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2282,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2282,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2282,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2282,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2282,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2282,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2282,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2282,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2282,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2282,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2282,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2282,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2282,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2282,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2282,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2282,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2282,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2282,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2282,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2282,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2282,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2282,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2282,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2282,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2282,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2282,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2282,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2282,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2282,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2282,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2282,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A2282,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2282,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2282,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2282,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2284=0,C2286=0),0,\nIF(AND(D2284<>0,C2286=0),(D2284/D$10),\nIF(AND(D2285<>0,C2286<>0),(C2286-(C2286/C2310))+(D2284/D$10),\nIF(C2310<1,0,(C2286-(C2286/C2310))))))","v":0},{"$f":"IF(AND(E2284=0,D2286=0),0,\nIF(AND(E2284<>0,D2286=0),(E2284/E$10),\nIF(AND(E2285<>0,D2286<>0),(D2286-(D2286/D2310))+(E2284/E$10),\nIF(D2310<1,0,(D2286-(D2286/D2310))))))","v":0},{"$f":"IF(AND(F2284=0,E2286=0),0,\nIF(AND(F2284<>0,E2286=0),(F2284/F$10),\nIF(AND(F2285<>0,E2286<>0),(E2286-(E2286/E2310))+(F2284/F$10),\nIF(E2310<1,0,(E2286-(E2286/E2310))))))","v":0},{"$f":"IF(AND(G2284=0,F2286=0),0,\nIF(AND(G2284<>0,F2286=0),(G2284/G$10),\nIF(AND(G2285<>0,F2286<>0),(F2286-(F2286/F2310))+(G2284/G$10),\nIF(F2310<1,0,(F2286-(F2286/F2310))))))","v":0},{"$f":"IF(AND(H2284=0,G2286=0),0,\nIF(AND(H2284<>0,G2286=0),(H2284/H$10),\nIF(AND(H2285<>0,G2286<>0),(G2286-(G2286/G2310))+(H2284/H$10),\nIF(G2310<1,0,(G2286-(G2286/G2310))))))","v":0},{"$f":"IF(AND(I2284=0,H2286=0),0,\nIF(AND(I2284<>0,H2286=0),(I2284/I$10),\nIF(AND(I2285<>0,H2286<>0),(H2286-(H2286/H2310))+(I2284/I$10),\nIF(H2310<1,0,(H2286-(H2286/H2310))))))","v":0},{"$f":"IF(AND(J2284=0,I2286=0),0,\nIF(AND(J2284<>0,I2286=0),(J2284/J$10),\nIF(AND(J2285<>0,I2286<>0),(I2286-(I2286/I2310))+(J2284/J$10),\nIF(I2310<1,0,(I2286-(I2286/I2310))))))","v":0},{"$f":"IF(AND(K2284=0,J2286=0),0,\nIF(AND(K2284<>0,J2286=0),(K2284/K$10),\nIF(AND(K2285<>0,J2286<>0),(J2286-(J2286/J2310))+(K2284/K$10),\nIF(J2310<1,0,(J2286-(J2286/J2310))))))","v":0},{"$f":"IF(AND(L2284=0,K2286=0),0,\nIF(AND(L2284<>0,K2286=0),(L2284/L$10),\nIF(AND(L2285<>0,K2286<>0),(K2286-(K2286/K2310))+(L2284/L$10),\nIF(K2310<1,0,(K2286-(K2286/K2310))))))","v":0},{"$f":"IF(AND(M2284=0,L2286=0),0,\nIF(AND(M2284<>0,L2286=0),(M2284/M$10),\nIF(AND(M2285<>0,L2286<>0),(L2286-(L2286/L2310))+(M2284/M$10),\nIF(L2310<1,0,(L2286-(L2286/L2310))))))","v":0},{"$f":"IF(AND(N2284=0,M2286=0),0,\nIF(AND(N2284<>0,M2286=0),(N2284/N$10),\nIF(AND(N2285<>0,M2286<>0),(M2286-(M2286/M2310))+(N2284/N$10),\nIF(M2310<1,0,(M2286-(M2286/M2310))))))","v":0},{"$f":"IF(AND(O2284=0,N2286=0),0,\nIF(AND(O2284<>0,N2286=0),(O2284/O$10),\nIF(AND(O2285<>0,N2286<>0),(N2286-(N2286/N2310))+(O2284/O$10),\nIF(N2310<1,0,(N2286-(N2286/N2310))))))","v":0},{"$f":"IF(AND(P2284=0,O2286=0),0,\nIF(AND(P2284<>0,O2286=0),(P2284/P$10),\nIF(AND(P2285<>0,O2286<>0),(O2286-(O2286/O2310))+(P2284/P$10),\nIF(O2310<1,0,(O2286-(O2286/O2310))))))","v":0},{"$f":"IF(AND(Q2284=0,P2286=0),0,\nIF(AND(Q2284<>0,P2286=0),(Q2284/Q$10),\nIF(AND(Q2285<>0,P2286<>0),(P2286-(P2286/P2310))+(Q2284/Q$10),\nIF(P2310<1,0,(P2286-(P2286/P2310))))))","v":0},{"$f":"IF(AND(R2284=0,Q2286=0),0,\nIF(AND(R2284<>0,Q2286=0),(R2284/R$10),\nIF(AND(R2285<>0,Q2286<>0),(Q2286-(Q2286/Q2310))+(R2284/R$10),\nIF(Q2310<1,0,(Q2286-(Q2286/Q2310))))))","v":0},{"$f":"IF(AND(S2284=0,R2286=0),0,\nIF(AND(S2284<>0,R2286=0),(S2284/S$10),\nIF(AND(S2285<>0,R2286<>0),(R2286-(R2286/R2310))+(S2284/S$10),\nIF(R2310<1,0,(R2286-(R2286/R2310))))))","v":0},{"$f":"IF(AND(T2284=0,S2286=0),0,\nIF(AND(T2284<>0,S2286=0),(T2284/T$10),\nIF(AND(T2285<>0,S2286<>0),(S2286-(S2286/S2310))+(T2284/T$10),\nIF(S2310<1,0,(S2286-(S2286/S2310))))))","v":0},{"$f":"IF(AND(U2284=0,T2286=0),0,\nIF(AND(U2284<>0,T2286=0),(U2284/U$10),\nIF(AND(U2285<>0,T2286<>0),(T2286-(T2286/T2310))+(U2284/U$10),\nIF(T2310<1,0,(T2286-(T2286/T2310))))))","v":0},{"$f":"IF(AND(V2284=0,U2286=0),0,\nIF(AND(V2284<>0,U2286=0),(V2284/V$10),\nIF(AND(V2285<>0,U2286<>0),(U2286-(U2286/U2310))+(V2284/V$10),\nIF(U2310<1,0,(U2286-(U2286/U2310))))))","v":0},{"$f":"IF(AND(W2284=0,V2286=0),0,\nIF(AND(W2284<>0,V2286=0),(W2284/W$10),\nIF(AND(W2285<>0,V2286<>0),(V2286-(V2286/V2310))+(W2284/W$10),\nIF(V2310<1,0,(V2286-(V2286/V2310))))))","v":0}]
[{"$f":"A2286+1","v":0},"Depreciated starting RAB",{"$f":"C2282/C$10","v":0},{"$f":"IF(C2311=\"n/a\",C2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,C2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,C2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(D2311=\"n/a\",D2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,D2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,D2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(E2311=\"n/a\",E2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,E2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,E2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(F2311=\"n/a\",F2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,F2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,F2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(G2311=\"n/a\",G2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,G2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,G2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(H2311=\"n/a\",H2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,H2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,H2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(I2311=\"n/a\",I2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,I2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,I2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(J2311=\"n/a\",J2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,J2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,J2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(K2311=\"n/a\",K2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,K2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,K2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(L2311=\"n/a\",L2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,L2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,L2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(M2311=\"n/a\",M2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,M2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,M2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(N2311=\"n/a\",N2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,N2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,N2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(O2311=\"n/a\",O2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,O2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,O2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(P2311=\"n/a\",P2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,P2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,P2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(Q2311=\"n/a\",Q2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,Q2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,Q2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(R2311=\"n/a\",R2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,R2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,R2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(S2311=\"n/a\",S2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,S2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,S2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(T2311=\"n/a\",T2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,T2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,T2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(U2311=\"n/a\",U2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,U2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,U2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(V2311=\"n/a\",V2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,V2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,V2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0}]
[{"$f":"A2287+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2288)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D2282*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2312=\"n/a\",D2288,IFERROR(IF((OFFSET($C2288,0,$A2288))<0,\nMIN(0,D2288-(OFFSET($C2288,0,$A2288)/(OFFSET($C2283,-$A2287,$A2288)))),\nMAX(0,D2288-(OFFSET($C2288,0,$A2288)/(OFFSET($C2283,-$A2287,$A2288))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E2282*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2313=\"n/a\",E2289,IFERROR(IF((OFFSET($C2289,0,$A2289))<0,\nMIN(0,E2289-(OFFSET($C2289,0,$A2289)/(OFFSET($C2284,-$A2288,$A2289)))),\nMAX(0,E2289-(OFFSET($C2289,0,$A2289)/(OFFSET($C2284,-$A2288,$A2289))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F2282*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2314=\"n/a\",F2290,IFERROR(IF((OFFSET($C2290,0,$A2290))<0,\nMIN(0,F2290-(OFFSET($C2290,0,$A2290)/(OFFSET($C2285,-$A2289,$A2290)))),\nMAX(0,F2290-(OFFSET($C2290,0,$A2290)/(OFFSET($C2285,-$A2289,$A2290))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G2282*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2315=\"n/a\",G2291,IFERROR(IF((OFFSET($C2291,0,$A2291))<0,\nMIN(0,G2291-(OFFSET($C2291,0,$A2291)/(OFFSET($C2286,-$A2290,$A2291)))),\nMAX(0,G2291-(OFFSET($C2291,0,$A2291)/(OFFSET($C2286,-$A2290,$A2291))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H2282*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2316=\"n/a\",H2292,IFERROR(IF((OFFSET($C2292,0,$A2292))<0,\nMIN(0,H2292-(OFFSET($C2292,0,$A2292)/(OFFSET($C2287,-$A2291,$A2292)))),\nMAX(0,H2292-(OFFSET($C2292,0,$A2292)/(OFFSET($C2287,-$A2291,$A2292))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I2282*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2317=\"n/a\",I2293,IFERROR(IF((OFFSET($C2293,0,$A2293))<0,\nMIN(0,I2293-(OFFSET($C2293,0,$A2293)/(OFFSET($C2288,-$A2292,$A2293)))),\nMAX(0,I2293-(OFFSET($C2293,0,$A2293)/(OFFSET($C2288,-$A2292,$A2293))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J2282*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2318=\"n/a\",J2294,IFERROR(IF((OFFSET($C2294,0,$A2294))<0,\nMIN(0,J2294-(OFFSET($C2294,0,$A2294)/(OFFSET($C2289,-$A2293,$A2294)))),\nMAX(0,J2294-(OFFSET($C2294,0,$A2294)/(OFFSET($C2289,-$A2293,$A2294))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K2282*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2319=\"n/a\",K2295,IFERROR(IF((OFFSET($C2295,0,$A2295))<0,\nMIN(0,K2295-(OFFSET($C2295,0,$A2295)/(OFFSET($C2290,-$A2294,$A2295)))),\nMAX(0,K2295-(OFFSET($C2295,0,$A2295)/(OFFSET($C2290,-$A2294,$A2295))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L2282*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2320=\"n/a\",L2296,IFERROR(IF((OFFSET($C2296,0,$A2296))<0,\nMIN(0,L2296-(OFFSET($C2296,0,$A2296)/(OFFSET($C2291,-$A2295,$A2296)))),\nMAX(0,L2296-(OFFSET($C2296,0,$A2296)/(OFFSET($C2291,-$A2295,$A2296))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2282*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2321=\"n/a\",M2297,IFERROR(IF((OFFSET($C2297,0,$A2297))<0,\nMIN(0,M2297-(OFFSET($C2297,0,$A2297)/(OFFSET($C2292,-$A2296,$A2297)))),\nMAX(0,M2297-(OFFSET($C2297,0,$A2297)/(OFFSET($C2292,-$A2296,$A2297))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2282*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2322=\"n/a\",N2298,IFERROR(IF((OFFSET($C2298,0,$A2298))<0,\nMIN(0,N2298-(OFFSET($C2298,0,$A2298)/(OFFSET($C2293,-$A2297,$A2298)))),\nMAX(0,N2298-(OFFSET($C2298,0,$A2298)/(OFFSET($C2293,-$A2297,$A2298))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2282*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2323=\"n/a\",O2299,IFERROR(IF((OFFSET($C2299,0,$A2299))<0,\nMIN(0,O2299-(OFFSET($C2299,0,$A2299)/(OFFSET($C2294,-$A2298,$A2299)))),\nMAX(0,O2299-(OFFSET($C2299,0,$A2299)/(OFFSET($C2294,-$A2298,$A2299))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2282*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2324=\"n/a\",P2300,IFERROR(IF((OFFSET($C2300,0,$A2300))<0,\nMIN(0,P2300-(OFFSET($C2300,0,$A2300)/(OFFSET($C2295,-$A2299,$A2300)))),\nMAX(0,P2300-(OFFSET($C2300,0,$A2300)/(OFFSET($C2295,-$A2299,$A2300))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2282*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2325=\"n/a\",Q2301,IFERROR(IF((OFFSET($C2301,0,$A2301))<0,\nMIN(0,Q2301-(OFFSET($C2301,0,$A2301)/(OFFSET($C2296,-$A2300,$A2301)))),\nMAX(0,Q2301-(OFFSET($C2301,0,$A2301)/(OFFSET($C2296,-$A2300,$A2301))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2282*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2326=\"n/a\",R2302,IFERROR(IF((OFFSET($C2302,0,$A2302))<0,\nMIN(0,R2302-(OFFSET($C2302,0,$A2302)/(OFFSET($C2297,-$A2301,$A2302)))),\nMAX(0,R2302-(OFFSET($C2302,0,$A2302)/(OFFSET($C2297,-$A2301,$A2302))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2282*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2327=\"n/a\",S2303,IFERROR(IF((OFFSET($C2303,0,$A2303))<0,\nMIN(0,S2303-(OFFSET($C2303,0,$A2303)/(OFFSET($C2298,-$A2302,$A2303)))),\nMAX(0,S2303-(OFFSET($C2303,0,$A2303)/(OFFSET($C2298,-$A2302,$A2303))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2282*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2328=\"n/a\",T2304,IFERROR(IF((OFFSET($C2304,0,$A2304))<0,\nMIN(0,T2304-(OFFSET($C2304,0,$A2304)/(OFFSET($C2299,-$A2303,$A2304)))),\nMAX(0,T2304-(OFFSET($C2304,0,$A2304)/(OFFSET($C2299,-$A2303,$A2304))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2282*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2329=\"n/a\",U2305,IFERROR(IF((OFFSET($C2305,0,$A2305))<0,\nMIN(0,U2305-(OFFSET($C2305,0,$A2305)/(OFFSET($C2300,-$A2304,$A2305)))),\nMAX(0,U2305-(OFFSET($C2305,0,$A2305)/(OFFSET($C2300,-$A2304,$A2305))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2282*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2330=\"n/a\",V2306,IFERROR(IF((OFFSET($C2306,0,$A2306))<0,\nMIN(0,V2306-(OFFSET($C2306,0,$A2306)/(OFFSET($C2301,-$A2305,$A2306)))),\nMAX(0,V2306-(OFFSET($C2306,0,$A2306)/(OFFSET($C2301,-$A2305,$A2306))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2307)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2282*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2310<1,D2284=0),0,\nIF(D2284=0,C2310-1,\nIF(C2310<1,D2285,\n(((C2310-1)*(C2286-(C2286/(C2310))))+((D2284/D$10)*D2285))/(D2286))))","v":0},{"$f":"IF(AND(D2310<1,E2284=0),0,\nIF(E2284=0,D2310-1,\nIF(D2310<1,E2285,\n(((D2310-1)*(D2286-(D2286/(D2310))))+((E2284/E$10)*E2285))/(E2286))))","v":0},{"$f":"IF(AND(E2310<1,F2284=0),0,\nIF(F2284=0,E2310-1,\nIF(E2310<1,F2285,\n(((E2310-1)*(E2286-(E2286/(E2310))))+((F2284/F$10)*F2285))/(F2286))))","v":0},{"$f":"IF(AND(F2310<1,G2284=0),0,\nIF(G2284=0,F2310-1,\nIF(F2310<1,G2285,\n(((F2310-1)*(F2286-(F2286/(F2310))))+((G2284/G$10)*G2285))/(G2286))))","v":0},{"$f":"IF(AND(G2310<1,H2284=0),0,\nIF(H2284=0,G2310-1,\nIF(G2310<1,H2285,\n(((G2310-1)*(G2286-(G2286/(G2310))))+((H2284/H$10)*H2285))/(H2286))))","v":0},{"$f":"IF(AND(H2310<1,I2284=0),0,\nIF(I2284=0,H2310-1,\nIF(H2310<1,I2285,\n(((H2310-1)*(H2286-(H2286/(H2310))))+((I2284/I$10)*I2285))/(I2286))))","v":0},{"$f":"IF(AND(I2310<1,J2284=0),0,\nIF(J2284=0,I2310-1,\nIF(I2310<1,J2285,\n(((I2310-1)*(I2286-(I2286/(I2310))))+((J2284/J$10)*J2285))/(J2286))))","v":0},{"$f":"IF(AND(J2310<1,K2284=0),0,\nIF(K2284=0,J2310-1,\nIF(J2310<1,K2285,\n(((J2310-1)*(J2286-(J2286/(J2310))))+((K2284/K$10)*K2285))/(K2286))))","v":0},{"$f":"IF(AND(K2310<1,L2284=0),0,\nIF(L2284=0,K2310-1,\nIF(K2310<1,L2285,\n(((K2310-1)*(K2286-(K2286/(K2310))))+((L2284/L$10)*L2285))/(L2286))))","v":0},{"$f":"IF(AND(L2310<1,M2284=0),0,\nIF(M2284=0,L2310-1,\nIF(L2310<1,M2285,\n(((L2310-1)*(L2286-(L2286/(L2310))))+((M2284/M$10)*M2285))/(M2286))))","v":0},{"$f":"IF(AND(M2310<1,N2284=0),0,\nIF(N2284=0,M2310-1,\nIF(M2310<1,N2285,\n(((M2310-1)*(M2286-(M2286/(M2310))))+((N2284/N$10)*N2285))/(N2286))))","v":0},{"$f":"IF(AND(N2310<1,O2284=0),0,\nIF(O2284=0,N2310-1,\nIF(N2310<1,O2285,\n(((N2310-1)*(N2286-(N2286/(N2310))))+((O2284/O$10)*O2285))/(O2286))))","v":0},{"$f":"IF(AND(O2310<1,P2284=0),0,\nIF(P2284=0,O2310-1,\nIF(O2310<1,P2285,\n(((O2310-1)*(O2286-(O2286/(O2310))))+((P2284/P$10)*P2285))/(P2286))))","v":0},{"$f":"IF(AND(P2310<1,Q2284=0),0,\nIF(Q2284=0,P2310-1,\nIF(P2310<1,Q2285,\n(((P2310-1)*(P2286-(P2286/(P2310))))+((Q2284/Q$10)*Q2285))/(Q2286))))","v":0},{"$f":"IF(AND(Q2310<1,R2284=0),0,\nIF(R2284=0,Q2310-1,\nIF(Q2310<1,R2285,\n(((Q2310-1)*(Q2286-(Q2286/(Q2310))))+((R2284/R$10)*R2285))/(R2286))))","v":0},{"$f":"IF(AND(R2310<1,S2284=0),0,\nIF(S2284=0,R2310-1,\nIF(R2310<1,S2285,\n(((R2310-1)*(R2286-(R2286/(R2310))))+((S2284/S$10)*S2285))/(S2286))))","v":0},{"$f":"IF(AND(S2310<1,T2284=0),0,\nIF(T2284=0,S2310-1,\nIF(S2310<1,T2285,\n(((S2310-1)*(S2286-(S2286/(S2310))))+((T2284/T$10)*T2285))/(T2286))))","v":0},{"$f":"IF(AND(T2310<1,U2284=0),0,\nIF(U2284=0,T2310-1,\nIF(T2310<1,U2285,\n(((T2310-1)*(T2286-(T2286/(T2310))))+((U2284/U$10)*U2285))/(U2286))))","v":0},{"$f":"IF(AND(U2310<1,V2284=0),0,\nIF(V2284=0,U2310-1,\nIF(U2310<1,V2285,\n(((U2310-1)*(U2286-(U2286/(U2310))))+((V2284/V$10)*V2285))/(V2286))))","v":0},{"$f":"IF(AND(V2310<1,W2284=0),0,\nIF(W2284=0,V2310-1,\nIF(V2310<1,W2285,\n(((V2310-1)*(V2286-(V2286/(V2310))))+((W2284/W$10)*W2285))/(W2286))))","v":0}]
[null,"RL Start RAB",{"$f":"C2283","v":0},{"$f":"IF(C2311=\"n/a\",\"n/a\",MAX(0,C2311-1))","v":0},{"$f":"IF(D2311=\"n/a\",\"n/a\",MAX(0,D2311-1))","v":0},{"$f":"IF(E2311=\"n/a\",\"n/a\",MAX(0,E2311-1))","v":0},{"$f":"IF(F2311=\"n/a\",\"n/a\",MAX(0,F2311-1))","v":0},{"$f":"IF(G2311=\"n/a\",\"n/a\",MAX(0,G2311-1))","v":0},{"$f":"IF(H2311=\"n/a\",\"n/a\",MAX(0,H2311-1))","v":0},{"$f":"IF(I2311=\"n/a\",\"n/a\",MAX(0,I2311-1))","v":0},{"$f":"IF(J2311=\"n/a\",\"n/a\",MAX(0,J2311-1))","v":0},{"$f":"IF(K2311=\"n/a\",\"n/a\",MAX(0,K2311-1))","v":0},{"$f":"IF(L2311=\"n/a\",\"n/a\",MAX(0,L2311-1))","v":0},{"$f":"IF(M2311=\"n/a\",\"n/a\",MAX(0,M2311-1))","v":0},{"$f":"IF(N2311=\"n/a\",\"n/a\",MAX(0,N2311-1))","v":0},{"$f":"IF(O2311=\"n/a\",\"n/a\",MAX(0,O2311-1))","v":0},{"$f":"IF(P2311=\"n/a\",\"n/a\",MAX(0,P2311-1))","v":0},{"$f":"IF(Q2311=\"n/a\",\"n/a\",MAX(0,Q2311-1))","v":0},{"$f":"IF(R2311=\"n/a\",\"n/a\",MAX(0,R2311-1))","v":0},{"$f":"IF(S2311=\"n/a\",\"n/a\",MAX(0,S2311-1))","v":0},{"$f":"IF(T2311=\"n/a\",\"n/a\",MAX(0,T2311-1))","v":0},{"$f":"IF(U2311=\"n/a\",\"n/a\",MAX(0,U2311-1))","v":0},{"$f":"IF(V2311=\"n/a\",\"n/a\",MAX(0,V2311-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2288)","v":"RL Capex 2020-21"},null,{"$f":"D2283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E2283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F2283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G2283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H2283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I2283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2283","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2283","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2283","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2283","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2283","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2283","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2283","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2283","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2283","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2283","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2283","v":0},{"$f":"IF(V2330=\"n/a\",\"n/a\",MAX(0,V2330-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2283","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2283<>\"n/a\",C2283<>\"n/a\"),IF(SUM(C2286:C2308)=0,0,IF((SUMPRODUCT(C2286:C2308,C2310:C2332)/SUM(C2286:C2308))<0,1,(SUMPRODUCT(C2286:C2308,C2310:C2332)/SUM(C2286:C2308)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2283<>\"n/a\",D2283<>\"n/a\"),IF(SUM(D2286:D2308)=0,0,IF((SUMPRODUCT(D2286:D2308,D2310:D2332)/SUM(D2286:D2308))<0,1,(SUMPRODUCT(D2286:D2308,D2310:D2332)/SUM(D2286:D2308)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2283<>\"n/a\",E2283<>\"n/a\"),IF(SUM(E2286:E2308)=0,0,IF((SUMPRODUCT(E2286:E2308,E2310:E2332)/SUM(E2286:E2308))<0,1,(SUMPRODUCT(E2286:E2308,E2310:E2332)/SUM(E2286:E2308)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 44",{"$f":"VLOOKUP($A2335,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2335,1,12,\"\"))","v":44},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A2336,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2336,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2336,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2336,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2336,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2336,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2336,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2336,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2336,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2336,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2336,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2336,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2336,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2336,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2336,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2336,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2336,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2336,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2336,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2336,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2336,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2336,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2336,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2336,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2336,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2336,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2336,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2336,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2336,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2336,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2336,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2336,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2336,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2336,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2336,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2336,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2336,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2336,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2336,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2336,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2336,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2336,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2336,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2336,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2336,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2336,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2336,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2336,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2336,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2336,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2336,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2336,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2336,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2336,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2336,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2336,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2336,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2336,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2336,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2336,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2336,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A2336,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2336,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2336,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2336,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2338=0,C2340=0),0,\nIF(AND(D2338<>0,C2340=0),(D2338/D$10),\nIF(AND(D2339<>0,C2340<>0),(C2340-(C2340/C2364))+(D2338/D$10),\nIF(C2364<1,0,(C2340-(C2340/C2364))))))","v":0},{"$f":"IF(AND(E2338=0,D2340=0),0,\nIF(AND(E2338<>0,D2340=0),(E2338/E$10),\nIF(AND(E2339<>0,D2340<>0),(D2340-(D2340/D2364))+(E2338/E$10),\nIF(D2364<1,0,(D2340-(D2340/D2364))))))","v":0},{"$f":"IF(AND(F2338=0,E2340=0),0,\nIF(AND(F2338<>0,E2340=0),(F2338/F$10),\nIF(AND(F2339<>0,E2340<>0),(E2340-(E2340/E2364))+(F2338/F$10),\nIF(E2364<1,0,(E2340-(E2340/E2364))))))","v":0},{"$f":"IF(AND(G2338=0,F2340=0),0,\nIF(AND(G2338<>0,F2340=0),(G2338/G$10),\nIF(AND(G2339<>0,F2340<>0),(F2340-(F2340/F2364))+(G2338/G$10),\nIF(F2364<1,0,(F2340-(F2340/F2364))))))","v":0},{"$f":"IF(AND(H2338=0,G2340=0),0,\nIF(AND(H2338<>0,G2340=0),(H2338/H$10),\nIF(AND(H2339<>0,G2340<>0),(G2340-(G2340/G2364))+(H2338/H$10),\nIF(G2364<1,0,(G2340-(G2340/G2364))))))","v":0},{"$f":"IF(AND(I2338=0,H2340=0),0,\nIF(AND(I2338<>0,H2340=0),(I2338/I$10),\nIF(AND(I2339<>0,H2340<>0),(H2340-(H2340/H2364))+(I2338/I$10),\nIF(H2364<1,0,(H2340-(H2340/H2364))))))","v":0},{"$f":"IF(AND(J2338=0,I2340=0),0,\nIF(AND(J2338<>0,I2340=0),(J2338/J$10),\nIF(AND(J2339<>0,I2340<>0),(I2340-(I2340/I2364))+(J2338/J$10),\nIF(I2364<1,0,(I2340-(I2340/I2364))))))","v":0},{"$f":"IF(AND(K2338=0,J2340=0),0,\nIF(AND(K2338<>0,J2340=0),(K2338/K$10),\nIF(AND(K2339<>0,J2340<>0),(J2340-(J2340/J2364))+(K2338/K$10),\nIF(J2364<1,0,(J2340-(J2340/J2364))))))","v":0},{"$f":"IF(AND(L2338=0,K2340=0),0,\nIF(AND(L2338<>0,K2340=0),(L2338/L$10),\nIF(AND(L2339<>0,K2340<>0),(K2340-(K2340/K2364))+(L2338/L$10),\nIF(K2364<1,0,(K2340-(K2340/K2364))))))","v":0},{"$f":"IF(AND(M2338=0,L2340=0),0,\nIF(AND(M2338<>0,L2340=0),(M2338/M$10),\nIF(AND(M2339<>0,L2340<>0),(L2340-(L2340/L2364))+(M2338/M$10),\nIF(L2364<1,0,(L2340-(L2340/L2364))))))","v":0},{"$f":"IF(AND(N2338=0,M2340=0),0,\nIF(AND(N2338<>0,M2340=0),(N2338/N$10),\nIF(AND(N2339<>0,M2340<>0),(M2340-(M2340/M2364))+(N2338/N$10),\nIF(M2364<1,0,(M2340-(M2340/M2364))))))","v":0},{"$f":"IF(AND(O2338=0,N2340=0),0,\nIF(AND(O2338<>0,N2340=0),(O2338/O$10),\nIF(AND(O2339<>0,N2340<>0),(N2340-(N2340/N2364))+(O2338/O$10),\nIF(N2364<1,0,(N2340-(N2340/N2364))))))","v":0},{"$f":"IF(AND(P2338=0,O2340=0),0,\nIF(AND(P2338<>0,O2340=0),(P2338/P$10),\nIF(AND(P2339<>0,O2340<>0),(O2340-(O2340/O2364))+(P2338/P$10),\nIF(O2364<1,0,(O2340-(O2340/O2364))))))","v":0},{"$f":"IF(AND(Q2338=0,P2340=0),0,\nIF(AND(Q2338<>0,P2340=0),(Q2338/Q$10),\nIF(AND(Q2339<>0,P2340<>0),(P2340-(P2340/P2364))+(Q2338/Q$10),\nIF(P2364<1,0,(P2340-(P2340/P2364))))))","v":0},{"$f":"IF(AND(R2338=0,Q2340=0),0,\nIF(AND(R2338<>0,Q2340=0),(R2338/R$10),\nIF(AND(R2339<>0,Q2340<>0),(Q2340-(Q2340/Q2364))+(R2338/R$10),\nIF(Q2364<1,0,(Q2340-(Q2340/Q2364))))))","v":0},{"$f":"IF(AND(S2338=0,R2340=0),0,\nIF(AND(S2338<>0,R2340=0),(S2338/S$10),\nIF(AND(S2339<>0,R2340<>0),(R2340-(R2340/R2364))+(S2338/S$10),\nIF(R2364<1,0,(R2340-(R2340/R2364))))))","v":0},{"$f":"IF(AND(T2338=0,S2340=0),0,\nIF(AND(T2338<>0,S2340=0),(T2338/T$10),\nIF(AND(T2339<>0,S2340<>0),(S2340-(S2340/S2364))+(T2338/T$10),\nIF(S2364<1,0,(S2340-(S2340/S2364))))))","v":0},{"$f":"IF(AND(U2338=0,T2340=0),0,\nIF(AND(U2338<>0,T2340=0),(U2338/U$10),\nIF(AND(U2339<>0,T2340<>0),(T2340-(T2340/T2364))+(U2338/U$10),\nIF(T2364<1,0,(T2340-(T2340/T2364))))))","v":0},{"$f":"IF(AND(V2338=0,U2340=0),0,\nIF(AND(V2338<>0,U2340=0),(V2338/V$10),\nIF(AND(V2339<>0,U2340<>0),(U2340-(U2340/U2364))+(V2338/V$10),\nIF(U2364<1,0,(U2340-(U2340/U2364))))))","v":0},{"$f":"IF(AND(W2338=0,V2340=0),0,\nIF(AND(W2338<>0,V2340=0),(W2338/W$10),\nIF(AND(W2339<>0,V2340<>0),(V2340-(V2340/V2364))+(W2338/W$10),\nIF(V2364<1,0,(V2340-(V2340/V2364))))))","v":0}]
[{"$f":"A2340+1","v":0},"Depreciated starting RAB",{"$f":"C2336/C$10","v":0},{"$f":"IF(C2365=\"n/a\",C2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,C2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,C2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(D2365=\"n/a\",D2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,D2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,D2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(E2365=\"n/a\",E2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,E2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,E2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(F2365=\"n/a\",F2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,F2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,F2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(G2365=\"n/a\",G2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,G2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,G2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(H2365=\"n/a\",H2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,H2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,H2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(I2365=\"n/a\",I2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,I2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,I2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(J2365=\"n/a\",J2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,J2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,J2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(K2365=\"n/a\",K2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,K2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,K2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(L2365=\"n/a\",L2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,L2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,L2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(M2365=\"n/a\",M2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,M2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,M2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(N2365=\"n/a\",N2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,N2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,N2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(O2365=\"n/a\",O2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,O2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,O2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(P2365=\"n/a\",P2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,P2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,P2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(Q2365=\"n/a\",Q2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,Q2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,Q2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(R2365=\"n/a\",R2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,R2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,R2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(S2365=\"n/a\",S2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,S2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,S2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(T2365=\"n/a\",T2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,T2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,T2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(U2365=\"n/a\",U2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,U2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,U2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(V2365=\"n/a\",V2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,V2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,V2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0}]
[{"$f":"A2341+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2342)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D2336*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2366=\"n/a\",D2342,IFERROR(IF((OFFSET($C2342,0,$A2342))<0,\nMIN(0,D2342-(OFFSET($C2342,0,$A2342)/(OFFSET($C2337,-$A2341,$A2342)))),\nMAX(0,D2342-(OFFSET($C2342,0,$A2342)/(OFFSET($C2337,-$A2341,$A2342))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E2336*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2367=\"n/a\",E2343,IFERROR(IF((OFFSET($C2343,0,$A2343))<0,\nMIN(0,E2343-(OFFSET($C2343,0,$A2343)/(OFFSET($C2338,-$A2342,$A2343)))),\nMAX(0,E2343-(OFFSET($C2343,0,$A2343)/(OFFSET($C2338,-$A2342,$A2343))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F2336*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2368=\"n/a\",F2344,IFERROR(IF((OFFSET($C2344,0,$A2344))<0,\nMIN(0,F2344-(OFFSET($C2344,0,$A2344)/(OFFSET($C2339,-$A2343,$A2344)))),\nMAX(0,F2344-(OFFSET($C2344,0,$A2344)/(OFFSET($C2339,-$A2343,$A2344))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G2336*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2369=\"n/a\",G2345,IFERROR(IF((OFFSET($C2345,0,$A2345))<0,\nMIN(0,G2345-(OFFSET($C2345,0,$A2345)/(OFFSET($C2340,-$A2344,$A2345)))),\nMAX(0,G2345-(OFFSET($C2345,0,$A2345)/(OFFSET($C2340,-$A2344,$A2345))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H2336*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2370=\"n/a\",H2346,IFERROR(IF((OFFSET($C2346,0,$A2346))<0,\nMIN(0,H2346-(OFFSET($C2346,0,$A2346)/(OFFSET($C2341,-$A2345,$A2346)))),\nMAX(0,H2346-(OFFSET($C2346,0,$A2346)/(OFFSET($C2341,-$A2345,$A2346))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I2336*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2371=\"n/a\",I2347,IFERROR(IF((OFFSET($C2347,0,$A2347))<0,\nMIN(0,I2347-(OFFSET($C2347,0,$A2347)/(OFFSET($C2342,-$A2346,$A2347)))),\nMAX(0,I2347-(OFFSET($C2347,0,$A2347)/(OFFSET($C2342,-$A2346,$A2347))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J2336*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2372=\"n/a\",J2348,IFERROR(IF((OFFSET($C2348,0,$A2348))<0,\nMIN(0,J2348-(OFFSET($C2348,0,$A2348)/(OFFSET($C2343,-$A2347,$A2348)))),\nMAX(0,J2348-(OFFSET($C2348,0,$A2348)/(OFFSET($C2343,-$A2347,$A2348))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K2336*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2373=\"n/a\",K2349,IFERROR(IF((OFFSET($C2349,0,$A2349))<0,\nMIN(0,K2349-(OFFSET($C2349,0,$A2349)/(OFFSET($C2344,-$A2348,$A2349)))),\nMAX(0,K2349-(OFFSET($C2349,0,$A2349)/(OFFSET($C2344,-$A2348,$A2349))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L2336*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2374=\"n/a\",L2350,IFERROR(IF((OFFSET($C2350,0,$A2350))<0,\nMIN(0,L2350-(OFFSET($C2350,0,$A2350)/(OFFSET($C2345,-$A2349,$A2350)))),\nMAX(0,L2350-(OFFSET($C2350,0,$A2350)/(OFFSET($C2345,-$A2349,$A2350))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2336*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2375=\"n/a\",M2351,IFERROR(IF((OFFSET($C2351,0,$A2351))<0,\nMIN(0,M2351-(OFFSET($C2351,0,$A2351)/(OFFSET($C2346,-$A2350,$A2351)))),\nMAX(0,M2351-(OFFSET($C2351,0,$A2351)/(OFFSET($C2346,-$A2350,$A2351))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2336*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2376=\"n/a\",N2352,IFERROR(IF((OFFSET($C2352,0,$A2352))<0,\nMIN(0,N2352-(OFFSET($C2352,0,$A2352)/(OFFSET($C2347,-$A2351,$A2352)))),\nMAX(0,N2352-(OFFSET($C2352,0,$A2352)/(OFFSET($C2347,-$A2351,$A2352))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2336*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2377=\"n/a\",O2353,IFERROR(IF((OFFSET($C2353,0,$A2353))<0,\nMIN(0,O2353-(OFFSET($C2353,0,$A2353)/(OFFSET($C2348,-$A2352,$A2353)))),\nMAX(0,O2353-(OFFSET($C2353,0,$A2353)/(OFFSET($C2348,-$A2352,$A2353))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2336*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2378=\"n/a\",P2354,IFERROR(IF((OFFSET($C2354,0,$A2354))<0,\nMIN(0,P2354-(OFFSET($C2354,0,$A2354)/(OFFSET($C2349,-$A2353,$A2354)))),\nMAX(0,P2354-(OFFSET($C2354,0,$A2354)/(OFFSET($C2349,-$A2353,$A2354))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2336*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2379=\"n/a\",Q2355,IFERROR(IF((OFFSET($C2355,0,$A2355))<0,\nMIN(0,Q2355-(OFFSET($C2355,0,$A2355)/(OFFSET($C2350,-$A2354,$A2355)))),\nMAX(0,Q2355-(OFFSET($C2355,0,$A2355)/(OFFSET($C2350,-$A2354,$A2355))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2336*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2380=\"n/a\",R2356,IFERROR(IF((OFFSET($C2356,0,$A2356))<0,\nMIN(0,R2356-(OFFSET($C2356,0,$A2356)/(OFFSET($C2351,-$A2355,$A2356)))),\nMAX(0,R2356-(OFFSET($C2356,0,$A2356)/(OFFSET($C2351,-$A2355,$A2356))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2336*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2381=\"n/a\",S2357,IFERROR(IF((OFFSET($C2357,0,$A2357))<0,\nMIN(0,S2357-(OFFSET($C2357,0,$A2357)/(OFFSET($C2352,-$A2356,$A2357)))),\nMAX(0,S2357-(OFFSET($C2357,0,$A2357)/(OFFSET($C2352,-$A2356,$A2357))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2336*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2382=\"n/a\",T2358,IFERROR(IF((OFFSET($C2358,0,$A2358))<0,\nMIN(0,T2358-(OFFSET($C2358,0,$A2358)/(OFFSET($C2353,-$A2357,$A2358)))),\nMAX(0,T2358-(OFFSET($C2358,0,$A2358)/(OFFSET($C2353,-$A2357,$A2358))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2336*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2383=\"n/a\",U2359,IFERROR(IF((OFFSET($C2359,0,$A2359))<0,\nMIN(0,U2359-(OFFSET($C2359,0,$A2359)/(OFFSET($C2354,-$A2358,$A2359)))),\nMAX(0,U2359-(OFFSET($C2359,0,$A2359)/(OFFSET($C2354,-$A2358,$A2359))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2336*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2384=\"n/a\",V2360,IFERROR(IF((OFFSET($C2360,0,$A2360))<0,\nMIN(0,V2360-(OFFSET($C2360,0,$A2360)/(OFFSET($C2355,-$A2359,$A2360)))),\nMAX(0,V2360-(OFFSET($C2360,0,$A2360)/(OFFSET($C2355,-$A2359,$A2360))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2361)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2336*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2364<1,D2338=0),0,\nIF(D2338=0,C2364-1,\nIF(C2364<1,D2339,\n(((C2364-1)*(C2340-(C2340/(C2364))))+((D2338/D$10)*D2339))/(D2340))))","v":0},{"$f":"IF(AND(D2364<1,E2338=0),0,\nIF(E2338=0,D2364-1,\nIF(D2364<1,E2339,\n(((D2364-1)*(D2340-(D2340/(D2364))))+((E2338/E$10)*E2339))/(E2340))))","v":0},{"$f":"IF(AND(E2364<1,F2338=0),0,\nIF(F2338=0,E2364-1,\nIF(E2364<1,F2339,\n(((E2364-1)*(E2340-(E2340/(E2364))))+((F2338/F$10)*F2339))/(F2340))))","v":0},{"$f":"IF(AND(F2364<1,G2338=0),0,\nIF(G2338=0,F2364-1,\nIF(F2364<1,G2339,\n(((F2364-1)*(F2340-(F2340/(F2364))))+((G2338/G$10)*G2339))/(G2340))))","v":0},{"$f":"IF(AND(G2364<1,H2338=0),0,\nIF(H2338=0,G2364-1,\nIF(G2364<1,H2339,\n(((G2364-1)*(G2340-(G2340/(G2364))))+((H2338/H$10)*H2339))/(H2340))))","v":0},{"$f":"IF(AND(H2364<1,I2338=0),0,\nIF(I2338=0,H2364-1,\nIF(H2364<1,I2339,\n(((H2364-1)*(H2340-(H2340/(H2364))))+((I2338/I$10)*I2339))/(I2340))))","v":0},{"$f":"IF(AND(I2364<1,J2338=0),0,\nIF(J2338=0,I2364-1,\nIF(I2364<1,J2339,\n(((I2364-1)*(I2340-(I2340/(I2364))))+((J2338/J$10)*J2339))/(J2340))))","v":0},{"$f":"IF(AND(J2364<1,K2338=0),0,\nIF(K2338=0,J2364-1,\nIF(J2364<1,K2339,\n(((J2364-1)*(J2340-(J2340/(J2364))))+((K2338/K$10)*K2339))/(K2340))))","v":0},{"$f":"IF(AND(K2364<1,L2338=0),0,\nIF(L2338=0,K2364-1,\nIF(K2364<1,L2339,\n(((K2364-1)*(K2340-(K2340/(K2364))))+((L2338/L$10)*L2339))/(L2340))))","v":0},{"$f":"IF(AND(L2364<1,M2338=0),0,\nIF(M2338=0,L2364-1,\nIF(L2364<1,M2339,\n(((L2364-1)*(L2340-(L2340/(L2364))))+((M2338/M$10)*M2339))/(M2340))))","v":0},{"$f":"IF(AND(M2364<1,N2338=0),0,\nIF(N2338=0,M2364-1,\nIF(M2364<1,N2339,\n(((M2364-1)*(M2340-(M2340/(M2364))))+((N2338/N$10)*N2339))/(N2340))))","v":0},{"$f":"IF(AND(N2364<1,O2338=0),0,\nIF(O2338=0,N2364-1,\nIF(N2364<1,O2339,\n(((N2364-1)*(N2340-(N2340/(N2364))))+((O2338/O$10)*O2339))/(O2340))))","v":0},{"$f":"IF(AND(O2364<1,P2338=0),0,\nIF(P2338=0,O2364-1,\nIF(O2364<1,P2339,\n(((O2364-1)*(O2340-(O2340/(O2364))))+((P2338/P$10)*P2339))/(P2340))))","v":0},{"$f":"IF(AND(P2364<1,Q2338=0),0,\nIF(Q2338=0,P2364-1,\nIF(P2364<1,Q2339,\n(((P2364-1)*(P2340-(P2340/(P2364))))+((Q2338/Q$10)*Q2339))/(Q2340))))","v":0},{"$f":"IF(AND(Q2364<1,R2338=0),0,\nIF(R2338=0,Q2364-1,\nIF(Q2364<1,R2339,\n(((Q2364-1)*(Q2340-(Q2340/(Q2364))))+((R2338/R$10)*R2339))/(R2340))))","v":0},{"$f":"IF(AND(R2364<1,S2338=0),0,\nIF(S2338=0,R2364-1,\nIF(R2364<1,S2339,\n(((R2364-1)*(R2340-(R2340/(R2364))))+((S2338/S$10)*S2339))/(S2340))))","v":0},{"$f":"IF(AND(S2364<1,T2338=0),0,\nIF(T2338=0,S2364-1,\nIF(S2364<1,T2339,\n(((S2364-1)*(S2340-(S2340/(S2364))))+((T2338/T$10)*T2339))/(T2340))))","v":0},{"$f":"IF(AND(T2364<1,U2338=0),0,\nIF(U2338=0,T2364-1,\nIF(T2364<1,U2339,\n(((T2364-1)*(T2340-(T2340/(T2364))))+((U2338/U$10)*U2339))/(U2340))))","v":0},{"$f":"IF(AND(U2364<1,V2338=0),0,\nIF(V2338=0,U2364-1,\nIF(U2364<1,V2339,\n(((U2364-1)*(U2340-(U2340/(U2364))))+((V2338/V$10)*V2339))/(V2340))))","v":0},{"$f":"IF(AND(V2364<1,W2338=0),0,\nIF(W2338=0,V2364-1,\nIF(V2364<1,W2339,\n(((V2364-1)*(V2340-(V2340/(V2364))))+((W2338/W$10)*W2339))/(W2340))))","v":0}]
[null,"RL Start RAB",{"$f":"C2337","v":0},{"$f":"IF(C2365=\"n/a\",\"n/a\",MAX(0,C2365-1))","v":0},{"$f":"IF(D2365=\"n/a\",\"n/a\",MAX(0,D2365-1))","v":0},{"$f":"IF(E2365=\"n/a\",\"n/a\",MAX(0,E2365-1))","v":0},{"$f":"IF(F2365=\"n/a\",\"n/a\",MAX(0,F2365-1))","v":0},{"$f":"IF(G2365=\"n/a\",\"n/a\",MAX(0,G2365-1))","v":0},{"$f":"IF(H2365=\"n/a\",\"n/a\",MAX(0,H2365-1))","v":0},{"$f":"IF(I2365=\"n/a\",\"n/a\",MAX(0,I2365-1))","v":0},{"$f":"IF(J2365=\"n/a\",\"n/a\",MAX(0,J2365-1))","v":0},{"$f":"IF(K2365=\"n/a\",\"n/a\",MAX(0,K2365-1))","v":0},{"$f":"IF(L2365=\"n/a\",\"n/a\",MAX(0,L2365-1))","v":0},{"$f":"IF(M2365=\"n/a\",\"n/a\",MAX(0,M2365-1))","v":0},{"$f":"IF(N2365=\"n/a\",\"n/a\",MAX(0,N2365-1))","v":0},{"$f":"IF(O2365=\"n/a\",\"n/a\",MAX(0,O2365-1))","v":0},{"$f":"IF(P2365=\"n/a\",\"n/a\",MAX(0,P2365-1))","v":0},{"$f":"IF(Q2365=\"n/a\",\"n/a\",MAX(0,Q2365-1))","v":0},{"$f":"IF(R2365=\"n/a\",\"n/a\",MAX(0,R2365-1))","v":0},{"$f":"IF(S2365=\"n/a\",\"n/a\",MAX(0,S2365-1))","v":0},{"$f":"IF(T2365=\"n/a\",\"n/a\",MAX(0,T2365-1))","v":0},{"$f":"IF(U2365=\"n/a\",\"n/a\",MAX(0,U2365-1))","v":0},{"$f":"IF(V2365=\"n/a\",\"n/a\",MAX(0,V2365-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2342)","v":"RL Capex 2020-21"},null,{"$f":"D2337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E2337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F2337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G2337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H2337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I2337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2337","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2337","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2337","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2337","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2337","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2337","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2337","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2337","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2337","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2337","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2337","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2337","v":0},{"$f":"IF(V2384=\"n/a\",\"n/a\",MAX(0,V2384-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2337","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2337<>\"n/a\",C2337<>\"n/a\"),IF(SUM(C2340:C2362)=0,0,IF((SUMPRODUCT(C2340:C2362,C2364:C2386)/SUM(C2340:C2362))<0,1,(SUMPRODUCT(C2340:C2362,C2364:C2386)/SUM(C2340:C2362)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2337<>\"n/a\",D2337<>\"n/a\"),IF(SUM(D2340:D2362)=0,0,IF((SUMPRODUCT(D2340:D2362,D2364:D2386)/SUM(D2340:D2362))<0,1,(SUMPRODUCT(D2340:D2362,D2364:D2386)/SUM(D2340:D2362)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2337<>\"n/a\",E2337<>\"n/a\"),IF(SUM(E2340:E2362)=0,0,IF((SUMPRODUCT(E2340:E2362,E2364:E2386)/SUM(E2340:E2362))<0,1,(SUMPRODUCT(E2340:E2362,E2364:E2386)/SUM(E2340:E2362)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 45",{"$f":"VLOOKUP($A2389,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2389,1,12,\"\"))","v":45},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A2390,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2390,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2390,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2390,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2390,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2390,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2390,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2390,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2390,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2390,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2390,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2390,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2390,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2390,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2390,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2390,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2390,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2390,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2390,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2390,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2390,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2390,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2390,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2390,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2390,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2390,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2390,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2390,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2390,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2390,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2390,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2390,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2390,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2390,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2390,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2390,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2390,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2390,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2390,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2390,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2390,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2390,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2390,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2390,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2390,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2390,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2390,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2390,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2390,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2390,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2390,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2390,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2390,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2390,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2390,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2390,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2390,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2390,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2390,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2390,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2390,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A2390,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2390,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2390,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2390,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2392=0,C2394=0),0,\nIF(AND(D2392<>0,C2394=0),(D2392/D$10),\nIF(AND(D2393<>0,C2394<>0),(C2394-(C2394/C2418))+(D2392/D$10),\nIF(C2418<1,0,(C2394-(C2394/C2418))))))","v":0},{"$f":"IF(AND(E2392=0,D2394=0),0,\nIF(AND(E2392<>0,D2394=0),(E2392/E$10),\nIF(AND(E2393<>0,D2394<>0),(D2394-(D2394/D2418))+(E2392/E$10),\nIF(D2418<1,0,(D2394-(D2394/D2418))))))","v":0},{"$f":"IF(AND(F2392=0,E2394=0),0,\nIF(AND(F2392<>0,E2394=0),(F2392/F$10),\nIF(AND(F2393<>0,E2394<>0),(E2394-(E2394/E2418))+(F2392/F$10),\nIF(E2418<1,0,(E2394-(E2394/E2418))))))","v":0},{"$f":"IF(AND(G2392=0,F2394=0),0,\nIF(AND(G2392<>0,F2394=0),(G2392/G$10),\nIF(AND(G2393<>0,F2394<>0),(F2394-(F2394/F2418))+(G2392/G$10),\nIF(F2418<1,0,(F2394-(F2394/F2418))))))","v":0},{"$f":"IF(AND(H2392=0,G2394=0),0,\nIF(AND(H2392<>0,G2394=0),(H2392/H$10),\nIF(AND(H2393<>0,G2394<>0),(G2394-(G2394/G2418))+(H2392/H$10),\nIF(G2418<1,0,(G2394-(G2394/G2418))))))","v":0},{"$f":"IF(AND(I2392=0,H2394=0),0,\nIF(AND(I2392<>0,H2394=0),(I2392/I$10),\nIF(AND(I2393<>0,H2394<>0),(H2394-(H2394/H2418))+(I2392/I$10),\nIF(H2418<1,0,(H2394-(H2394/H2418))))))","v":0},{"$f":"IF(AND(J2392=0,I2394=0),0,\nIF(AND(J2392<>0,I2394=0),(J2392/J$10),\nIF(AND(J2393<>0,I2394<>0),(I2394-(I2394/I2418))+(J2392/J$10),\nIF(I2418<1,0,(I2394-(I2394/I2418))))))","v":0},{"$f":"IF(AND(K2392=0,J2394=0),0,\nIF(AND(K2392<>0,J2394=0),(K2392/K$10),\nIF(AND(K2393<>0,J2394<>0),(J2394-(J2394/J2418))+(K2392/K$10),\nIF(J2418<1,0,(J2394-(J2394/J2418))))))","v":0},{"$f":"IF(AND(L2392=0,K2394=0),0,\nIF(AND(L2392<>0,K2394=0),(L2392/L$10),\nIF(AND(L2393<>0,K2394<>0),(K2394-(K2394/K2418))+(L2392/L$10),\nIF(K2418<1,0,(K2394-(K2394/K2418))))))","v":0},{"$f":"IF(AND(M2392=0,L2394=0),0,\nIF(AND(M2392<>0,L2394=0),(M2392/M$10),\nIF(AND(M2393<>0,L2394<>0),(L2394-(L2394/L2418))+(M2392/M$10),\nIF(L2418<1,0,(L2394-(L2394/L2418))))))","v":0},{"$f":"IF(AND(N2392=0,M2394=0),0,\nIF(AND(N2392<>0,M2394=0),(N2392/N$10),\nIF(AND(N2393<>0,M2394<>0),(M2394-(M2394/M2418))+(N2392/N$10),\nIF(M2418<1,0,(M2394-(M2394/M2418))))))","v":0},{"$f":"IF(AND(O2392=0,N2394=0),0,\nIF(AND(O2392<>0,N2394=0),(O2392/O$10),\nIF(AND(O2393<>0,N2394<>0),(N2394-(N2394/N2418))+(O2392/O$10),\nIF(N2418<1,0,(N2394-(N2394/N2418))))))","v":0},{"$f":"IF(AND(P2392=0,O2394=0),0,\nIF(AND(P2392<>0,O2394=0),(P2392/P$10),\nIF(AND(P2393<>0,O2394<>0),(O2394-(O2394/O2418))+(P2392/P$10),\nIF(O2418<1,0,(O2394-(O2394/O2418))))))","v":0},{"$f":"IF(AND(Q2392=0,P2394=0),0,\nIF(AND(Q2392<>0,P2394=0),(Q2392/Q$10),\nIF(AND(Q2393<>0,P2394<>0),(P2394-(P2394/P2418))+(Q2392/Q$10),\nIF(P2418<1,0,(P2394-(P2394/P2418))))))","v":0},{"$f":"IF(AND(R2392=0,Q2394=0),0,\nIF(AND(R2392<>0,Q2394=0),(R2392/R$10),\nIF(AND(R2393<>0,Q2394<>0),(Q2394-(Q2394/Q2418))+(R2392/R$10),\nIF(Q2418<1,0,(Q2394-(Q2394/Q2418))))))","v":0},{"$f":"IF(AND(S2392=0,R2394=0),0,\nIF(AND(S2392<>0,R2394=0),(S2392/S$10),\nIF(AND(S2393<>0,R2394<>0),(R2394-(R2394/R2418))+(S2392/S$10),\nIF(R2418<1,0,(R2394-(R2394/R2418))))))","v":0},{"$f":"IF(AND(T2392=0,S2394=0),0,\nIF(AND(T2392<>0,S2394=0),(T2392/T$10),\nIF(AND(T2393<>0,S2394<>0),(S2394-(S2394/S2418))+(T2392/T$10),\nIF(S2418<1,0,(S2394-(S2394/S2418))))))","v":0},{"$f":"IF(AND(U2392=0,T2394=0),0,\nIF(AND(U2392<>0,T2394=0),(U2392/U$10),\nIF(AND(U2393<>0,T2394<>0),(T2394-(T2394/T2418))+(U2392/U$10),\nIF(T2418<1,0,(T2394-(T2394/T2418))))))","v":0},{"$f":"IF(AND(V2392=0,U2394=0),0,\nIF(AND(V2392<>0,U2394=0),(V2392/V$10),\nIF(AND(V2393<>0,U2394<>0),(U2394-(U2394/U2418))+(V2392/V$10),\nIF(U2418<1,0,(U2394-(U2394/U2418))))))","v":0},{"$f":"IF(AND(W2392=0,V2394=0),0,\nIF(AND(W2392<>0,V2394=0),(W2392/W$10),\nIF(AND(W2393<>0,V2394<>0),(V2394-(V2394/V2418))+(W2392/W$10),\nIF(V2418<1,0,(V2394-(V2394/V2418))))))","v":0}]
[{"$f":"A2394+1","v":0},"Depreciated starting RAB",{"$f":"C2390/C$10","v":0},{"$f":"IF(C2419=\"n/a\",C2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,C2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,C2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(D2419=\"n/a\",D2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,D2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,D2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(E2419=\"n/a\",E2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,E2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,E2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(F2419=\"n/a\",F2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,F2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,F2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(G2419=\"n/a\",G2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,G2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,G2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(H2419=\"n/a\",H2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,H2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,H2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(I2419=\"n/a\",I2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,I2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,I2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(J2419=\"n/a\",J2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,J2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,J2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(K2419=\"n/a\",K2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,K2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,K2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(L2419=\"n/a\",L2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,L2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,L2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(M2419=\"n/a\",M2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,M2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,M2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(N2419=\"n/a\",N2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,N2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,N2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(O2419=\"n/a\",O2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,O2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,O2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(P2419=\"n/a\",P2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,P2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,P2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(Q2419=\"n/a\",Q2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,Q2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,Q2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(R2419=\"n/a\",R2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,R2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,R2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(S2419=\"n/a\",S2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,S2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,S2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(T2419=\"n/a\",T2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,T2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,T2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(U2419=\"n/a\",U2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,U2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,U2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(V2419=\"n/a\",V2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,V2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,V2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0}]
[{"$f":"A2395+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2396)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D2390*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2420=\"n/a\",D2396,IFERROR(IF((OFFSET($C2396,0,$A2396))<0,\nMIN(0,D2396-(OFFSET($C2396,0,$A2396)/(OFFSET($C2391,-$A2395,$A2396)))),\nMAX(0,D2396-(OFFSET($C2396,0,$A2396)/(OFFSET($C2391,-$A2395,$A2396))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E2390*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2421=\"n/a\",E2397,IFERROR(IF((OFFSET($C2397,0,$A2397))<0,\nMIN(0,E2397-(OFFSET($C2397,0,$A2397)/(OFFSET($C2392,-$A2396,$A2397)))),\nMAX(0,E2397-(OFFSET($C2397,0,$A2397)/(OFFSET($C2392,-$A2396,$A2397))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F2390*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2422=\"n/a\",F2398,IFERROR(IF((OFFSET($C2398,0,$A2398))<0,\nMIN(0,F2398-(OFFSET($C2398,0,$A2398)/(OFFSET($C2393,-$A2397,$A2398)))),\nMAX(0,F2398-(OFFSET($C2398,0,$A2398)/(OFFSET($C2393,-$A2397,$A2398))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G2390*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2423=\"n/a\",G2399,IFERROR(IF((OFFSET($C2399,0,$A2399))<0,\nMIN(0,G2399-(OFFSET($C2399,0,$A2399)/(OFFSET($C2394,-$A2398,$A2399)))),\nMAX(0,G2399-(OFFSET($C2399,0,$A2399)/(OFFSET($C2394,-$A2398,$A2399))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H2390*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2424=\"n/a\",H2400,IFERROR(IF((OFFSET($C2400,0,$A2400))<0,\nMIN(0,H2400-(OFFSET($C2400,0,$A2400)/(OFFSET($C2395,-$A2399,$A2400)))),\nMAX(0,H2400-(OFFSET($C2400,0,$A2400)/(OFFSET($C2395,-$A2399,$A2400))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I2390*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2425=\"n/a\",I2401,IFERROR(IF((OFFSET($C2401,0,$A2401))<0,\nMIN(0,I2401-(OFFSET($C2401,0,$A2401)/(OFFSET($C2396,-$A2400,$A2401)))),\nMAX(0,I2401-(OFFSET($C2401,0,$A2401)/(OFFSET($C2396,-$A2400,$A2401))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J2390*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2426=\"n/a\",J2402,IFERROR(IF((OFFSET($C2402,0,$A2402))<0,\nMIN(0,J2402-(OFFSET($C2402,0,$A2402)/(OFFSET($C2397,-$A2401,$A2402)))),\nMAX(0,J2402-(OFFSET($C2402,0,$A2402)/(OFFSET($C2397,-$A2401,$A2402))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K2390*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2427=\"n/a\",K2403,IFERROR(IF((OFFSET($C2403,0,$A2403))<0,\nMIN(0,K2403-(OFFSET($C2403,0,$A2403)/(OFFSET($C2398,-$A2402,$A2403)))),\nMAX(0,K2403-(OFFSET($C2403,0,$A2403)/(OFFSET($C2398,-$A2402,$A2403))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L2390*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2428=\"n/a\",L2404,IFERROR(IF((OFFSET($C2404,0,$A2404))<0,\nMIN(0,L2404-(OFFSET($C2404,0,$A2404)/(OFFSET($C2399,-$A2403,$A2404)))),\nMAX(0,L2404-(OFFSET($C2404,0,$A2404)/(OFFSET($C2399,-$A2403,$A2404))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2390*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2429=\"n/a\",M2405,IFERROR(IF((OFFSET($C2405,0,$A2405))<0,\nMIN(0,M2405-(OFFSET($C2405,0,$A2405)/(OFFSET($C2400,-$A2404,$A2405)))),\nMAX(0,M2405-(OFFSET($C2405,0,$A2405)/(OFFSET($C2400,-$A2404,$A2405))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2390*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2430=\"n/a\",N2406,IFERROR(IF((OFFSET($C2406,0,$A2406))<0,\nMIN(0,N2406-(OFFSET($C2406,0,$A2406)/(OFFSET($C2401,-$A2405,$A2406)))),\nMAX(0,N2406-(OFFSET($C2406,0,$A2406)/(OFFSET($C2401,-$A2405,$A2406))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2390*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2431=\"n/a\",O2407,IFERROR(IF((OFFSET($C2407,0,$A2407))<0,\nMIN(0,O2407-(OFFSET($C2407,0,$A2407)/(OFFSET($C2402,-$A2406,$A2407)))),\nMAX(0,O2407-(OFFSET($C2407,0,$A2407)/(OFFSET($C2402,-$A2406,$A2407))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2390*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2432=\"n/a\",P2408,IFERROR(IF((OFFSET($C2408,0,$A2408))<0,\nMIN(0,P2408-(OFFSET($C2408,0,$A2408)/(OFFSET($C2403,-$A2407,$A2408)))),\nMAX(0,P2408-(OFFSET($C2408,0,$A2408)/(OFFSET($C2403,-$A2407,$A2408))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2390*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2433=\"n/a\",Q2409,IFERROR(IF((OFFSET($C2409,0,$A2409))<0,\nMIN(0,Q2409-(OFFSET($C2409,0,$A2409)/(OFFSET($C2404,-$A2408,$A2409)))),\nMAX(0,Q2409-(OFFSET($C2409,0,$A2409)/(OFFSET($C2404,-$A2408,$A2409))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2390*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2434=\"n/a\",R2410,IFERROR(IF((OFFSET($C2410,0,$A2410))<0,\nMIN(0,R2410-(OFFSET($C2410,0,$A2410)/(OFFSET($C2405,-$A2409,$A2410)))),\nMAX(0,R2410-(OFFSET($C2410,0,$A2410)/(OFFSET($C2405,-$A2409,$A2410))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2390*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2435=\"n/a\",S2411,IFERROR(IF((OFFSET($C2411,0,$A2411))<0,\nMIN(0,S2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2406,-$A2410,$A2411)))),\nMAX(0,S2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2406,-$A2410,$A2411))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2390*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2436=\"n/a\",T2412,IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,T2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2407,-$A2411,$A2412)))),\nMAX(0,T2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2407,-$A2411,$A2412))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2390*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2437=\"n/a\",U2413,IFERROR(IF((OFFSET($C2413,0,$A2413))<0,\nMIN(0,U2413-(OFFSET($C2413,0,$A2413)/(OFFSET($C2408,-$A2412,$A2413)))),\nMAX(0,U2413-(OFFSET($C2413,0,$A2413)/(OFFSET($C2408,-$A2412,$A2413))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2390*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2438=\"n/a\",V2414,IFERROR(IF((OFFSET($C2414,0,$A2414))<0,\nMIN(0,V2414-(OFFSET($C2414,0,$A2414)/(OFFSET($C2409,-$A2413,$A2414)))),\nMAX(0,V2414-(OFFSET($C2414,0,$A2414)/(OFFSET($C2409,-$A2413,$A2414))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2415)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2390*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2418<1,D2392=0),0,\nIF(D2392=0,C2418-1,\nIF(C2418<1,D2393,\n(((C2418-1)*(C2394-(C2394/(C2418))))+((D2392/D$10)*D2393))/(D2394))))","v":0},{"$f":"IF(AND(D2418<1,E2392=0),0,\nIF(E2392=0,D2418-1,\nIF(D2418<1,E2393,\n(((D2418-1)*(D2394-(D2394/(D2418))))+((E2392/E$10)*E2393))/(E2394))))","v":0},{"$f":"IF(AND(E2418<1,F2392=0),0,\nIF(F2392=0,E2418-1,\nIF(E2418<1,F2393,\n(((E2418-1)*(E2394-(E2394/(E2418))))+((F2392/F$10)*F2393))/(F2394))))","v":0},{"$f":"IF(AND(F2418<1,G2392=0),0,\nIF(G2392=0,F2418-1,\nIF(F2418<1,G2393,\n(((F2418-1)*(F2394-(F2394/(F2418))))+((G2392/G$10)*G2393))/(G2394))))","v":0},{"$f":"IF(AND(G2418<1,H2392=0),0,\nIF(H2392=0,G2418-1,\nIF(G2418<1,H2393,\n(((G2418-1)*(G2394-(G2394/(G2418))))+((H2392/H$10)*H2393))/(H2394))))","v":0},{"$f":"IF(AND(H2418<1,I2392=0),0,\nIF(I2392=0,H2418-1,\nIF(H2418<1,I2393,\n(((H2418-1)*(H2394-(H2394/(H2418))))+((I2392/I$10)*I2393))/(I2394))))","v":0},{"$f":"IF(AND(I2418<1,J2392=0),0,\nIF(J2392=0,I2418-1,\nIF(I2418<1,J2393,\n(((I2418-1)*(I2394-(I2394/(I2418))))+((J2392/J$10)*J2393))/(J2394))))","v":0},{"$f":"IF(AND(J2418<1,K2392=0),0,\nIF(K2392=0,J2418-1,\nIF(J2418<1,K2393,\n(((J2418-1)*(J2394-(J2394/(J2418))))+((K2392/K$10)*K2393))/(K2394))))","v":0},{"$f":"IF(AND(K2418<1,L2392=0),0,\nIF(L2392=0,K2418-1,\nIF(K2418<1,L2393,\n(((K2418-1)*(K2394-(K2394/(K2418))))+((L2392/L$10)*L2393))/(L2394))))","v":0},{"$f":"IF(AND(L2418<1,M2392=0),0,\nIF(M2392=0,L2418-1,\nIF(L2418<1,M2393,\n(((L2418-1)*(L2394-(L2394/(L2418))))+((M2392/M$10)*M2393))/(M2394))))","v":0},{"$f":"IF(AND(M2418<1,N2392=0),0,\nIF(N2392=0,M2418-1,\nIF(M2418<1,N2393,\n(((M2418-1)*(M2394-(M2394/(M2418))))+((N2392/N$10)*N2393))/(N2394))))","v":0},{"$f":"IF(AND(N2418<1,O2392=0),0,\nIF(O2392=0,N2418-1,\nIF(N2418<1,O2393,\n(((N2418-1)*(N2394-(N2394/(N2418))))+((O2392/O$10)*O2393))/(O2394))))","v":0},{"$f":"IF(AND(O2418<1,P2392=0),0,\nIF(P2392=0,O2418-1,\nIF(O2418<1,P2393,\n(((O2418-1)*(O2394-(O2394/(O2418))))+((P2392/P$10)*P2393))/(P2394))))","v":0},{"$f":"IF(AND(P2418<1,Q2392=0),0,\nIF(Q2392=0,P2418-1,\nIF(P2418<1,Q2393,\n(((P2418-1)*(P2394-(P2394/(P2418))))+((Q2392/Q$10)*Q2393))/(Q2394))))","v":0},{"$f":"IF(AND(Q2418<1,R2392=0),0,\nIF(R2392=0,Q2418-1,\nIF(Q2418<1,R2393,\n(((Q2418-1)*(Q2394-(Q2394/(Q2418))))+((R2392/R$10)*R2393))/(R2394))))","v":0},{"$f":"IF(AND(R2418<1,S2392=0),0,\nIF(S2392=0,R2418-1,\nIF(R2418<1,S2393,\n(((R2418-1)*(R2394-(R2394/(R2418))))+((S2392/S$10)*S2393))/(S2394))))","v":0},{"$f":"IF(AND(S2418<1,T2392=0),0,\nIF(T2392=0,S2418-1,\nIF(S2418<1,T2393,\n(((S2418-1)*(S2394-(S2394/(S2418))))+((T2392/T$10)*T2393))/(T2394))))","v":0},{"$f":"IF(AND(T2418<1,U2392=0),0,\nIF(U2392=0,T2418-1,\nIF(T2418<1,U2393,\n(((T2418-1)*(T2394-(T2394/(T2418))))+((U2392/U$10)*U2393))/(U2394))))","v":0},{"$f":"IF(AND(U2418<1,V2392=0),0,\nIF(V2392=0,U2418-1,\nIF(U2418<1,V2393,\n(((U2418-1)*(U2394-(U2394/(U2418))))+((V2392/V$10)*V2393))/(V2394))))","v":0},{"$f":"IF(AND(V2418<1,W2392=0),0,\nIF(W2392=0,V2418-1,\nIF(V2418<1,W2393,\n(((V2418-1)*(V2394-(V2394/(V2418))))+((W2392/W$10)*W2393))/(W2394))))","v":0}]
[null,"RL Start RAB",{"$f":"C2391","v":0},{"$f":"IF(C2419=\"n/a\",\"n/a\",MAX(0,C2419-1))","v":0},{"$f":"IF(D2419=\"n/a\",\"n/a\",MAX(0,D2419-1))","v":0},{"$f":"IF(E2419=\"n/a\",\"n/a\",MAX(0,E2419-1))","v":0},{"$f":"IF(F2419=\"n/a\",\"n/a\",MAX(0,F2419-1))","v":0},{"$f":"IF(G2419=\"n/a\",\"n/a\",MAX(0,G2419-1))","v":0},{"$f":"IF(H2419=\"n/a\",\"n/a\",MAX(0,H2419-1))","v":0},{"$f":"IF(I2419=\"n/a\",\"n/a\",MAX(0,I2419-1))","v":0},{"$f":"IF(J2419=\"n/a\",\"n/a\",MAX(0,J2419-1))","v":0},{"$f":"IF(K2419=\"n/a\",\"n/a\",MAX(0,K2419-1))","v":0},{"$f":"IF(L2419=\"n/a\",\"n/a\",MAX(0,L2419-1))","v":0},{"$f":"IF(M2419=\"n/a\",\"n/a\",MAX(0,M2419-1))","v":0},{"$f":"IF(N2419=\"n/a\",\"n/a\",MAX(0,N2419-1))","v":0},{"$f":"IF(O2419=\"n/a\",\"n/a\",MAX(0,O2419-1))","v":0},{"$f":"IF(P2419=\"n/a\",\"n/a\",MAX(0,P2419-1))","v":0},{"$f":"IF(Q2419=\"n/a\",\"n/a\",MAX(0,Q2419-1))","v":0},{"$f":"IF(R2419=\"n/a\",\"n/a\",MAX(0,R2419-1))","v":0},{"$f":"IF(S2419=\"n/a\",\"n/a\",MAX(0,S2419-1))","v":0},{"$f":"IF(T2419=\"n/a\",\"n/a\",MAX(0,T2419-1))","v":0},{"$f":"IF(U2419=\"n/a\",\"n/a\",MAX(0,U2419-1))","v":0},{"$f":"IF(V2419=\"n/a\",\"n/a\",MAX(0,V2419-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2396)","v":"RL Capex 2020-21"},null,{"$f":"D2391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E2391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F2391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G2391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H2391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I2391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2391","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2391","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2391","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2391","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2391","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2391","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2391","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2391","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2391","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2391","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2391","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2391","v":0},{"$f":"IF(V2438=\"n/a\",\"n/a\",MAX(0,V2438-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2391","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2391<>\"n/a\",C2391<>\"n/a\"),IF(SUM(C2394:C2416)=0,0,IF((SUMPRODUCT(C2394:C2416,C2418:C2440)/SUM(C2394:C2416))<0,1,(SUMPRODUCT(C2394:C2416,C2418:C2440)/SUM(C2394:C2416)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2391<>\"n/a\",D2391<>\"n/a\"),IF(SUM(D2394:D2416)=0,0,IF((SUMPRODUCT(D2394:D2416,D2418:D2440)/SUM(D2394:D2416))<0,1,(SUMPRODUCT(D2394:D2416,D2418:D2440)/SUM(D2394:D2416)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2391<>\"n/a\",E2391<>\"n/a\"),IF(SUM(E2394:E2416)=0,0,IF((SUMPRODUCT(E2394:E2416,E2418:E2440)/SUM(E2394:E2416))<0,1,(SUMPRODUCT(E2394:E2416,E2418:E2440)/SUM(E2394:E2416)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 46",{"$f":"VLOOKUP($A2443,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2443,1,12,\"\"))","v":46},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A2444,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2444,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2444,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2444,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2444,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2444,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2444,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2444,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2444,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2444,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2444,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2444,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2444,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2444,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2444,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2444,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2444,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2444,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2444,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2444,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2444,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2444,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2444,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2444,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2444,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2444,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2444,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2444,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2444,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2444,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2444,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2444,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2444,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2444,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2444,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2444,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2444,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2444,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2444,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2444,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2444,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2444,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2444,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2444,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2444,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2444,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2444,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2444,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2444,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2444,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2444,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2444,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2444,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2444,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2444,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2444,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2444,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2444,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2444,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2444,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2444,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A2444,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2444,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2444,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2444,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2446=0,C2448=0),0,\nIF(AND(D2446<>0,C2448=0),(D2446/D$10),\nIF(AND(D2447<>0,C2448<>0),(C2448-(C2448/C2472))+(D2446/D$10),\nIF(C2472<1,0,(C2448-(C2448/C2472))))))","v":0},{"$f":"IF(AND(E2446=0,D2448=0),0,\nIF(AND(E2446<>0,D2448=0),(E2446/E$10),\nIF(AND(E2447<>0,D2448<>0),(D2448-(D2448/D2472))+(E2446/E$10),\nIF(D2472<1,0,(D2448-(D2448/D2472))))))","v":0},{"$f":"IF(AND(F2446=0,E2448=0),0,\nIF(AND(F2446<>0,E2448=0),(F2446/F$10),\nIF(AND(F2447<>0,E2448<>0),(E2448-(E2448/E2472))+(F2446/F$10),\nIF(E2472<1,0,(E2448-(E2448/E2472))))))","v":0},{"$f":"IF(AND(G2446=0,F2448=0),0,\nIF(AND(G2446<>0,F2448=0),(G2446/G$10),\nIF(AND(G2447<>0,F2448<>0),(F2448-(F2448/F2472))+(G2446/G$10),\nIF(F2472<1,0,(F2448-(F2448/F2472))))))","v":0},{"$f":"IF(AND(H2446=0,G2448=0),0,\nIF(AND(H2446<>0,G2448=0),(H2446/H$10),\nIF(AND(H2447<>0,G2448<>0),(G2448-(G2448/G2472))+(H2446/H$10),\nIF(G2472<1,0,(G2448-(G2448/G2472))))))","v":0},{"$f":"IF(AND(I2446=0,H2448=0),0,\nIF(AND(I2446<>0,H2448=0),(I2446/I$10),\nIF(AND(I2447<>0,H2448<>0),(H2448-(H2448/H2472))+(I2446/I$10),\nIF(H2472<1,0,(H2448-(H2448/H2472))))))","v":0},{"$f":"IF(AND(J2446=0,I2448=0),0,\nIF(AND(J2446<>0,I2448=0),(J2446/J$10),\nIF(AND(J2447<>0,I2448<>0),(I2448-(I2448/I2472))+(J2446/J$10),\nIF(I2472<1,0,(I2448-(I2448/I2472))))))","v":0},{"$f":"IF(AND(K2446=0,J2448=0),0,\nIF(AND(K2446<>0,J2448=0),(K2446/K$10),\nIF(AND(K2447<>0,J2448<>0),(J2448-(J2448/J2472))+(K2446/K$10),\nIF(J2472<1,0,(J2448-(J2448/J2472))))))","v":0},{"$f":"IF(AND(L2446=0,K2448=0),0,\nIF(AND(L2446<>0,K2448=0),(L2446/L$10),\nIF(AND(L2447<>0,K2448<>0),(K2448-(K2448/K2472))+(L2446/L$10),\nIF(K2472<1,0,(K2448-(K2448/K2472))))))","v":0},{"$f":"IF(AND(M2446=0,L2448=0),0,\nIF(AND(M2446<>0,L2448=0),(M2446/M$10),\nIF(AND(M2447<>0,L2448<>0),(L2448-(L2448/L2472))+(M2446/M$10),\nIF(L2472<1,0,(L2448-(L2448/L2472))))))","v":0},{"$f":"IF(AND(N2446=0,M2448=0),0,\nIF(AND(N2446<>0,M2448=0),(N2446/N$10),\nIF(AND(N2447<>0,M2448<>0),(M2448-(M2448/M2472))+(N2446/N$10),\nIF(M2472<1,0,(M2448-(M2448/M2472))))))","v":0},{"$f":"IF(AND(O2446=0,N2448=0),0,\nIF(AND(O2446<>0,N2448=0),(O2446/O$10),\nIF(AND(O2447<>0,N2448<>0),(N2448-(N2448/N2472))+(O2446/O$10),\nIF(N2472<1,0,(N2448-(N2448/N2472))))))","v":0},{"$f":"IF(AND(P2446=0,O2448=0),0,\nIF(AND(P2446<>0,O2448=0),(P2446/P$10),\nIF(AND(P2447<>0,O2448<>0),(O2448-(O2448/O2472))+(P2446/P$10),\nIF(O2472<1,0,(O2448-(O2448/O2472))))))","v":0},{"$f":"IF(AND(Q2446=0,P2448=0),0,\nIF(AND(Q2446<>0,P2448=0),(Q2446/Q$10),\nIF(AND(Q2447<>0,P2448<>0),(P2448-(P2448/P2472))+(Q2446/Q$10),\nIF(P2472<1,0,(P2448-(P2448/P2472))))))","v":0},{"$f":"IF(AND(R2446=0,Q2448=0),0,\nIF(AND(R2446<>0,Q2448=0),(R2446/R$10),\nIF(AND(R2447<>0,Q2448<>0),(Q2448-(Q2448/Q2472))+(R2446/R$10),\nIF(Q2472<1,0,(Q2448-(Q2448/Q2472))))))","v":0},{"$f":"IF(AND(S2446=0,R2448=0),0,\nIF(AND(S2446<>0,R2448=0),(S2446/S$10),\nIF(AND(S2447<>0,R2448<>0),(R2448-(R2448/R2472))+(S2446/S$10),\nIF(R2472<1,0,(R2448-(R2448/R2472))))))","v":0},{"$f":"IF(AND(T2446=0,S2448=0),0,\nIF(AND(T2446<>0,S2448=0),(T2446/T$10),\nIF(AND(T2447<>0,S2448<>0),(S2448-(S2448/S2472))+(T2446/T$10),\nIF(S2472<1,0,(S2448-(S2448/S2472))))))","v":0},{"$f":"IF(AND(U2446=0,T2448=0),0,\nIF(AND(U2446<>0,T2448=0),(U2446/U$10),\nIF(AND(U2447<>0,T2448<>0),(T2448-(T2448/T2472))+(U2446/U$10),\nIF(T2472<1,0,(T2448-(T2448/T2472))))))","v":0},{"$f":"IF(AND(V2446=0,U2448=0),0,\nIF(AND(V2446<>0,U2448=0),(V2446/V$10),\nIF(AND(V2447<>0,U2448<>0),(U2448-(U2448/U2472))+(V2446/V$10),\nIF(U2472<1,0,(U2448-(U2448/U2472))))))","v":0},{"$f":"IF(AND(W2446=0,V2448=0),0,\nIF(AND(W2446<>0,V2448=0),(W2446/W$10),\nIF(AND(W2447<>0,V2448<>0),(V2448-(V2448/V2472))+(W2446/W$10),\nIF(V2472<1,0,(V2448-(V2448/V2472))))))","v":0}]
[{"$f":"A2448+1","v":0},"Depreciated starting RAB",{"$f":"C2444/C$10","v":0},{"$f":"IF(C2473=\"n/a\",C2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,C2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,C2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(D2473=\"n/a\",D2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,D2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,D2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(E2473=\"n/a\",E2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,E2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,E2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(F2473=\"n/a\",F2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,F2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,F2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(G2473=\"n/a\",G2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,G2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,G2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(H2473=\"n/a\",H2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,H2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,H2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(I2473=\"n/a\",I2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,I2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,I2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(J2473=\"n/a\",J2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,J2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,J2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(K2473=\"n/a\",K2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,K2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,K2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(L2473=\"n/a\",L2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,L2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,L2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(M2473=\"n/a\",M2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,M2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,M2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(N2473=\"n/a\",N2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,N2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,N2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(O2473=\"n/a\",O2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,O2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,O2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(P2473=\"n/a\",P2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,P2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,P2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(Q2473=\"n/a\",Q2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,Q2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,Q2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(R2473=\"n/a\",R2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,R2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,R2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(S2473=\"n/a\",S2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,S2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,S2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(T2473=\"n/a\",T2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,T2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,T2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(U2473=\"n/a\",U2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,U2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,U2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(V2473=\"n/a\",V2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,V2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,V2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0}]
[{"$f":"A2449+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2450)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D2444*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2474=\"n/a\",D2450,IFERROR(IF((OFFSET($C2450,0,$A2450))<0,\nMIN(0,D2450-(OFFSET($C2450,0,$A2450)/(OFFSET($C2445,-$A2449,$A2450)))),\nMAX(0,D2450-(OFFSET($C2450,0,$A2450)/(OFFSET($C2445,-$A2449,$A2450))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E2444*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2475=\"n/a\",E2451,IFERROR(IF((OFFSET($C2451,0,$A2451))<0,\nMIN(0,E2451-(OFFSET($C2451,0,$A2451)/(OFFSET($C2446,-$A2450,$A2451)))),\nMAX(0,E2451-(OFFSET($C2451,0,$A2451)/(OFFSET($C2446,-$A2450,$A2451))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F2444*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2476=\"n/a\",F2452,IFERROR(IF((OFFSET($C2452,0,$A2452))<0,\nMIN(0,F2452-(OFFSET($C2452,0,$A2452)/(OFFSET($C2447,-$A2451,$A2452)))),\nMAX(0,F2452-(OFFSET($C2452,0,$A2452)/(OFFSET($C2447,-$A2451,$A2452))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G2444*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2477=\"n/a\",G2453,IFERROR(IF((OFFSET($C2453,0,$A2453))<0,\nMIN(0,G2453-(OFFSET($C2453,0,$A2453)/(OFFSET($C2448,-$A2452,$A2453)))),\nMAX(0,G2453-(OFFSET($C2453,0,$A2453)/(OFFSET($C2448,-$A2452,$A2453))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H2444*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2478=\"n/a\",H2454,IFERROR(IF((OFFSET($C2454,0,$A2454))<0,\nMIN(0,H2454-(OFFSET($C2454,0,$A2454)/(OFFSET($C2449,-$A2453,$A2454)))),\nMAX(0,H2454-(OFFSET($C2454,0,$A2454)/(OFFSET($C2449,-$A2453,$A2454))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I2444*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2479=\"n/a\",I2455,IFERROR(IF((OFFSET($C2455,0,$A2455))<0,\nMIN(0,I2455-(OFFSET($C2455,0,$A2455)/(OFFSET($C2450,-$A2454,$A2455)))),\nMAX(0,I2455-(OFFSET($C2455,0,$A2455)/(OFFSET($C2450,-$A2454,$A2455))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J2444*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2480=\"n/a\",J2456,IFERROR(IF((OFFSET($C2456,0,$A2456))<0,\nMIN(0,J2456-(OFFSET($C2456,0,$A2456)/(OFFSET($C2451,-$A2455,$A2456)))),\nMAX(0,J2456-(OFFSET($C2456,0,$A2456)/(OFFSET($C2451,-$A2455,$A2456))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K2444*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2481=\"n/a\",K2457,IFERROR(IF((OFFSET($C2457,0,$A2457))<0,\nMIN(0,K2457-(OFFSET($C2457,0,$A2457)/(OFFSET($C2452,-$A2456,$A2457)))),\nMAX(0,K2457-(OFFSET($C2457,0,$A2457)/(OFFSET($C2452,-$A2456,$A2457))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L2444*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2482=\"n/a\",L2458,IFERROR(IF((OFFSET($C2458,0,$A2458))<0,\nMIN(0,L2458-(OFFSET($C2458,0,$A2458)/(OFFSET($C2453,-$A2457,$A2458)))),\nMAX(0,L2458-(OFFSET($C2458,0,$A2458)/(OFFSET($C2453,-$A2457,$A2458))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2444*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2483=\"n/a\",M2459,IFERROR(IF((OFFSET($C2459,0,$A2459))<0,\nMIN(0,M2459-(OFFSET($C2459,0,$A2459)/(OFFSET($C2454,-$A2458,$A2459)))),\nMAX(0,M2459-(OFFSET($C2459,0,$A2459)/(OFFSET($C2454,-$A2458,$A2459))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2444*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2484=\"n/a\",N2460,IFERROR(IF((OFFSET($C2460,0,$A2460))<0,\nMIN(0,N2460-(OFFSET($C2460,0,$A2460)/(OFFSET($C2455,-$A2459,$A2460)))),\nMAX(0,N2460-(OFFSET($C2460,0,$A2460)/(OFFSET($C2455,-$A2459,$A2460))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2444*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2485=\"n/a\",O2461,IFERROR(IF((OFFSET($C2461,0,$A2461))<0,\nMIN(0,O2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2456,-$A2460,$A2461)))),\nMAX(0,O2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2456,-$A2460,$A2461))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2444*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2486=\"n/a\",P2462,IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,P2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2457,-$A2461,$A2462)))),\nMAX(0,P2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2457,-$A2461,$A2462))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2444*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2487=\"n/a\",Q2463,IFERROR(IF((OFFSET($C2463,0,$A2463))<0,\nMIN(0,Q2463-(OFFSET($C2463,0,$A2463)/(OFFSET($C2458,-$A2462,$A2463)))),\nMAX(0,Q2463-(OFFSET($C2463,0,$A2463)/(OFFSET($C2458,-$A2462,$A2463))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2444*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2488=\"n/a\",R2464,IFERROR(IF((OFFSET($C2464,0,$A2464))<0,\nMIN(0,R2464-(OFFSET($C2464,0,$A2464)/(OFFSET($C2459,-$A2463,$A2464)))),\nMAX(0,R2464-(OFFSET($C2464,0,$A2464)/(OFFSET($C2459,-$A2463,$A2464))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2444*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2489=\"n/a\",S2465,IFERROR(IF((OFFSET($C2465,0,$A2465))<0,\nMIN(0,S2465-(OFFSET($C2465,0,$A2465)/(OFFSET($C2460,-$A2464,$A2465)))),\nMAX(0,S2465-(OFFSET($C2465,0,$A2465)/(OFFSET($C2460,-$A2464,$A2465))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2444*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2490=\"n/a\",T2466,IFERROR(IF((OFFSET($C2466,0,$A2466))<0,\nMIN(0,T2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2461,-$A2465,$A2466)))),\nMAX(0,T2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2461,-$A2465,$A2466))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2444*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2491=\"n/a\",U2467,IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,U2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2462,-$A2466,$A2467)))),\nMAX(0,U2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2462,-$A2466,$A2467))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2444*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2492=\"n/a\",V2468,IFERROR(IF((OFFSET($C2468,0,$A2468))<0,\nMIN(0,V2468-(OFFSET($C2468,0,$A2468)/(OFFSET($C2463,-$A2467,$A2468)))),\nMAX(0,V2468-(OFFSET($C2468,0,$A2468)/(OFFSET($C2463,-$A2467,$A2468))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2469)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2444*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2472<1,D2446=0),0,\nIF(D2446=0,C2472-1,\nIF(C2472<1,D2447,\n(((C2472-1)*(C2448-(C2448/(C2472))))+((D2446/D$10)*D2447))/(D2448))))","v":0},{"$f":"IF(AND(D2472<1,E2446=0),0,\nIF(E2446=0,D2472-1,\nIF(D2472<1,E2447,\n(((D2472-1)*(D2448-(D2448/(D2472))))+((E2446/E$10)*E2447))/(E2448))))","v":0},{"$f":"IF(AND(E2472<1,F2446=0),0,\nIF(F2446=0,E2472-1,\nIF(E2472<1,F2447,\n(((E2472-1)*(E2448-(E2448/(E2472))))+((F2446/F$10)*F2447))/(F2448))))","v":0},{"$f":"IF(AND(F2472<1,G2446=0),0,\nIF(G2446=0,F2472-1,\nIF(F2472<1,G2447,\n(((F2472-1)*(F2448-(F2448/(F2472))))+((G2446/G$10)*G2447))/(G2448))))","v":0},{"$f":"IF(AND(G2472<1,H2446=0),0,\nIF(H2446=0,G2472-1,\nIF(G2472<1,H2447,\n(((G2472-1)*(G2448-(G2448/(G2472))))+((H2446/H$10)*H2447))/(H2448))))","v":0},{"$f":"IF(AND(H2472<1,I2446=0),0,\nIF(I2446=0,H2472-1,\nIF(H2472<1,I2447,\n(((H2472-1)*(H2448-(H2448/(H2472))))+((I2446/I$10)*I2447))/(I2448))))","v":0},{"$f":"IF(AND(I2472<1,J2446=0),0,\nIF(J2446=0,I2472-1,\nIF(I2472<1,J2447,\n(((I2472-1)*(I2448-(I2448/(I2472))))+((J2446/J$10)*J2447))/(J2448))))","v":0},{"$f":"IF(AND(J2472<1,K2446=0),0,\nIF(K2446=0,J2472-1,\nIF(J2472<1,K2447,\n(((J2472-1)*(J2448-(J2448/(J2472))))+((K2446/K$10)*K2447))/(K2448))))","v":0},{"$f":"IF(AND(K2472<1,L2446=0),0,\nIF(L2446=0,K2472-1,\nIF(K2472<1,L2447,\n(((K2472-1)*(K2448-(K2448/(K2472))))+((L2446/L$10)*L2447))/(L2448))))","v":0},{"$f":"IF(AND(L2472<1,M2446=0),0,\nIF(M2446=0,L2472-1,\nIF(L2472<1,M2447,\n(((L2472-1)*(L2448-(L2448/(L2472))))+((M2446/M$10)*M2447))/(M2448))))","v":0},{"$f":"IF(AND(M2472<1,N2446=0),0,\nIF(N2446=0,M2472-1,\nIF(M2472<1,N2447,\n(((M2472-1)*(M2448-(M2448/(M2472))))+((N2446/N$10)*N2447))/(N2448))))","v":0},{"$f":"IF(AND(N2472<1,O2446=0),0,\nIF(O2446=0,N2472-1,\nIF(N2472<1,O2447,\n(((N2472-1)*(N2448-(N2448/(N2472))))+((O2446/O$10)*O2447))/(O2448))))","v":0},{"$f":"IF(AND(O2472<1,P2446=0),0,\nIF(P2446=0,O2472-1,\nIF(O2472<1,P2447,\n(((O2472-1)*(O2448-(O2448/(O2472))))+((P2446/P$10)*P2447))/(P2448))))","v":0},{"$f":"IF(AND(P2472<1,Q2446=0),0,\nIF(Q2446=0,P2472-1,\nIF(P2472<1,Q2447,\n(((P2472-1)*(P2448-(P2448/(P2472))))+((Q2446/Q$10)*Q2447))/(Q2448))))","v":0},{"$f":"IF(AND(Q2472<1,R2446=0),0,\nIF(R2446=0,Q2472-1,\nIF(Q2472<1,R2447,\n(((Q2472-1)*(Q2448-(Q2448/(Q2472))))+((R2446/R$10)*R2447))/(R2448))))","v":0},{"$f":"IF(AND(R2472<1,S2446=0),0,\nIF(S2446=0,R2472-1,\nIF(R2472<1,S2447,\n(((R2472-1)*(R2448-(R2448/(R2472))))+((S2446/S$10)*S2447))/(S2448))))","v":0},{"$f":"IF(AND(S2472<1,T2446=0),0,\nIF(T2446=0,S2472-1,\nIF(S2472<1,T2447,\n(((S2472-1)*(S2448-(S2448/(S2472))))+((T2446/T$10)*T2447))/(T2448))))","v":0},{"$f":"IF(AND(T2472<1,U2446=0),0,\nIF(U2446=0,T2472-1,\nIF(T2472<1,U2447,\n(((T2472-1)*(T2448-(T2448/(T2472))))+((U2446/U$10)*U2447))/(U2448))))","v":0},{"$f":"IF(AND(U2472<1,V2446=0),0,\nIF(V2446=0,U2472-1,\nIF(U2472<1,V2447,\n(((U2472-1)*(U2448-(U2448/(U2472))))+((V2446/V$10)*V2447))/(V2448))))","v":0},{"$f":"IF(AND(V2472<1,W2446=0),0,\nIF(W2446=0,V2472-1,\nIF(V2472<1,W2447,\n(((V2472-1)*(V2448-(V2448/(V2472))))+((W2446/W$10)*W2447))/(W2448))))","v":0}]
[null,"RL Start RAB",{"$f":"C2445","v":0},{"$f":"IF(C2473=\"n/a\",\"n/a\",MAX(0,C2473-1))","v":0},{"$f":"IF(D2473=\"n/a\",\"n/a\",MAX(0,D2473-1))","v":0},{"$f":"IF(E2473=\"n/a\",\"n/a\",MAX(0,E2473-1))","v":0},{"$f":"IF(F2473=\"n/a\",\"n/a\",MAX(0,F2473-1))","v":0},{"$f":"IF(G2473=\"n/a\",\"n/a\",MAX(0,G2473-1))","v":0},{"$f":"IF(H2473=\"n/a\",\"n/a\",MAX(0,H2473-1))","v":0},{"$f":"IF(I2473=\"n/a\",\"n/a\",MAX(0,I2473-1))","v":0},{"$f":"IF(J2473=\"n/a\",\"n/a\",MAX(0,J2473-1))","v":0},{"$f":"IF(K2473=\"n/a\",\"n/a\",MAX(0,K2473-1))","v":0},{"$f":"IF(L2473=\"n/a\",\"n/a\",MAX(0,L2473-1))","v":0},{"$f":"IF(M2473=\"n/a\",\"n/a\",MAX(0,M2473-1))","v":0},{"$f":"IF(N2473=\"n/a\",\"n/a\",MAX(0,N2473-1))","v":0},{"$f":"IF(O2473=\"n/a\",\"n/a\",MAX(0,O2473-1))","v":0},{"$f":"IF(P2473=\"n/a\",\"n/a\",MAX(0,P2473-1))","v":0},{"$f":"IF(Q2473=\"n/a\",\"n/a\",MAX(0,Q2473-1))","v":0},{"$f":"IF(R2473=\"n/a\",\"n/a\",MAX(0,R2473-1))","v":0},{"$f":"IF(S2473=\"n/a\",\"n/a\",MAX(0,S2473-1))","v":0},{"$f":"IF(T2473=\"n/a\",\"n/a\",MAX(0,T2473-1))","v":0},{"$f":"IF(U2473=\"n/a\",\"n/a\",MAX(0,U2473-1))","v":0},{"$f":"IF(V2473=\"n/a\",\"n/a\",MAX(0,V2473-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2450)","v":"RL Capex 2020-21"},null,{"$f":"D2445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E2445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F2445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G2445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H2445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I2445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2445","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2445","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2445","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2445","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2445","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2445","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2445","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2445","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2445","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2445","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2445","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2445","v":0},{"$f":"IF(V2492=\"n/a\",\"n/a\",MAX(0,V2492-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2445","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2445<>\"n/a\",C2445<>\"n/a\"),IF(SUM(C2448:C2470)=0,0,IF((SUMPRODUCT(C2448:C2470,C2472:C2494)/SUM(C2448:C2470))<0,1,(SUMPRODUCT(C2448:C2470,C2472:C2494)/SUM(C2448:C2470)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2445<>\"n/a\",D2445<>\"n/a\"),IF(SUM(D2448:D2470)=0,0,IF((SUMPRODUCT(D2448:D2470,D2472:D2494)/SUM(D2448:D2470))<0,1,(SUMPRODUCT(D2448:D2470,D2472:D2494)/SUM(D2448:D2470)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2445<>\"n/a\",E2445<>\"n/a\"),IF(SUM(E2448:E2470)=0,0,IF((SUMPRODUCT(E2448:E2470,E2472:E2494)/SUM(E2448:E2470))<0,1,(SUMPRODUCT(E2448:E2470,E2472:E2494)/SUM(E2448:E2470)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 47",{"$f":"VLOOKUP($A2497,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2497,1,12,\"\"))","v":47},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A2498,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2498,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2498,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2498,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2498,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2498,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2498,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2498,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2498,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2498,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2498,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2498,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2498,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2498,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2498,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2498,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2498,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2498,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2498,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2498,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2498,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2498,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2498,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2498,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2498,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2498,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2498,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2498,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2498,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2498,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2498,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2498,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2498,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2498,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2498,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2498,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2498,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2498,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2498,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2498,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2498,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2498,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2498,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2498,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2498,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2498,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2498,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2498,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2498,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2498,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2498,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2498,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2498,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2498,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2498,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2498,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2498,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2498,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2498,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2498,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2498,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A2498,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2498,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2498,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2498,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2500=0,C2502=0),0,\nIF(AND(D2500<>0,C2502=0),(D2500/D$10),\nIF(AND(D2501<>0,C2502<>0),(C2502-(C2502/C2526))+(D2500/D$10),\nIF(C2526<1,0,(C2502-(C2502/C2526))))))","v":0},{"$f":"IF(AND(E2500=0,D2502=0),0,\nIF(AND(E2500<>0,D2502=0),(E2500/E$10),\nIF(AND(E2501<>0,D2502<>0),(D2502-(D2502/D2526))+(E2500/E$10),\nIF(D2526<1,0,(D2502-(D2502/D2526))))))","v":0},{"$f":"IF(AND(F2500=0,E2502=0),0,\nIF(AND(F2500<>0,E2502=0),(F2500/F$10),\nIF(AND(F2501<>0,E2502<>0),(E2502-(E2502/E2526))+(F2500/F$10),\nIF(E2526<1,0,(E2502-(E2502/E2526))))))","v":0},{"$f":"IF(AND(G2500=0,F2502=0),0,\nIF(AND(G2500<>0,F2502=0),(G2500/G$10),\nIF(AND(G2501<>0,F2502<>0),(F2502-(F2502/F2526))+(G2500/G$10),\nIF(F2526<1,0,(F2502-(F2502/F2526))))))","v":0},{"$f":"IF(AND(H2500=0,G2502=0),0,\nIF(AND(H2500<>0,G2502=0),(H2500/H$10),\nIF(AND(H2501<>0,G2502<>0),(G2502-(G2502/G2526))+(H2500/H$10),\nIF(G2526<1,0,(G2502-(G2502/G2526))))))","v":0},{"$f":"IF(AND(I2500=0,H2502=0),0,\nIF(AND(I2500<>0,H2502=0),(I2500/I$10),\nIF(AND(I2501<>0,H2502<>0),(H2502-(H2502/H2526))+(I2500/I$10),\nIF(H2526<1,0,(H2502-(H2502/H2526))))))","v":0},{"$f":"IF(AND(J2500=0,I2502=0),0,\nIF(AND(J2500<>0,I2502=0),(J2500/J$10),\nIF(AND(J2501<>0,I2502<>0),(I2502-(I2502/I2526))+(J2500/J$10),\nIF(I2526<1,0,(I2502-(I2502/I2526))))))","v":0},{"$f":"IF(AND(K2500=0,J2502=0),0,\nIF(AND(K2500<>0,J2502=0),(K2500/K$10),\nIF(AND(K2501<>0,J2502<>0),(J2502-(J2502/J2526))+(K2500/K$10),\nIF(J2526<1,0,(J2502-(J2502/J2526))))))","v":0},{"$f":"IF(AND(L2500=0,K2502=0),0,\nIF(AND(L2500<>0,K2502=0),(L2500/L$10),\nIF(AND(L2501<>0,K2502<>0),(K2502-(K2502/K2526))+(L2500/L$10),\nIF(K2526<1,0,(K2502-(K2502/K2526))))))","v":0},{"$f":"IF(AND(M2500=0,L2502=0),0,\nIF(AND(M2500<>0,L2502=0),(M2500/M$10),\nIF(AND(M2501<>0,L2502<>0),(L2502-(L2502/L2526))+(M2500/M$10),\nIF(L2526<1,0,(L2502-(L2502/L2526))))))","v":0},{"$f":"IF(AND(N2500=0,M2502=0),0,\nIF(AND(N2500<>0,M2502=0),(N2500/N$10),\nIF(AND(N2501<>0,M2502<>0),(M2502-(M2502/M2526))+(N2500/N$10),\nIF(M2526<1,0,(M2502-(M2502/M2526))))))","v":0},{"$f":"IF(AND(O2500=0,N2502=0),0,\nIF(AND(O2500<>0,N2502=0),(O2500/O$10),\nIF(AND(O2501<>0,N2502<>0),(N2502-(N2502/N2526))+(O2500/O$10),\nIF(N2526<1,0,(N2502-(N2502/N2526))))))","v":0},{"$f":"IF(AND(P2500=0,O2502=0),0,\nIF(AND(P2500<>0,O2502=0),(P2500/P$10),\nIF(AND(P2501<>0,O2502<>0),(O2502-(O2502/O2526))+(P2500/P$10),\nIF(O2526<1,0,(O2502-(O2502/O2526))))))","v":0},{"$f":"IF(AND(Q2500=0,P2502=0),0,\nIF(AND(Q2500<>0,P2502=0),(Q2500/Q$10),\nIF(AND(Q2501<>0,P2502<>0),(P2502-(P2502/P2526))+(Q2500/Q$10),\nIF(P2526<1,0,(P2502-(P2502/P2526))))))","v":0},{"$f":"IF(AND(R2500=0,Q2502=0),0,\nIF(AND(R2500<>0,Q2502=0),(R2500/R$10),\nIF(AND(R2501<>0,Q2502<>0),(Q2502-(Q2502/Q2526))+(R2500/R$10),\nIF(Q2526<1,0,(Q2502-(Q2502/Q2526))))))","v":0},{"$f":"IF(AND(S2500=0,R2502=0),0,\nIF(AND(S2500<>0,R2502=0),(S2500/S$10),\nIF(AND(S2501<>0,R2502<>0),(R2502-(R2502/R2526))+(S2500/S$10),\nIF(R2526<1,0,(R2502-(R2502/R2526))))))","v":0},{"$f":"IF(AND(T2500=0,S2502=0),0,\nIF(AND(T2500<>0,S2502=0),(T2500/T$10),\nIF(AND(T2501<>0,S2502<>0),(S2502-(S2502/S2526))+(T2500/T$10),\nIF(S2526<1,0,(S2502-(S2502/S2526))))))","v":0},{"$f":"IF(AND(U2500=0,T2502=0),0,\nIF(AND(U2500<>0,T2502=0),(U2500/U$10),\nIF(AND(U2501<>0,T2502<>0),(T2502-(T2502/T2526))+(U2500/U$10),\nIF(T2526<1,0,(T2502-(T2502/T2526))))))","v":0},{"$f":"IF(AND(V2500=0,U2502=0),0,\nIF(AND(V2500<>0,U2502=0),(V2500/V$10),\nIF(AND(V2501<>0,U2502<>0),(U2502-(U2502/U2526))+(V2500/V$10),\nIF(U2526<1,0,(U2502-(U2502/U2526))))))","v":0},{"$f":"IF(AND(W2500=0,V2502=0),0,\nIF(AND(W2500<>0,V2502=0),(W2500/W$10),\nIF(AND(W2501<>0,V2502<>0),(V2502-(V2502/V2526))+(W2500/W$10),\nIF(V2526<1,0,(V2502-(V2502/V2526))))))","v":0}]
[{"$f":"A2502+1","v":0},"Depreciated starting RAB",{"$f":"C2498/C$10","v":0},{"$f":"IF(C2527=\"n/a\",C2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,C2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,C2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(D2527=\"n/a\",D2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,D2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,D2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(E2527=\"n/a\",E2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,E2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,E2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(F2527=\"n/a\",F2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,F2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,F2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(G2527=\"n/a\",G2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,G2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,G2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(H2527=\"n/a\",H2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,H2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,H2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(I2527=\"n/a\",I2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,I2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,I2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(J2527=\"n/a\",J2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,J2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,J2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(K2527=\"n/a\",K2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,K2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,K2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(L2527=\"n/a\",L2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,L2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,L2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(M2527=\"n/a\",M2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,M2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,M2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(N2527=\"n/a\",N2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,N2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,N2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(O2527=\"n/a\",O2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,O2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,O2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(P2527=\"n/a\",P2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,P2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,P2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(Q2527=\"n/a\",Q2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,Q2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,Q2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(R2527=\"n/a\",R2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,R2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,R2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(S2527=\"n/a\",S2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,S2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,S2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(T2527=\"n/a\",T2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,T2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,T2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(U2527=\"n/a\",U2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,U2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,U2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(V2527=\"n/a\",V2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,V2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,V2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0}]
[{"$f":"A2503+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2504)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D2498*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2528=\"n/a\",D2504,IFERROR(IF((OFFSET($C2504,0,$A2504))<0,\nMIN(0,D2504-(OFFSET($C2504,0,$A2504)/(OFFSET($C2499,-$A2503,$A2504)))),\nMAX(0,D2504-(OFFSET($C2504,0,$A2504)/(OFFSET($C2499,-$A2503,$A2504))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E2498*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2529=\"n/a\",E2505,IFERROR(IF((OFFSET($C2505,0,$A2505))<0,\nMIN(0,E2505-(OFFSET($C2505,0,$A2505)/(OFFSET($C2500,-$A2504,$A2505)))),\nMAX(0,E2505-(OFFSET($C2505,0,$A2505)/(OFFSET($C2500,-$A2504,$A2505))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F2498*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2530=\"n/a\",F2506,IFERROR(IF((OFFSET($C2506,0,$A2506))<0,\nMIN(0,F2506-(OFFSET($C2506,0,$A2506)/(OFFSET($C2501,-$A2505,$A2506)))),\nMAX(0,F2506-(OFFSET($C2506,0,$A2506)/(OFFSET($C2501,-$A2505,$A2506))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G2498*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2531=\"n/a\",G2507,IFERROR(IF((OFFSET($C2507,0,$A2507))<0,\nMIN(0,G2507-(OFFSET($C2507,0,$A2507)/(OFFSET($C2502,-$A2506,$A2507)))),\nMAX(0,G2507-(OFFSET($C2507,0,$A2507)/(OFFSET($C2502,-$A2506,$A2507))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H2498*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2532=\"n/a\",H2508,IFERROR(IF((OFFSET($C2508,0,$A2508))<0,\nMIN(0,H2508-(OFFSET($C2508,0,$A2508)/(OFFSET($C2503,-$A2507,$A2508)))),\nMAX(0,H2508-(OFFSET($C2508,0,$A2508)/(OFFSET($C2503,-$A2507,$A2508))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I2498*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2533=\"n/a\",I2509,IFERROR(IF((OFFSET($C2509,0,$A2509))<0,\nMIN(0,I2509-(OFFSET($C2509,0,$A2509)/(OFFSET($C2504,-$A2508,$A2509)))),\nMAX(0,I2509-(OFFSET($C2509,0,$A2509)/(OFFSET($C2504,-$A2508,$A2509))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J2498*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2534=\"n/a\",J2510,IFERROR(IF((OFFSET($C2510,0,$A2510))<0,\nMIN(0,J2510-(OFFSET($C2510,0,$A2510)/(OFFSET($C2505,-$A2509,$A2510)))),\nMAX(0,J2510-(OFFSET($C2510,0,$A2510)/(OFFSET($C2505,-$A2509,$A2510))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K2498*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2535=\"n/a\",K2511,IFERROR(IF((OFFSET($C2511,0,$A2511))<0,\nMIN(0,K2511-(OFFSET($C2511,0,$A2511)/(OFFSET($C2506,-$A2510,$A2511)))),\nMAX(0,K2511-(OFFSET($C2511,0,$A2511)/(OFFSET($C2506,-$A2510,$A2511))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L2498*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2536=\"n/a\",L2512,IFERROR(IF((OFFSET($C2512,0,$A2512))<0,\nMIN(0,L2512-(OFFSET($C2512,0,$A2512)/(OFFSET($C2507,-$A2511,$A2512)))),\nMAX(0,L2512-(OFFSET($C2512,0,$A2512)/(OFFSET($C2507,-$A2511,$A2512))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2498*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2537=\"n/a\",M2513,IFERROR(IF((OFFSET($C2513,0,$A2513))<0,\nMIN(0,M2513-(OFFSET($C2513,0,$A2513)/(OFFSET($C2508,-$A2512,$A2513)))),\nMAX(0,M2513-(OFFSET($C2513,0,$A2513)/(OFFSET($C2508,-$A2512,$A2513))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2498*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2538=\"n/a\",N2514,IFERROR(IF((OFFSET($C2514,0,$A2514))<0,\nMIN(0,N2514-(OFFSET($C2514,0,$A2514)/(OFFSET($C2509,-$A2513,$A2514)))),\nMAX(0,N2514-(OFFSET($C2514,0,$A2514)/(OFFSET($C2509,-$A2513,$A2514))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2498*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2539=\"n/a\",O2515,IFERROR(IF((OFFSET($C2515,0,$A2515))<0,\nMIN(0,O2515-(OFFSET($C2515,0,$A2515)/(OFFSET($C2510,-$A2514,$A2515)))),\nMAX(0,O2515-(OFFSET($C2515,0,$A2515)/(OFFSET($C2510,-$A2514,$A2515))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2498*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2540=\"n/a\",P2516,IFERROR(IF((OFFSET($C2516,0,$A2516))<0,\nMIN(0,P2516-(OFFSET($C2516,0,$A2516)/(OFFSET($C2511,-$A2515,$A2516)))),\nMAX(0,P2516-(OFFSET($C2516,0,$A2516)/(OFFSET($C2511,-$A2515,$A2516))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2498*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2541=\"n/a\",Q2517,IFERROR(IF((OFFSET($C2517,0,$A2517))<0,\nMIN(0,Q2517-(OFFSET($C2517,0,$A2517)/(OFFSET($C2512,-$A2516,$A2517)))),\nMAX(0,Q2517-(OFFSET($C2517,0,$A2517)/(OFFSET($C2512,-$A2516,$A2517))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2498*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2542=\"n/a\",R2518,IFERROR(IF((OFFSET($C2518,0,$A2518))<0,\nMIN(0,R2518-(OFFSET($C2518,0,$A2518)/(OFFSET($C2513,-$A2517,$A2518)))),\nMAX(0,R2518-(OFFSET($C2518,0,$A2518)/(OFFSET($C2513,-$A2517,$A2518))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2498*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2543=\"n/a\",S2519,IFERROR(IF((OFFSET($C2519,0,$A2519))<0,\nMIN(0,S2519-(OFFSET($C2519,0,$A2519)/(OFFSET($C2514,-$A2518,$A2519)))),\nMAX(0,S2519-(OFFSET($C2519,0,$A2519)/(OFFSET($C2514,-$A2518,$A2519))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2498*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2544=\"n/a\",T2520,IFERROR(IF((OFFSET($C2520,0,$A2520))<0,\nMIN(0,T2520-(OFFSET($C2520,0,$A2520)/(OFFSET($C2515,-$A2519,$A2520)))),\nMAX(0,T2520-(OFFSET($C2520,0,$A2520)/(OFFSET($C2515,-$A2519,$A2520))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2498*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2545=\"n/a\",U2521,IFERROR(IF((OFFSET($C2521,0,$A2521))<0,\nMIN(0,U2521-(OFFSET($C2521,0,$A2521)/(OFFSET($C2516,-$A2520,$A2521)))),\nMAX(0,U2521-(OFFSET($C2521,0,$A2521)/(OFFSET($C2516,-$A2520,$A2521))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2498*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2546=\"n/a\",V2522,IFERROR(IF((OFFSET($C2522,0,$A2522))<0,\nMIN(0,V2522-(OFFSET($C2522,0,$A2522)/(OFFSET($C2517,-$A2521,$A2522)))),\nMAX(0,V2522-(OFFSET($C2522,0,$A2522)/(OFFSET($C2517,-$A2521,$A2522))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2523)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2498*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2526<1,D2500=0),0,\nIF(D2500=0,C2526-1,\nIF(C2526<1,D2501,\n(((C2526-1)*(C2502-(C2502/(C2526))))+((D2500/D$10)*D2501))/(D2502))))","v":0},{"$f":"IF(AND(D2526<1,E2500=0),0,\nIF(E2500=0,D2526-1,\nIF(D2526<1,E2501,\n(((D2526-1)*(D2502-(D2502/(D2526))))+((E2500/E$10)*E2501))/(E2502))))","v":0},{"$f":"IF(AND(E2526<1,F2500=0),0,\nIF(F2500=0,E2526-1,\nIF(E2526<1,F2501,\n(((E2526-1)*(E2502-(E2502/(E2526))))+((F2500/F$10)*F2501))/(F2502))))","v":0},{"$f":"IF(AND(F2526<1,G2500=0),0,\nIF(G2500=0,F2526-1,\nIF(F2526<1,G2501,\n(((F2526-1)*(F2502-(F2502/(F2526))))+((G2500/G$10)*G2501))/(G2502))))","v":0},{"$f":"IF(AND(G2526<1,H2500=0),0,\nIF(H2500=0,G2526-1,\nIF(G2526<1,H2501,\n(((G2526-1)*(G2502-(G2502/(G2526))))+((H2500/H$10)*H2501))/(H2502))))","v":0},{"$f":"IF(AND(H2526<1,I2500=0),0,\nIF(I2500=0,H2526-1,\nIF(H2526<1,I2501,\n(((H2526-1)*(H2502-(H2502/(H2526))))+((I2500/I$10)*I2501))/(I2502))))","v":0},{"$f":"IF(AND(I2526<1,J2500=0),0,\nIF(J2500=0,I2526-1,\nIF(I2526<1,J2501,\n(((I2526-1)*(I2502-(I2502/(I2526))))+((J2500/J$10)*J2501))/(J2502))))","v":0},{"$f":"IF(AND(J2526<1,K2500=0),0,\nIF(K2500=0,J2526-1,\nIF(J2526<1,K2501,\n(((J2526-1)*(J2502-(J2502/(J2526))))+((K2500/K$10)*K2501))/(K2502))))","v":0},{"$f":"IF(AND(K2526<1,L2500=0),0,\nIF(L2500=0,K2526-1,\nIF(K2526<1,L2501,\n(((K2526-1)*(K2502-(K2502/(K2526))))+((L2500/L$10)*L2501))/(L2502))))","v":0},{"$f":"IF(AND(L2526<1,M2500=0),0,\nIF(M2500=0,L2526-1,\nIF(L2526<1,M2501,\n(((L2526-1)*(L2502-(L2502/(L2526))))+((M2500/M$10)*M2501))/(M2502))))","v":0},{"$f":"IF(AND(M2526<1,N2500=0),0,\nIF(N2500=0,M2526-1,\nIF(M2526<1,N2501,\n(((M2526-1)*(M2502-(M2502/(M2526))))+((N2500/N$10)*N2501))/(N2502))))","v":0},{"$f":"IF(AND(N2526<1,O2500=0),0,\nIF(O2500=0,N2526-1,\nIF(N2526<1,O2501,\n(((N2526-1)*(N2502-(N2502/(N2526))))+((O2500/O$10)*O2501))/(O2502))))","v":0},{"$f":"IF(AND(O2526<1,P2500=0),0,\nIF(P2500=0,O2526-1,\nIF(O2526<1,P2501,\n(((O2526-1)*(O2502-(O2502/(O2526))))+((P2500/P$10)*P2501))/(P2502))))","v":0},{"$f":"IF(AND(P2526<1,Q2500=0),0,\nIF(Q2500=0,P2526-1,\nIF(P2526<1,Q2501,\n(((P2526-1)*(P2502-(P2502/(P2526))))+((Q2500/Q$10)*Q2501))/(Q2502))))","v":0},{"$f":"IF(AND(Q2526<1,R2500=0),0,\nIF(R2500=0,Q2526-1,\nIF(Q2526<1,R2501,\n(((Q2526-1)*(Q2502-(Q2502/(Q2526))))+((R2500/R$10)*R2501))/(R2502))))","v":0},{"$f":"IF(AND(R2526<1,S2500=0),0,\nIF(S2500=0,R2526-1,\nIF(R2526<1,S2501,\n(((R2526-1)*(R2502-(R2502/(R2526))))+((S2500/S$10)*S2501))/(S2502))))","v":0},{"$f":"IF(AND(S2526<1,T2500=0),0,\nIF(T2500=0,S2526-1,\nIF(S2526<1,T2501,\n(((S2526-1)*(S2502-(S2502/(S2526))))+((T2500/T$10)*T2501))/(T2502))))","v":0},{"$f":"IF(AND(T2526<1,U2500=0),0,\nIF(U2500=0,T2526-1,\nIF(T2526<1,U2501,\n(((T2526-1)*(T2502-(T2502/(T2526))))+((U2500/U$10)*U2501))/(U2502))))","v":0},{"$f":"IF(AND(U2526<1,V2500=0),0,\nIF(V2500=0,U2526-1,\nIF(U2526<1,V2501,\n(((U2526-1)*(U2502-(U2502/(U2526))))+((V2500/V$10)*V2501))/(V2502))))","v":0},{"$f":"IF(AND(V2526<1,W2500=0),0,\nIF(W2500=0,V2526-1,\nIF(V2526<1,W2501,\n(((V2526-1)*(V2502-(V2502/(V2526))))+((W2500/W$10)*W2501))/(W2502))))","v":0}]
[null,"RL Start RAB",{"$f":"C2499","v":0},{"$f":"IF(C2527=\"n/a\",\"n/a\",MAX(0,C2527-1))","v":0},{"$f":"IF(D2527=\"n/a\",\"n/a\",MAX(0,D2527-1))","v":0},{"$f":"IF(E2527=\"n/a\",\"n/a\",MAX(0,E2527-1))","v":0},{"$f":"IF(F2527=\"n/a\",\"n/a\",MAX(0,F2527-1))","v":0},{"$f":"IF(G2527=\"n/a\",\"n/a\",MAX(0,G2527-1))","v":0},{"$f":"IF(H2527=\"n/a\",\"n/a\",MAX(0,H2527-1))","v":0},{"$f":"IF(I2527=\"n/a\",\"n/a\",MAX(0,I2527-1))","v":0},{"$f":"IF(J2527=\"n/a\",\"n/a\",MAX(0,J2527-1))","v":0},{"$f":"IF(K2527=\"n/a\",\"n/a\",MAX(0,K2527-1))","v":0},{"$f":"IF(L2527=\"n/a\",\"n/a\",MAX(0,L2527-1))","v":0},{"$f":"IF(M2527=\"n/a\",\"n/a\",MAX(0,M2527-1))","v":0},{"$f":"IF(N2527=\"n/a\",\"n/a\",MAX(0,N2527-1))","v":0},{"$f":"IF(O2527=\"n/a\",\"n/a\",MAX(0,O2527-1))","v":0},{"$f":"IF(P2527=\"n/a\",\"n/a\",MAX(0,P2527-1))","v":0},{"$f":"IF(Q2527=\"n/a\",\"n/a\",MAX(0,Q2527-1))","v":0},{"$f":"IF(R2527=\"n/a\",\"n/a\",MAX(0,R2527-1))","v":0},{"$f":"IF(S2527=\"n/a\",\"n/a\",MAX(0,S2527-1))","v":0},{"$f":"IF(T2527=\"n/a\",\"n/a\",MAX(0,T2527-1))","v":0},{"$f":"IF(U2527=\"n/a\",\"n/a\",MAX(0,U2527-1))","v":0},{"$f":"IF(V2527=\"n/a\",\"n/a\",MAX(0,V2527-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2504)","v":"RL Capex 2020-21"},null,{"$f":"D2499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E2499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F2499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G2499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H2499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I2499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2499","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2499","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2499","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2499","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2499","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2499","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2499","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2499","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2499","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2499","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2499","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2499","v":0},{"$f":"IF(V2546=\"n/a\",\"n/a\",MAX(0,V2546-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2499","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2499<>\"n/a\",C2499<>\"n/a\"),IF(SUM(C2502:C2524)=0,0,IF((SUMPRODUCT(C2502:C2524,C2526:C2548)/SUM(C2502:C2524))<0,1,(SUMPRODUCT(C2502:C2524,C2526:C2548)/SUM(C2502:C2524)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2499<>\"n/a\",D2499<>\"n/a\"),IF(SUM(D2502:D2524)=0,0,IF((SUMPRODUCT(D2502:D2524,D2526:D2548)/SUM(D2502:D2524))<0,1,(SUMPRODUCT(D2502:D2524,D2526:D2548)/SUM(D2502:D2524)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2499<>\"n/a\",E2499<>\"n/a\"),IF(SUM(E2502:E2524)=0,0,IF((SUMPRODUCT(E2502:E2524,E2526:E2548)/SUM(E2502:E2524))<0,1,(SUMPRODUCT(E2502:E2524,E2526:E2548)/SUM(E2502:E2524)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 48",{"$f":"VLOOKUP($A2551,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Buildings - capital works"}]
[{"$f":"VALUE(REPLACE(A2551,1,12,\"\"))","v":48},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A2552,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2552,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2552,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2552,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":28.021443538479406},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2552,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2552,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2552,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":15.774603736608045},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2552,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2552,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2552,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":30.093020994184073},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2552,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2552,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2552,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":49.085439000000001},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2552,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2552,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2552,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":61.812646880008522},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2552,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2552,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2552,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2552,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2552,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2552,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2552,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2552,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2552,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2552,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2552,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2552,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2552,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2552,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2552,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2552,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2552,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2552,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2552,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2552,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2552,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2552,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2552,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2552,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2552,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2552,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2552,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2552,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2552,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2552,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2552,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2552,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2552,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2552,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2552,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2552,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2552,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2552,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2552,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2552,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2552,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2552,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2552,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2552,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2552,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A2552,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2552,1))))","v":40},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2552,1))))","v":40},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2552,1))))","v":40},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2552,1))))","v":40},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2552,1))))","v":40},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2552,1))))","v":40},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2552,1))))","v":40},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2552,1))))","v":40},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2552,1))))","v":40},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2552,1))))","v":40},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2552,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2552,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2552,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2552,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2552,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2552,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2552,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2552,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2552,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2552,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2552,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2552,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2554=0,C2556=0),0,\nIF(AND(D2554<>0,C2556=0),(D2554/D$10),\nIF(AND(D2555<>0,C2556<>0),(C2556-(C2556/C2580))+(D2554/D$10),\nIF(C2580<1,0,(C2556-(C2556/C2580))))))","v":0},{"$f":"IF(AND(E2554=0,D2556=0),0,\nIF(AND(E2554<>0,D2556=0),(E2554/E$10),\nIF(AND(E2555<>0,D2556<>0),(D2556-(D2556/D2580))+(E2554/E$10),\nIF(D2580<1,0,(D2556-(D2556/D2580))))))","v":0},{"$f":"IF(AND(F2554=0,E2556=0),0,\nIF(AND(F2554<>0,E2556=0),(F2554/F$10),\nIF(AND(F2555<>0,E2556<>0),(E2556-(E2556/E2580))+(F2554/F$10),\nIF(E2580<1,0,(E2556-(E2556/E2580))))))","v":0},{"$f":"IF(AND(G2554=0,F2556=0),0,\nIF(AND(G2554<>0,F2556=0),(G2554/G$10),\nIF(AND(G2555<>0,F2556<>0),(F2556-(F2556/F2580))+(G2554/G$10),\nIF(F2580<1,0,(F2556-(F2556/F2580))))))","v":0},{"$f":"IF(AND(H2554=0,G2556=0),0,\nIF(AND(H2554<>0,G2556=0),(H2554/H$10),\nIF(AND(H2555<>0,G2556<>0),(G2556-(G2556/G2580))+(H2554/H$10),\nIF(G2580<1,0,(G2556-(G2556/G2580))))))","v":0},{"$f":"IF(AND(I2554=0,H2556=0),0,\nIF(AND(I2554<>0,H2556=0),(I2554/I$10),\nIF(AND(I2555<>0,H2556<>0),(H2556-(H2556/H2580))+(I2554/I$10),\nIF(H2580<1,0,(H2556-(H2556/H2580))))))","v":0},{"$f":"IF(AND(J2554=0,I2556=0),0,\nIF(AND(J2554<>0,I2556=0),(J2554/J$10),\nIF(AND(J2555<>0,I2556<>0),(I2556-(I2556/I2580))+(J2554/J$10),\nIF(I2580<1,0,(I2556-(I2556/I2580))))))","v":0},{"$f":"IF(AND(K2554=0,J2556=0),0,\nIF(AND(K2554<>0,J2556=0),(K2554/K$10),\nIF(AND(K2555<>0,J2556<>0),(J2556-(J2556/J2580))+(K2554/K$10),\nIF(J2580<1,0,(J2556-(J2556/J2580))))))","v":0},{"$f":"IF(AND(L2554=0,K2556=0),0,\nIF(AND(L2554<>0,K2556=0),(L2554/L$10),\nIF(AND(L2555<>0,K2556<>0),(K2556-(K2556/K2580))+(L2554/L$10),\nIF(K2580<1,0,(K2556-(K2556/K2580))))))","v":0},{"$f":"IF(AND(M2554=0,L2556=0),0,\nIF(AND(M2554<>0,L2556=0),(M2554/M$10),\nIF(AND(M2555<>0,L2556<>0),(L2556-(L2556/L2580))+(M2554/M$10),\nIF(L2580<1,0,(L2556-(L2556/L2580))))))","v":0},{"$f":"IF(AND(N2554=0,M2556=0),0,\nIF(AND(N2554<>0,M2556=0),(N2554/N$10),\nIF(AND(N2555<>0,M2556<>0),(M2556-(M2556/M2580))+(N2554/N$10),\nIF(M2580<1,0,(M2556-(M2556/M2580))))))","v":0},{"$f":"IF(AND(O2554=0,N2556=0),0,\nIF(AND(O2554<>0,N2556=0),(O2554/O$10),\nIF(AND(O2555<>0,N2556<>0),(N2556-(N2556/N2580))+(O2554/O$10),\nIF(N2580<1,0,(N2556-(N2556/N2580))))))","v":0},{"$f":"IF(AND(P2554=0,O2556=0),0,\nIF(AND(P2554<>0,O2556=0),(P2554/P$10),\nIF(AND(P2555<>0,O2556<>0),(O2556-(O2556/O2580))+(P2554/P$10),\nIF(O2580<1,0,(O2556-(O2556/O2580))))))","v":0},{"$f":"IF(AND(Q2554=0,P2556=0),0,\nIF(AND(Q2554<>0,P2556=0),(Q2554/Q$10),\nIF(AND(Q2555<>0,P2556<>0),(P2556-(P2556/P2580))+(Q2554/Q$10),\nIF(P2580<1,0,(P2556-(P2556/P2580))))))","v":0},{"$f":"IF(AND(R2554=0,Q2556=0),0,\nIF(AND(R2554<>0,Q2556=0),(R2554/R$10),\nIF(AND(R2555<>0,Q2556<>0),(Q2556-(Q2556/Q2580))+(R2554/R$10),\nIF(Q2580<1,0,(Q2556-(Q2556/Q2580))))))","v":0},{"$f":"IF(AND(S2554=0,R2556=0),0,\nIF(AND(S2554<>0,R2556=0),(S2554/S$10),\nIF(AND(S2555<>0,R2556<>0),(R2556-(R2556/R2580))+(S2554/S$10),\nIF(R2580<1,0,(R2556-(R2556/R2580))))))","v":0},{"$f":"IF(AND(T2554=0,S2556=0),0,\nIF(AND(T2554<>0,S2556=0),(T2554/T$10),\nIF(AND(T2555<>0,S2556<>0),(S2556-(S2556/S2580))+(T2554/T$10),\nIF(S2580<1,0,(S2556-(S2556/S2580))))))","v":0},{"$f":"IF(AND(U2554=0,T2556=0),0,\nIF(AND(U2554<>0,T2556=0),(U2554/U$10),\nIF(AND(U2555<>0,T2556<>0),(T2556-(T2556/T2580))+(U2554/U$10),\nIF(T2580<1,0,(T2556-(T2556/T2580))))))","v":0},{"$f":"IF(AND(V2554=0,U2556=0),0,\nIF(AND(V2554<>0,U2556=0),(V2554/V$10),\nIF(AND(V2555<>0,U2556<>0),(U2556-(U2556/U2580))+(V2554/V$10),\nIF(U2580<1,0,(U2556-(U2556/U2580))))))","v":0},{"$f":"IF(AND(W2554=0,V2556=0),0,\nIF(AND(W2554<>0,V2556=0),(W2554/W$10),\nIF(AND(W2555<>0,V2556<>0),(V2556-(V2556/V2580))+(W2554/W$10),\nIF(V2580<1,0,(V2556-(V2556/V2580))))))","v":0}]
[{"$f":"A2556+1","v":0},"Depreciated starting RAB",{"$f":"C2552/C$10","v":0},{"$f":"IF(C2581=\"n/a\",C2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,C2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,C2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(D2581=\"n/a\",D2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,D2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,D2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(E2581=\"n/a\",E2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,E2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,E2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(F2581=\"n/a\",F2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,F2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,F2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(G2581=\"n/a\",G2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,G2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,G2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(H2581=\"n/a\",H2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,H2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,H2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(I2581=\"n/a\",I2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,I2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,I2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(J2581=\"n/a\",J2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,J2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,J2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(K2581=\"n/a\",K2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,K2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,K2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(L2581=\"n/a\",L2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,L2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,L2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(M2581=\"n/a\",M2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,M2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,M2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(N2581=\"n/a\",N2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,N2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,N2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(O2581=\"n/a\",O2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,O2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,O2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(P2581=\"n/a\",P2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,P2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,P2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(Q2581=\"n/a\",Q2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,Q2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,Q2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(R2581=\"n/a\",R2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,R2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,R2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(S2581=\"n/a\",S2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,S2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,S2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(T2581=\"n/a\",T2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,T2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,T2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(U2581=\"n/a\",U2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,U2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,U2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(V2581=\"n/a\",V2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,V2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,V2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0}]
[{"$f":"A2557+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2558)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D2552*((1+D$11)^0.5)/D$10)","v":27.962784208751454},{"$f":"IF(D2582=\"n/a\",D2558,IFERROR(IF((OFFSET($C2558,0,$A2558))<0,\nMIN(0,D2558-(OFFSET($C2558,0,$A2558)/(OFFSET($C2553,-$A2557,$A2558)))),\nMAX(0,D2558-(OFFSET($C2558,0,$A2558)/(OFFSET($C2553,-$A2557,$A2558))))),0))","v":27.263714603532669},26.564644998313884,25.865575393095099,25.166505787876314,24.467436182657529,23.768366577438744,23.069296972219959,22.370227367001174,21.671157761782389,20.972088156563604,20.273018551344819,19.573948946126034,18.874879340907249,18.175809735688464,17.476740130469679,16.777670525250894,16.078600920032109,15.379531314813322,14.680461709594535]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E2552*((1+E$11)^0.5)/E$10)","v":15.797915073233831},{"$f":"IF(E2583=\"n/a\",E2559,IFERROR(IF((OFFSET($C2559,0,$A2559))<0,\nMIN(0,E2559-(OFFSET($C2559,0,$A2559)/(OFFSET($C2554,-$A2558,$A2559)))),\nMAX(0,E2559-(OFFSET($C2559,0,$A2559)/(OFFSET($C2554,-$A2558,$A2559))))),0))","v":15.402967196402985},15.008019319572139,14.613071442741292,14.218123565910446,13.8231756890796,13.428227812248753,13.033279935417907,12.638332058587061,12.243384181756214,11.848436304925368,11.453488428094522,11.058540551263675,10.663592674432829,10.268644797601983,9.8736969207711365,9.4787490439402902,9.0838011671094439,8.6888532902785975]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F2552*((1+F$11)^0.5)/F$10)","v":29.713091671475066},{"$f":"IF(F2584=\"n/a\",F2560,IFERROR(IF((OFFSET($C2560,0,$A2560))<0,\nMIN(0,F2560-(OFFSET($C2560,0,$A2560)/(OFFSET($C2555,-$A2559,$A2560)))),\nMAX(0,F2560-(OFFSET($C2560,0,$A2560)/(OFFSET($C2555,-$A2559,$A2560))))),0))","v":28.970264379688189},28.227437087901311,27.484609796114434,26.741782504327556,25.998955212540679,25.256127920753801,24.513300628966924,23.770473337180047,23.027646045393169,22.284818753606292,21.541991461819414,20.799164170032537,20.056336878245659,19.313509586458782,18.570682294671904,17.827855002885027,17.085027711098149]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G2552*((1+G$11)^0.5)/G$10)","v":44.167518564534632},{"$f":"IF(G2585=\"n/a\",G2561,IFERROR(IF((OFFSET($C2561,0,$A2561))<0,\nMIN(0,G2561-(OFFSET($C2561,0,$A2561)/(OFFSET($C2556,-$A2560,$A2561)))),\nMAX(0,G2561-(OFFSET($C2561,0,$A2561)/(OFFSET($C2556,-$A2560,$A2561))))),0))","v":43.063330600421267},41.959142636307902,40.854954672194538,39.750766708081173,38.646578743967808,37.542390779854443,36.438202815741079,35.334014851627714,34.229826887514349,33.125638923400984,32.02145095928762,30.917262995174255,29.81307503106089,28.708887066947526,27.604699102834161,26.500511138720796]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H2552*((1+H$11)^0.5)/H$10)","v":53.046541327381441},{"$f":"IF(H2586=\"n/a\",H2562,IFERROR(IF((OFFSET($C2562,0,$A2562))<0,\nMIN(0,H2562-(OFFSET($C2562,0,$A2562)/(OFFSET($C2557,-$A2561,$A2562)))),\nMAX(0,H2562-(OFFSET($C2562,0,$A2562)/(OFFSET($C2557,-$A2561,$A2562))))),0))","v":51.720377794196907},50.394214261012372,49.068050727827838,47.741887194643304,46.41572366145877,45.089560128274236,43.763396595089702,42.437233061905168,41.111069528720634,39.7849059955361,38.458742462351566,37.132578929167032,35.806415395982498,34.480251862797964,33.15408832961343]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I2552*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2587=\"n/a\",I2563,IFERROR(IF((OFFSET($C2563,0,$A2563))<0,\nMIN(0,I2563-(OFFSET($C2563,0,$A2563)/(OFFSET($C2558,-$A2562,$A2563)))),\nMAX(0,I2563-(OFFSET($C2563,0,$A2563)/(OFFSET($C2558,-$A2562,$A2563))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J2552*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2588=\"n/a\",J2564,IFERROR(IF((OFFSET($C2564,0,$A2564))<0,\nMIN(0,J2564-(OFFSET($C2564,0,$A2564)/(OFFSET($C2559,-$A2563,$A2564)))),\nMAX(0,J2564-(OFFSET($C2564,0,$A2564)/(OFFSET($C2559,-$A2563,$A2564))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K2552*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2589=\"n/a\",K2565,IFERROR(IF((OFFSET($C2565,0,$A2565))<0,\nMIN(0,K2565-(OFFSET($C2565,0,$A2565)/(OFFSET($C2560,-$A2564,$A2565)))),\nMAX(0,K2565-(OFFSET($C2565,0,$A2565)/(OFFSET($C2560,-$A2564,$A2565))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L2552*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2590=\"n/a\",L2566,IFERROR(IF((OFFSET($C2566,0,$A2566))<0,\nMIN(0,L2566-(OFFSET($C2566,0,$A2566)/(OFFSET($C2561,-$A2565,$A2566)))),\nMAX(0,L2566-(OFFSET($C2566,0,$A2566)/(OFFSET($C2561,-$A2565,$A2566))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2552*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2591=\"n/a\",M2567,IFERROR(IF((OFFSET($C2567,0,$A2567))<0,\nMIN(0,M2567-(OFFSET($C2567,0,$A2567)/(OFFSET($C2562,-$A2566,$A2567)))),\nMAX(0,M2567-(OFFSET($C2567,0,$A2567)/(OFFSET($C2562,-$A2566,$A2567))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2552*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2592=\"n/a\",N2568,IFERROR(IF((OFFSET($C2568,0,$A2568))<0,\nMIN(0,N2568-(OFFSET($C2568,0,$A2568)/(OFFSET($C2563,-$A2567,$A2568)))),\nMAX(0,N2568-(OFFSET($C2568,0,$A2568)/(OFFSET($C2563,-$A2567,$A2568))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2552*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2593=\"n/a\",O2569,IFERROR(IF((OFFSET($C2569,0,$A2569))<0,\nMIN(0,O2569-(OFFSET($C2569,0,$A2569)/(OFFSET($C2564,-$A2568,$A2569)))),\nMAX(0,O2569-(OFFSET($C2569,0,$A2569)/(OFFSET($C2564,-$A2568,$A2569))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2552*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2594=\"n/a\",P2570,IFERROR(IF((OFFSET($C2570,0,$A2570))<0,\nMIN(0,P2570-(OFFSET($C2570,0,$A2570)/(OFFSET($C2565,-$A2569,$A2570)))),\nMAX(0,P2570-(OFFSET($C2570,0,$A2570)/(OFFSET($C2565,-$A2569,$A2570))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2552*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2595=\"n/a\",Q2571,IFERROR(IF((OFFSET($C2571,0,$A2571))<0,\nMIN(0,Q2571-(OFFSET($C2571,0,$A2571)/(OFFSET($C2566,-$A2570,$A2571)))),\nMAX(0,Q2571-(OFFSET($C2571,0,$A2571)/(OFFSET($C2566,-$A2570,$A2571))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2552*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2596=\"n/a\",R2572,IFERROR(IF((OFFSET($C2572,0,$A2572))<0,\nMIN(0,R2572-(OFFSET($C2572,0,$A2572)/(OFFSET($C2567,-$A2571,$A2572)))),\nMAX(0,R2572-(OFFSET($C2572,0,$A2572)/(OFFSET($C2567,-$A2571,$A2572))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2552*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2597=\"n/a\",S2573,IFERROR(IF((OFFSET($C2573,0,$A2573))<0,\nMIN(0,S2573-(OFFSET($C2573,0,$A2573)/(OFFSET($C2568,-$A2572,$A2573)))),\nMAX(0,S2573-(OFFSET($C2573,0,$A2573)/(OFFSET($C2568,-$A2572,$A2573))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2552*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2598=\"n/a\",T2574,IFERROR(IF((OFFSET($C2574,0,$A2574))<0,\nMIN(0,T2574-(OFFSET($C2574,0,$A2574)/(OFFSET($C2569,-$A2573,$A2574)))),\nMAX(0,T2574-(OFFSET($C2574,0,$A2574)/(OFFSET($C2569,-$A2573,$A2574))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2552*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2599=\"n/a\",U2575,IFERROR(IF((OFFSET($C2575,0,$A2575))<0,\nMIN(0,U2575-(OFFSET($C2575,0,$A2575)/(OFFSET($C2570,-$A2574,$A2575)))),\nMAX(0,U2575-(OFFSET($C2575,0,$A2575)/(OFFSET($C2570,-$A2574,$A2575))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2552*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2600=\"n/a\",V2576,IFERROR(IF((OFFSET($C2576,0,$A2576))<0,\nMIN(0,V2576-(OFFSET($C2576,0,$A2576)/(OFFSET($C2571,-$A2575,$A2576)))),\nMAX(0,V2576-(OFFSET($C2576,0,$A2576)/(OFFSET($C2571,-$A2575,$A2576))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2577)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2552*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2580<1,D2554=0),0,\nIF(D2554=0,C2580-1,\nIF(C2580<1,D2555,\n(((C2580-1)*(C2556-(C2556/(C2580))))+((D2554/D$10)*D2555))/(D2556))))","v":0},{"$f":"IF(AND(D2580<1,E2554=0),0,\nIF(E2554=0,D2580-1,\nIF(D2580<1,E2555,\n(((D2580-1)*(D2556-(D2556/(D2580))))+((E2554/E$10)*E2555))/(E2556))))","v":0},{"$f":"IF(AND(E2580<1,F2554=0),0,\nIF(F2554=0,E2580-1,\nIF(E2580<1,F2555,\n(((E2580-1)*(E2556-(E2556/(E2580))))+((F2554/F$10)*F2555))/(F2556))))","v":0},{"$f":"IF(AND(F2580<1,G2554=0),0,\nIF(G2554=0,F2580-1,\nIF(F2580<1,G2555,\n(((F2580-1)*(F2556-(F2556/(F2580))))+((G2554/G$10)*G2555))/(G2556))))","v":0},{"$f":"IF(AND(G2580<1,H2554=0),0,\nIF(H2554=0,G2580-1,\nIF(G2580<1,H2555,\n(((G2580-1)*(G2556-(G2556/(G2580))))+((H2554/H$10)*H2555))/(H2556))))","v":0},{"$f":"IF(AND(H2580<1,I2554=0),0,\nIF(I2554=0,H2580-1,\nIF(H2580<1,I2555,\n(((H2580-1)*(H2556-(H2556/(H2580))))+((I2554/I$10)*I2555))/(I2556))))","v":0},{"$f":"IF(AND(I2580<1,J2554=0),0,\nIF(J2554=0,I2580-1,\nIF(I2580<1,J2555,\n(((I2580-1)*(I2556-(I2556/(I2580))))+((J2554/J$10)*J2555))/(J2556))))","v":0},{"$f":"IF(AND(J2580<1,K2554=0),0,\nIF(K2554=0,J2580-1,\nIF(J2580<1,K2555,\n(((J2580-1)*(J2556-(J2556/(J2580))))+((K2554/K$10)*K2555))/(K2556))))","v":0},{"$f":"IF(AND(K2580<1,L2554=0),0,\nIF(L2554=0,K2580-1,\nIF(K2580<1,L2555,\n(((K2580-1)*(K2556-(K2556/(K2580))))+((L2554/L$10)*L2555))/(L2556))))","v":0},{"$f":"IF(AND(L2580<1,M2554=0),0,\nIF(M2554=0,L2580-1,\nIF(L2580<1,M2555,\n(((L2580-1)*(L2556-(L2556/(L2580))))+((M2554/M$10)*M2555))/(M2556))))","v":0},{"$f":"IF(AND(M2580<1,N2554=0),0,\nIF(N2554=0,M2580-1,\nIF(M2580<1,N2555,\n(((M2580-1)*(M2556-(M2556/(M2580))))+((N2554/N$10)*N2555))/(N2556))))","v":0},{"$f":"IF(AND(N2580<1,O2554=0),0,\nIF(O2554=0,N2580-1,\nIF(N2580<1,O2555,\n(((N2580-1)*(N2556-(N2556/(N2580))))+((O2554/O$10)*O2555))/(O2556))))","v":0},{"$f":"IF(AND(O2580<1,P2554=0),0,\nIF(P2554=0,O2580-1,\nIF(O2580<1,P2555,\n(((O2580-1)*(O2556-(O2556/(O2580))))+((P2554/P$10)*P2555))/(P2556))))","v":0},{"$f":"IF(AND(P2580<1,Q2554=0),0,\nIF(Q2554=0,P2580-1,\nIF(P2580<1,Q2555,\n(((P2580-1)*(P2556-(P2556/(P2580))))+((Q2554/Q$10)*Q2555))/(Q2556))))","v":0},{"$f":"IF(AND(Q2580<1,R2554=0),0,\nIF(R2554=0,Q2580-1,\nIF(Q2580<1,R2555,\n(((Q2580-1)*(Q2556-(Q2556/(Q2580))))+((R2554/R$10)*R2555))/(R2556))))","v":0},{"$f":"IF(AND(R2580<1,S2554=0),0,\nIF(S2554=0,R2580-1,\nIF(R2580<1,S2555,\n(((R2580-1)*(R2556-(R2556/(R2580))))+((S2554/S$10)*S2555))/(S2556))))","v":0},{"$f":"IF(AND(S2580<1,T2554=0),0,\nIF(T2554=0,S2580-1,\nIF(S2580<1,T2555,\n(((S2580-1)*(S2556-(S2556/(S2580))))+((T2554/T$10)*T2555))/(T2556))))","v":0},{"$f":"IF(AND(T2580<1,U2554=0),0,\nIF(U2554=0,T2580-1,\nIF(T2580<1,U2555,\n(((T2580-1)*(T2556-(T2556/(T2580))))+((U2554/U$10)*U2555))/(U2556))))","v":0},{"$f":"IF(AND(U2580<1,V2554=0),0,\nIF(V2554=0,U2580-1,\nIF(U2580<1,V2555,\n(((U2580-1)*(U2556-(U2556/(U2580))))+((V2554/V$10)*V2555))/(V2556))))","v":0},{"$f":"IF(AND(V2580<1,W2554=0),0,\nIF(W2554=0,V2580-1,\nIF(V2580<1,W2555,\n(((V2580-1)*(V2556-(V2556/(V2580))))+((W2554/W$10)*W2555))/(W2556))))","v":0}]
[null,"RL Start RAB",{"$f":"C2553","v":"n/a"},{"$f":"IF(C2581=\"n/a\",\"n/a\",MAX(0,C2581-1))","v":"n/a"},{"$f":"IF(D2581=\"n/a\",\"n/a\",MAX(0,D2581-1))","v":"n/a"},{"$f":"IF(E2581=\"n/a\",\"n/a\",MAX(0,E2581-1))","v":"n/a"},{"$f":"IF(F2581=\"n/a\",\"n/a\",MAX(0,F2581-1))","v":"n/a"},{"$f":"IF(G2581=\"n/a\",\"n/a\",MAX(0,G2581-1))","v":"n/a"},{"$f":"IF(H2581=\"n/a\",\"n/a\",MAX(0,H2581-1))","v":"n/a"},{"$f":"IF(I2581=\"n/a\",\"n/a\",MAX(0,I2581-1))","v":"n/a"},{"$f":"IF(J2581=\"n/a\",\"n/a\",MAX(0,J2581-1))","v":"n/a"},{"$f":"IF(K2581=\"n/a\",\"n/a\",MAX(0,K2581-1))","v":"n/a"},{"$f":"IF(L2581=\"n/a\",\"n/a\",MAX(0,L2581-1))","v":"n/a"},{"$f":"IF(M2581=\"n/a\",\"n/a\",MAX(0,M2581-1))","v":"n/a"},{"$f":"IF(N2581=\"n/a\",\"n/a\",MAX(0,N2581-1))","v":"n/a"},{"$f":"IF(O2581=\"n/a\",\"n/a\",MAX(0,O2581-1))","v":"n/a"},{"$f":"IF(P2581=\"n/a\",\"n/a\",MAX(0,P2581-1))","v":"n/a"},{"$f":"IF(Q2581=\"n/a\",\"n/a\",MAX(0,Q2581-1))","v":"n/a"},{"$f":"IF(R2581=\"n/a\",\"n/a\",MAX(0,R2581-1))","v":"n/a"},{"$f":"IF(S2581=\"n/a\",\"n/a\",MAX(0,S2581-1))","v":"n/a"},{"$f":"IF(T2581=\"n/a\",\"n/a\",MAX(0,T2581-1))","v":"n/a"},{"$f":"IF(U2581=\"n/a\",\"n/a\",MAX(0,U2581-1))","v":"n/a"},{"$f":"IF(V2581=\"n/a\",\"n/a\",MAX(0,V2581-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2558)","v":"RL Capex 2020-21"},null,{"$f":"D2553","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2021-22",null,null,{"$f":"E2553","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F2553","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G2553","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H2553","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I2553","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2553","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2553","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2553","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2553","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2553","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2553","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2553","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2553","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2553","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2553","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2553","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2553","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2553","v":0},{"$f":"IF(V2600=\"n/a\",\"n/a\",MAX(0,V2600-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2553","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2553<>\"n/a\",C2553<>\"n/a\"),IF(SUM(C2556:C2578)=0,0,IF((SUMPRODUCT(C2556:C2578,C2580:C2602)/SUM(C2556:C2578))<0,1,(SUMPRODUCT(C2556:C2578,C2580:C2602)/SUM(C2556:C2578)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2553<>\"n/a\",D2553<>\"n/a\"),IF(SUM(D2556:D2578)=0,0,IF((SUMPRODUCT(D2556:D2578,D2580:D2602)/SUM(D2556:D2578))<0,1,(SUMPRODUCT(D2556:D2578,D2580:D2602)/SUM(D2556:D2578)))),\"n/a\"))","v":40},{"$f":"(IF(OR($C2553<>\"n/a\",E2553<>\"n/a\"),IF(SUM(E2556:E2578)=0,0,IF((SUMPRODUCT(E2556:E2578,E2580:E2602)/SUM(E2556:E2578))<0,1,(SUMPRODUCT(E2556:E2578,E2580:E2602)/SUM(E2556:E2578)))),\"n/a\"))","v":39.366867561488448},39.04392321089702,38.802022815572357,38.513111917748056,37.514526504907465,36.51601868847132,35.517595033256768,34.519262866100021,33.521030389726093,32.522906817666438,31.524902534907771,30.527029290185432,29.529300427440003,28.531731166070117,27.534338942419961,26.537143828701314,25.540169050639921,24.543441632098958,23.546993204567087]
[]
["Asset Class 49",{"$f":"VLOOKUP($A2605,'RFM input'!$E$7:$F$56,2,FALSE)","v":"In-house software"}]
[{"$f":"VALUE(REPLACE(A2605,1,12,\"\"))","v":49},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A2606,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2606,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2606,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2606,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":29.09673269089631},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2606,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2606,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2606,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":28.466350093358535},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2606,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2606,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2606,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":28.136688492294581},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2606,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2606,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2606,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":50.642172000000002},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2606,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2606,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2606,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":61.342699284784004},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2606,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2606,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2606,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2606,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2606,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2606,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2606,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2606,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2606,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2606,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2606,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2606,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2606,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2606,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2606,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2606,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2606,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2606,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2606,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2606,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2606,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2606,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2606,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2606,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2606,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2606,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2606,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2606,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2606,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2606,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2606,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2606,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2606,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2606,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2606,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2606,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2606,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2606,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2606,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2606,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2606,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2606,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2606,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2606,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2606,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A2606,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2606,1))))","v":5},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2606,1))))","v":5},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2606,1))))","v":5},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2606,1))))","v":5},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2606,1))))","v":5},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2606,1))))","v":5},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2606,1))))","v":5},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2606,1))))","v":5},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2606,1))))","v":5},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2606,1))))","v":5},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2606,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2606,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2606,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2606,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2606,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2606,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2606,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2606,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2606,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2606,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2606,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2606,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2608=0,C2610=0),0,\nIF(AND(D2608<>0,C2610=0),(D2608/D$10),\nIF(AND(D2609<>0,C2610<>0),(C2610-(C2610/C2634))+(D2608/D$10),\nIF(C2634<1,0,(C2610-(C2610/C2634))))))","v":0},{"$f":"IF(AND(E2608=0,D2610=0),0,\nIF(AND(E2608<>0,D2610=0),(E2608/E$10),\nIF(AND(E2609<>0,D2610<>0),(D2610-(D2610/D2634))+(E2608/E$10),\nIF(D2634<1,0,(D2610-(D2610/D2634))))))","v":0},{"$f":"IF(AND(F2608=0,E2610=0),0,\nIF(AND(F2608<>0,E2610=0),(F2608/F$10),\nIF(AND(F2609<>0,E2610<>0),(E2610-(E2610/E2634))+(F2608/F$10),\nIF(E2634<1,0,(E2610-(E2610/E2634))))))","v":0},{"$f":"IF(AND(G2608=0,F2610=0),0,\nIF(AND(G2608<>0,F2610=0),(G2608/G$10),\nIF(AND(G2609<>0,F2610<>0),(F2610-(F2610/F2634))+(G2608/G$10),\nIF(F2634<1,0,(F2610-(F2610/F2634))))))","v":0},{"$f":"IF(AND(H2608=0,G2610=0),0,\nIF(AND(H2608<>0,G2610=0),(H2608/H$10),\nIF(AND(H2609<>0,G2610<>0),(G2610-(G2610/G2634))+(H2608/H$10),\nIF(G2634<1,0,(G2610-(G2610/G2634))))))","v":0},{"$f":"IF(AND(I2608=0,H2610=0),0,\nIF(AND(I2608<>0,H2610=0),(I2608/I$10),\nIF(AND(I2609<>0,H2610<>0),(H2610-(H2610/H2634))+(I2608/I$10),\nIF(H2634<1,0,(H2610-(H2610/H2634))))))","v":0},{"$f":"IF(AND(J2608=0,I2610=0),0,\nIF(AND(J2608<>0,I2610=0),(J2608/J$10),\nIF(AND(J2609<>0,I2610<>0),(I2610-(I2610/I2634))+(J2608/J$10),\nIF(I2634<1,0,(I2610-(I2610/I2634))))))","v":0},{"$f":"IF(AND(K2608=0,J2610=0),0,\nIF(AND(K2608<>0,J2610=0),(K2608/K$10),\nIF(AND(K2609<>0,J2610<>0),(J2610-(J2610/J2634))+(K2608/K$10),\nIF(J2634<1,0,(J2610-(J2610/J2634))))))","v":0},{"$f":"IF(AND(L2608=0,K2610=0),0,\nIF(AND(L2608<>0,K2610=0),(L2608/L$10),\nIF(AND(L2609<>0,K2610<>0),(K2610-(K2610/K2634))+(L2608/L$10),\nIF(K2634<1,0,(K2610-(K2610/K2634))))))","v":0},{"$f":"IF(AND(M2608=0,L2610=0),0,\nIF(AND(M2608<>0,L2610=0),(M2608/M$10),\nIF(AND(M2609<>0,L2610<>0),(L2610-(L2610/L2634))+(M2608/M$10),\nIF(L2634<1,0,(L2610-(L2610/L2634))))))","v":0},{"$f":"IF(AND(N2608=0,M2610=0),0,\nIF(AND(N2608<>0,M2610=0),(N2608/N$10),\nIF(AND(N2609<>0,M2610<>0),(M2610-(M2610/M2634))+(N2608/N$10),\nIF(M2634<1,0,(M2610-(M2610/M2634))))))","v":0},{"$f":"IF(AND(O2608=0,N2610=0),0,\nIF(AND(O2608<>0,N2610=0),(O2608/O$10),\nIF(AND(O2609<>0,N2610<>0),(N2610-(N2610/N2634))+(O2608/O$10),\nIF(N2634<1,0,(N2610-(N2610/N2634))))))","v":0},{"$f":"IF(AND(P2608=0,O2610=0),0,\nIF(AND(P2608<>0,O2610=0),(P2608/P$10),\nIF(AND(P2609<>0,O2610<>0),(O2610-(O2610/O2634))+(P2608/P$10),\nIF(O2634<1,0,(O2610-(O2610/O2634))))))","v":0},{"$f":"IF(AND(Q2608=0,P2610=0),0,\nIF(AND(Q2608<>0,P2610=0),(Q2608/Q$10),\nIF(AND(Q2609<>0,P2610<>0),(P2610-(P2610/P2634))+(Q2608/Q$10),\nIF(P2634<1,0,(P2610-(P2610/P2634))))))","v":0},{"$f":"IF(AND(R2608=0,Q2610=0),0,\nIF(AND(R2608<>0,Q2610=0),(R2608/R$10),\nIF(AND(R2609<>0,Q2610<>0),(Q2610-(Q2610/Q2634))+(R2608/R$10),\nIF(Q2634<1,0,(Q2610-(Q2610/Q2634))))))","v":0},{"$f":"IF(AND(S2608=0,R2610=0),0,\nIF(AND(S2608<>0,R2610=0),(S2608/S$10),\nIF(AND(S2609<>0,R2610<>0),(R2610-(R2610/R2634))+(S2608/S$10),\nIF(R2634<1,0,(R2610-(R2610/R2634))))))","v":0},{"$f":"IF(AND(T2608=0,S2610=0),0,\nIF(AND(T2608<>0,S2610=0),(T2608/T$10),\nIF(AND(T2609<>0,S2610<>0),(S2610-(S2610/S2634))+(T2608/T$10),\nIF(S2634<1,0,(S2610-(S2610/S2634))))))","v":0},{"$f":"IF(AND(U2608=0,T2610=0),0,\nIF(AND(U2608<>0,T2610=0),(U2608/U$10),\nIF(AND(U2609<>0,T2610<>0),(T2610-(T2610/T2634))+(U2608/U$10),\nIF(T2634<1,0,(T2610-(T2610/T2634))))))","v":0},{"$f":"IF(AND(V2608=0,U2610=0),0,\nIF(AND(V2608<>0,U2610=0),(V2608/V$10),\nIF(AND(V2609<>0,U2610<>0),(U2610-(U2610/U2634))+(V2608/V$10),\nIF(U2634<1,0,(U2610-(U2610/U2634))))))","v":0},{"$f":"IF(AND(W2608=0,V2610=0),0,\nIF(AND(W2608<>0,V2610=0),(W2608/W$10),\nIF(AND(W2609<>0,V2610<>0),(V2610-(V2610/V2634))+(W2608/W$10),\nIF(V2634<1,0,(V2610-(V2610/V2634))))))","v":0}]
[{"$f":"A2610+1","v":0},"Depreciated starting RAB",{"$f":"C2606/C$10","v":0},{"$f":"IF(C2635=\"n/a\",C2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,C2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,C2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(D2635=\"n/a\",D2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,D2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,D2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(E2635=\"n/a\",E2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,E2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,E2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(F2635=\"n/a\",F2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,F2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,F2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(G2635=\"n/a\",G2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,G2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,G2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(H2635=\"n/a\",H2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,H2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,H2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(I2635=\"n/a\",I2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,I2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,I2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(J2635=\"n/a\",J2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,J2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,J2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(K2635=\"n/a\",K2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,K2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,K2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(L2635=\"n/a\",L2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,L2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,L2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(M2635=\"n/a\",M2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,M2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,M2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(N2635=\"n/a\",N2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,N2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,N2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(O2635=\"n/a\",O2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,O2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,O2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(P2635=\"n/a\",P2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,P2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,P2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(Q2635=\"n/a\",Q2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,Q2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,Q2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(R2635=\"n/a\",R2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,R2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,R2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(S2635=\"n/a\",S2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,S2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,S2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(T2635=\"n/a\",T2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,T2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,T2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(U2635=\"n/a\",U2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,U2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,U2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(V2635=\"n/a\",V2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,V2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,V2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0}]
[{"$f":"A2611+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2612)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D2606*((1+D$11)^0.5)/D$10)","v":29.035822380027508},{"$f":"IF(D2636=\"n/a\",D2612,IFERROR(IF((OFFSET($C2612,0,$A2612))<0,\nMIN(0,D2612-(OFFSET($C2612,0,$A2612)/(OFFSET($C2607,-$A2611,$A2612)))),\nMAX(0,D2612-(OFFSET($C2612,0,$A2612)/(OFFSET($C2607,-$A2611,$A2612))))),0))","v":23.228657904022008},17.421493428016504,11.614328952011002,5.8071644760055001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E2606*((1+E$11)^0.5)/E$10)","v":28.508416992826429},{"$f":"IF(E2637=\"n/a\",E2613,IFERROR(IF((OFFSET($C2613,0,$A2613))<0,\nMIN(0,E2613-(OFFSET($C2613,0,$A2613)/(OFFSET($C2608,-$A2612,$A2613)))),\nMAX(0,E2613-(OFFSET($C2613,0,$A2613)/(OFFSET($C2608,-$A2612,$A2613))))),0))","v":22.806733594261143},17.105050195695856,11.40336679713057,5.7016833985652839,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F2606*((1+F$11)^0.5)/F$10)","v":27.781458188091563},{"$f":"IF(F2638=\"n/a\",F2614,IFERROR(IF((OFFSET($C2614,0,$A2614))<0,\nMIN(0,F2614-(OFFSET($C2614,0,$A2614)/(OFFSET($C2609,-$A2613,$A2614)))),\nMAX(0,F2614-(OFFSET($C2614,0,$A2614)/(OFFSET($C2609,-$A2613,$A2614))))),0))","v":22.225166550473251},16.668874912854939,11.112583275236627,5.5562916376183145,1.7763568394002505E-15,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G2606*((1+G$11)^0.5)/G$10)","v":45.568280889946934},{"$f":"IF(G2639=\"n/a\",G2615,IFERROR(IF((OFFSET($C2615,0,$A2615))<0,\nMIN(0,G2615-(OFFSET($C2615,0,$A2615)/(OFFSET($C2610,-$A2614,$A2615)))),\nMAX(0,G2615-(OFFSET($C2615,0,$A2615)/(OFFSET($C2610,-$A2614,$A2615))))),0))","v":36.45462471195755},27.340968533968162,18.227312355978775,9.1136561779893874,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H2606*((1+H$11)^0.5)/H$10)","v":52.643240453044612},{"$f":"IF(H2640=\"n/a\",H2616,IFERROR(IF((OFFSET($C2616,0,$A2616))<0,\nMIN(0,H2616-(OFFSET($C2616,0,$A2616)/(OFFSET($C2611,-$A2615,$A2616)))),\nMAX(0,H2616-(OFFSET($C2616,0,$A2616)/(OFFSET($C2611,-$A2615,$A2616))))),0))","v":42.114592362435687},31.585944271826765,21.057296181217843,10.528648090608922,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I2606*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2641=\"n/a\",I2617,IFERROR(IF((OFFSET($C2617,0,$A2617))<0,\nMIN(0,I2617-(OFFSET($C2617,0,$A2617)/(OFFSET($C2612,-$A2616,$A2617)))),\nMAX(0,I2617-(OFFSET($C2617,0,$A2617)/(OFFSET($C2612,-$A2616,$A2617))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J2606*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2642=\"n/a\",J2618,IFERROR(IF((OFFSET($C2618,0,$A2618))<0,\nMIN(0,J2618-(OFFSET($C2618,0,$A2618)/(OFFSET($C2613,-$A2617,$A2618)))),\nMAX(0,J2618-(OFFSET($C2618,0,$A2618)/(OFFSET($C2613,-$A2617,$A2618))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K2606*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2643=\"n/a\",K2619,IFERROR(IF((OFFSET($C2619,0,$A2619))<0,\nMIN(0,K2619-(OFFSET($C2619,0,$A2619)/(OFFSET($C2614,-$A2618,$A2619)))),\nMAX(0,K2619-(OFFSET($C2619,0,$A2619)/(OFFSET($C2614,-$A2618,$A2619))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L2606*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2644=\"n/a\",L2620,IFERROR(IF((OFFSET($C2620,0,$A2620))<0,\nMIN(0,L2620-(OFFSET($C2620,0,$A2620)/(OFFSET($C2615,-$A2619,$A2620)))),\nMAX(0,L2620-(OFFSET($C2620,0,$A2620)/(OFFSET($C2615,-$A2619,$A2620))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2606*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2645=\"n/a\",M2621,IFERROR(IF((OFFSET($C2621,0,$A2621))<0,\nMIN(0,M2621-(OFFSET($C2621,0,$A2621)/(OFFSET($C2616,-$A2620,$A2621)))),\nMAX(0,M2621-(OFFSET($C2621,0,$A2621)/(OFFSET($C2616,-$A2620,$A2621))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2606*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2646=\"n/a\",N2622,IFERROR(IF((OFFSET($C2622,0,$A2622))<0,\nMIN(0,N2622-(OFFSET($C2622,0,$A2622)/(OFFSET($C2617,-$A2621,$A2622)))),\nMAX(0,N2622-(OFFSET($C2622,0,$A2622)/(OFFSET($C2617,-$A2621,$A2622))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2606*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2647=\"n/a\",O2623,IFERROR(IF((OFFSET($C2623,0,$A2623))<0,\nMIN(0,O2623-(OFFSET($C2623,0,$A2623)/(OFFSET($C2618,-$A2622,$A2623)))),\nMAX(0,O2623-(OFFSET($C2623,0,$A2623)/(OFFSET($C2618,-$A2622,$A2623))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2606*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2648=\"n/a\",P2624,IFERROR(IF((OFFSET($C2624,0,$A2624))<0,\nMIN(0,P2624-(OFFSET($C2624,0,$A2624)/(OFFSET($C2619,-$A2623,$A2624)))),\nMAX(0,P2624-(OFFSET($C2624,0,$A2624)/(OFFSET($C2619,-$A2623,$A2624))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2606*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2649=\"n/a\",Q2625,IFERROR(IF((OFFSET($C2625,0,$A2625))<0,\nMIN(0,Q2625-(OFFSET($C2625,0,$A2625)/(OFFSET($C2620,-$A2624,$A2625)))),\nMAX(0,Q2625-(OFFSET($C2625,0,$A2625)/(OFFSET($C2620,-$A2624,$A2625))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2606*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2650=\"n/a\",R2626,IFERROR(IF((OFFSET($C2626,0,$A2626))<0,\nMIN(0,R2626-(OFFSET($C2626,0,$A2626)/(OFFSET($C2621,-$A2625,$A2626)))),\nMAX(0,R2626-(OFFSET($C2626,0,$A2626)/(OFFSET($C2621,-$A2625,$A2626))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2606*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2651=\"n/a\",S2627,IFERROR(IF((OFFSET($C2627,0,$A2627))<0,\nMIN(0,S2627-(OFFSET($C2627,0,$A2627)/(OFFSET($C2622,-$A2626,$A2627)))),\nMAX(0,S2627-(OFFSET($C2627,0,$A2627)/(OFFSET($C2622,-$A2626,$A2627))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2606*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2652=\"n/a\",T2628,IFERROR(IF((OFFSET($C2628,0,$A2628))<0,\nMIN(0,T2628-(OFFSET($C2628,0,$A2628)/(OFFSET($C2623,-$A2627,$A2628)))),\nMAX(0,T2628-(OFFSET($C2628,0,$A2628)/(OFFSET($C2623,-$A2627,$A2628))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2606*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2653=\"n/a\",U2629,IFERROR(IF((OFFSET($C2629,0,$A2629))<0,\nMIN(0,U2629-(OFFSET($C2629,0,$A2629)/(OFFSET($C2624,-$A2628,$A2629)))),\nMAX(0,U2629-(OFFSET($C2629,0,$A2629)/(OFFSET($C2624,-$A2628,$A2629))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2606*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2654=\"n/a\",V2630,IFERROR(IF((OFFSET($C2630,0,$A2630))<0,\nMIN(0,V2630-(OFFSET($C2630,0,$A2630)/(OFFSET($C2625,-$A2629,$A2630)))),\nMAX(0,V2630-(OFFSET($C2630,0,$A2630)/(OFFSET($C2625,-$A2629,$A2630))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2631)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2606*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2634<1,D2608=0),0,\nIF(D2608=0,C2634-1,\nIF(C2634<1,D2609,\n(((C2634-1)*(C2610-(C2610/(C2634))))+((D2608/D$10)*D2609))/(D2610))))","v":0},{"$f":"IF(AND(D2634<1,E2608=0),0,\nIF(E2608=0,D2634-1,\nIF(D2634<1,E2609,\n(((D2634-1)*(D2610-(D2610/(D2634))))+((E2608/E$10)*E2609))/(E2610))))","v":0},{"$f":"IF(AND(E2634<1,F2608=0),0,\nIF(F2608=0,E2634-1,\nIF(E2634<1,F2609,\n(((E2634-1)*(E2610-(E2610/(E2634))))+((F2608/F$10)*F2609))/(F2610))))","v":0},{"$f":"IF(AND(F2634<1,G2608=0),0,\nIF(G2608=0,F2634-1,\nIF(F2634<1,G2609,\n(((F2634-1)*(F2610-(F2610/(F2634))))+((G2608/G$10)*G2609))/(G2610))))","v":0},{"$f":"IF(AND(G2634<1,H2608=0),0,\nIF(H2608=0,G2634-1,\nIF(G2634<1,H2609,\n(((G2634-1)*(G2610-(G2610/(G2634))))+((H2608/H$10)*H2609))/(H2610))))","v":0},{"$f":"IF(AND(H2634<1,I2608=0),0,\nIF(I2608=0,H2634-1,\nIF(H2634<1,I2609,\n(((H2634-1)*(H2610-(H2610/(H2634))))+((I2608/I$10)*I2609))/(I2610))))","v":0},{"$f":"IF(AND(I2634<1,J2608=0),0,\nIF(J2608=0,I2634-1,\nIF(I2634<1,J2609,\n(((I2634-1)*(I2610-(I2610/(I2634))))+((J2608/J$10)*J2609))/(J2610))))","v":0},{"$f":"IF(AND(J2634<1,K2608=0),0,\nIF(K2608=0,J2634-1,\nIF(J2634<1,K2609,\n(((J2634-1)*(J2610-(J2610/(J2634))))+((K2608/K$10)*K2609))/(K2610))))","v":0},{"$f":"IF(AND(K2634<1,L2608=0),0,\nIF(L2608=0,K2634-1,\nIF(K2634<1,L2609,\n(((K2634-1)*(K2610-(K2610/(K2634))))+((L2608/L$10)*L2609))/(L2610))))","v":0},{"$f":"IF(AND(L2634<1,M2608=0),0,\nIF(M2608=0,L2634-1,\nIF(L2634<1,M2609,\n(((L2634-1)*(L2610-(L2610/(L2634))))+((M2608/M$10)*M2609))/(M2610))))","v":0},{"$f":"IF(AND(M2634<1,N2608=0),0,\nIF(N2608=0,M2634-1,\nIF(M2634<1,N2609,\n(((M2634-1)*(M2610-(M2610/(M2634))))+((N2608/N$10)*N2609))/(N2610))))","v":0},{"$f":"IF(AND(N2634<1,O2608=0),0,\nIF(O2608=0,N2634-1,\nIF(N2634<1,O2609,\n(((N2634-1)*(N2610-(N2610/(N2634))))+((O2608/O$10)*O2609))/(O2610))))","v":0},{"$f":"IF(AND(O2634<1,P2608=0),0,\nIF(P2608=0,O2634-1,\nIF(O2634<1,P2609,\n(((O2634-1)*(O2610-(O2610/(O2634))))+((P2608/P$10)*P2609))/(P2610))))","v":0},{"$f":"IF(AND(P2634<1,Q2608=0),0,\nIF(Q2608=0,P2634-1,\nIF(P2634<1,Q2609,\n(((P2634-1)*(P2610-(P2610/(P2634))))+((Q2608/Q$10)*Q2609))/(Q2610))))","v":0},{"$f":"IF(AND(Q2634<1,R2608=0),0,\nIF(R2608=0,Q2634-1,\nIF(Q2634<1,R2609,\n(((Q2634-1)*(Q2610-(Q2610/(Q2634))))+((R2608/R$10)*R2609))/(R2610))))","v":0},{"$f":"IF(AND(R2634<1,S2608=0),0,\nIF(S2608=0,R2634-1,\nIF(R2634<1,S2609,\n(((R2634-1)*(R2610-(R2610/(R2634))))+((S2608/S$10)*S2609))/(S2610))))","v":0},{"$f":"IF(AND(S2634<1,T2608=0),0,\nIF(T2608=0,S2634-1,\nIF(S2634<1,T2609,\n(((S2634-1)*(S2610-(S2610/(S2634))))+((T2608/T$10)*T2609))/(T2610))))","v":0},{"$f":"IF(AND(T2634<1,U2608=0),0,\nIF(U2608=0,T2634-1,\nIF(T2634<1,U2609,\n(((T2634-1)*(T2610-(T2610/(T2634))))+((U2608/U$10)*U2609))/(U2610))))","v":0},{"$f":"IF(AND(U2634<1,V2608=0),0,\nIF(V2608=0,U2634-1,\nIF(U2634<1,V2609,\n(((U2634-1)*(U2610-(U2610/(U2634))))+((V2608/V$10)*V2609))/(V2610))))","v":0},{"$f":"IF(AND(V2634<1,W2608=0),0,\nIF(W2608=0,V2634-1,\nIF(V2634<1,W2609,\n(((V2634-1)*(V2610-(V2610/(V2634))))+((W2608/W$10)*W2609))/(W2610))))","v":0}]
[null,"RL Start RAB",{"$f":"C2607","v":"n/a"},{"$f":"IF(C2635=\"n/a\",\"n/a\",MAX(0,C2635-1))","v":"n/a"},{"$f":"IF(D2635=\"n/a\",\"n/a\",MAX(0,D2635-1))","v":"n/a"},{"$f":"IF(E2635=\"n/a\",\"n/a\",MAX(0,E2635-1))","v":"n/a"},{"$f":"IF(F2635=\"n/a\",\"n/a\",MAX(0,F2635-1))","v":"n/a"},{"$f":"IF(G2635=\"n/a\",\"n/a\",MAX(0,G2635-1))","v":"n/a"},{"$f":"IF(H2635=\"n/a\",\"n/a\",MAX(0,H2635-1))","v":"n/a"},{"$f":"IF(I2635=\"n/a\",\"n/a\",MAX(0,I2635-1))","v":"n/a"},{"$f":"IF(J2635=\"n/a\",\"n/a\",MAX(0,J2635-1))","v":"n/a"},{"$f":"IF(K2635=\"n/a\",\"n/a\",MAX(0,K2635-1))","v":"n/a"},{"$f":"IF(L2635=\"n/a\",\"n/a\",MAX(0,L2635-1))","v":"n/a"},{"$f":"IF(M2635=\"n/a\",\"n/a\",MAX(0,M2635-1))","v":"n/a"},{"$f":"IF(N2635=\"n/a\",\"n/a\",MAX(0,N2635-1))","v":"n/a"},{"$f":"IF(O2635=\"n/a\",\"n/a\",MAX(0,O2635-1))","v":"n/a"},{"$f":"IF(P2635=\"n/a\",\"n/a\",MAX(0,P2635-1))","v":"n/a"},{"$f":"IF(Q2635=\"n/a\",\"n/a\",MAX(0,Q2635-1))","v":"n/a"},{"$f":"IF(R2635=\"n/a\",\"n/a\",MAX(0,R2635-1))","v":"n/a"},{"$f":"IF(S2635=\"n/a\",\"n/a\",MAX(0,S2635-1))","v":"n/a"},{"$f":"IF(T2635=\"n/a\",\"n/a\",MAX(0,T2635-1))","v":"n/a"},{"$f":"IF(U2635=\"n/a\",\"n/a\",MAX(0,U2635-1))","v":"n/a"},{"$f":"IF(V2635=\"n/a\",\"n/a\",MAX(0,V2635-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2612)","v":"RL Capex 2020-21"},null,{"$f":"D2607","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E2607","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F2607","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G2607","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H2607","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I2607","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2607","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2607","v":5},4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2607","v":5},4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2607","v":5},4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2607","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2607","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2607","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2607","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2607","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2607","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2607","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2607","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2607","v":0},{"$f":"IF(V2654=\"n/a\",\"n/a\",MAX(0,V2654-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2607","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2607<>\"n/a\",C2607<>\"n/a\"),IF(SUM(C2610:C2632)=0,0,IF((SUMPRODUCT(C2610:C2632,C2634:C2656)/SUM(C2610:C2632))<0,1,(SUMPRODUCT(C2610:C2632,C2634:C2656)/SUM(C2610:C2632)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2607<>\"n/a\",D2607<>\"n/a\"),IF(SUM(D2610:D2632)=0,0,IF((SUMPRODUCT(D2610:D2632,D2634:D2656)/SUM(D2610:D2632))<0,1,(SUMPRODUCT(D2610:D2632,D2634:D2656)/SUM(D2610:D2632)))),\"n/a\"))","v":5},{"$f":"(IF(OR($C2607<>\"n/a\",E2607<>\"n/a\"),IF(SUM(E2610:E2632)=0,0,IF((SUMPRODUCT(E2610:E2632,E2634:E2656)/SUM(E2610:E2632))<0,1,(SUMPRODUCT(E2610:E2632,E2634:E2656)/SUM(E2610:E2632)))),\"n/a\"))","v":4.551024909113349},4.1523307265432763,4.0542370685356452,3.9654093684519403,3.2271784103673937,2.4701077297837188,1.697932764286501,1,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 50",{"$f":"VLOOKUP($A2659,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Equity raising costs"}]
[{"$f":"VALUE(REPLACE(A2659,1,12,\"\"))","v":50},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A2660,0),\"enter input\")","v":7.8155110795833229},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2660,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2660,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2660,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2660,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2660,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2660,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2660,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2660,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2660,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2660,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2660,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2660,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2660,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2660,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2660,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2660,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2660,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2660,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2660,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2660,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2660,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2660,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2660,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2660,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2660,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2660,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2660,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2660,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2660,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2660,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2660,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2660,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2660,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2660,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2660,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2660,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2660,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2660,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2660,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2660,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2660,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2660,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2660,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2660,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2660,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2660,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2660,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2660,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2660,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2660,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2660,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2660,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2660,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2660,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2660,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2660,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2660,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,INDEX('RFM input'!$G$61:$Q$110,$A2660,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$115:$Q$164,$A2660,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n-INDEX('RFM input'!$G$169:$Q$218,$A2660,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$J$6,'RAB remaining lives'!A2660,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2660,1))))","v":"n/a"},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2660,1))))","v":"n/a"},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2660,1))))","v":"n/a"},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2660,1))))","v":"n/a"},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2660,1))))","v":"n/a"},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2660,1))))","v":"n/a"},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2660,1))))","v":"n/a"},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2660,1))))","v":"n/a"},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2660,1))))","v":"n/a"},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2660,1))))","v":"n/a"},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2660,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2660,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2660,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2660,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2660,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2660,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2660,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2660,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2660,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$K$7:$K$56,$A2660,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$G$411,$A2660,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,IF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$I$411,$A2660,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2662=0,C2664=0),0,\nIF(AND(D2662<>0,C2664=0),(D2662/D$10),\nIF(AND(D2663<>0,C2664<>0),(C2664-(C2664/C2688))+(D2662/D$10),\nIF(C2688<1,0,(C2664-(C2664/C2688))))))","v":0},{"$f":"IF(AND(E2662=0,D2664=0),0,\nIF(AND(E2662<>0,D2664=0),(E2662/E$10),\nIF(AND(E2663<>0,D2664<>0),(D2664-(D2664/D2688))+(E2662/E$10),\nIF(D2688<1,0,(D2664-(D2664/D2688))))))","v":0},{"$f":"IF(AND(F2662=0,E2664=0),0,\nIF(AND(F2662<>0,E2664=0),(F2662/F$10),\nIF(AND(F2663<>0,E2664<>0),(E2664-(E2664/E2688))+(F2662/F$10),\nIF(E2688<1,0,(E2664-(E2664/E2688))))))","v":0},{"$f":"IF(AND(G2662=0,F2664=0),0,\nIF(AND(G2662<>0,F2664=0),(G2662/G$10),\nIF(AND(G2663<>0,F2664<>0),(F2664-(F2664/F2688))+(G2662/G$10),\nIF(F2688<1,0,(F2664-(F2664/F2688))))))","v":0},{"$f":"IF(AND(H2662=0,G2664=0),0,\nIF(AND(H2662<>0,G2664=0),(H2662/H$10),\nIF(AND(H2663<>0,G2664<>0),(G2664-(G2664/G2688))+(H2662/H$10),\nIF(G2688<1,0,(G2664-(G2664/G2688))))))","v":0},{"$f":"IF(AND(I2662=0,H2664=0),0,\nIF(AND(I2662<>0,H2664=0),(I2662/I$10),\nIF(AND(I2663<>0,H2664<>0),(H2664-(H2664/H2688))+(I2662/I$10),\nIF(H2688<1,0,(H2664-(H2664/H2688))))))","v":0},{"$f":"IF(AND(J2662=0,I2664=0),0,\nIF(AND(J2662<>0,I2664=0),(J2662/J$10),\nIF(AND(J2663<>0,I2664<>0),(I2664-(I2664/I2688))+(J2662/J$10),\nIF(I2688<1,0,(I2664-(I2664/I2688))))))","v":0},{"$f":"IF(AND(K2662=0,J2664=0),0,\nIF(AND(K2662<>0,J2664=0),(K2662/K$10),\nIF(AND(K2663<>0,J2664<>0),(J2664-(J2664/J2688))+(K2662/K$10),\nIF(J2688<1,0,(J2664-(J2664/J2688))))))","v":0},{"$f":"IF(AND(L2662=0,K2664=0),0,\nIF(AND(L2662<>0,K2664=0),(L2662/L$10),\nIF(AND(L2663<>0,K2664<>0),(K2664-(K2664/K2688))+(L2662/L$10),\nIF(K2688<1,0,(K2664-(K2664/K2688))))))","v":0},{"$f":"IF(AND(M2662=0,L2664=0),0,\nIF(AND(M2662<>0,L2664=0),(M2662/M$10),\nIF(AND(M2663<>0,L2664<>0),(L2664-(L2664/L2688))+(M2662/M$10),\nIF(L2688<1,0,(L2664-(L2664/L2688))))))","v":0},{"$f":"IF(AND(N2662=0,M2664=0),0,\nIF(AND(N2662<>0,M2664=0),(N2662/N$10),\nIF(AND(N2663<>0,M2664<>0),(M2664-(M2664/M2688))+(N2662/N$10),\nIF(M2688<1,0,(M2664-(M2664/M2688))))))","v":0},{"$f":"IF(AND(O2662=0,N2664=0),0,\nIF(AND(O2662<>0,N2664=0),(O2662/O$10),\nIF(AND(O2663<>0,N2664<>0),(N2664-(N2664/N2688))+(O2662/O$10),\nIF(N2688<1,0,(N2664-(N2664/N2688))))))","v":0},{"$f":"IF(AND(P2662=0,O2664=0),0,\nIF(AND(P2662<>0,O2664=0),(P2662/P$10),\nIF(AND(P2663<>0,O2664<>0),(O2664-(O2664/O2688))+(P2662/P$10),\nIF(O2688<1,0,(O2664-(O2664/O2688))))))","v":0},{"$f":"IF(AND(Q2662=0,P2664=0),0,\nIF(AND(Q2662<>0,P2664=0),(Q2662/Q$10),\nIF(AND(Q2663<>0,P2664<>0),(P2664-(P2664/P2688))+(Q2662/Q$10),\nIF(P2688<1,0,(P2664-(P2664/P2688))))))","v":0},{"$f":"IF(AND(R2662=0,Q2664=0),0,\nIF(AND(R2662<>0,Q2664=0),(R2662/R$10),\nIF(AND(R2663<>0,Q2664<>0),(Q2664-(Q2664/Q2688))+(R2662/R$10),\nIF(Q2688<1,0,(Q2664-(Q2664/Q2688))))))","v":0},{"$f":"IF(AND(S2662=0,R2664=0),0,\nIF(AND(S2662<>0,R2664=0),(S2662/S$10),\nIF(AND(S2663<>0,R2664<>0),(R2664-(R2664/R2688))+(S2662/S$10),\nIF(R2688<1,0,(R2664-(R2664/R2688))))))","v":0},{"$f":"IF(AND(T2662=0,S2664=0),0,\nIF(AND(T2662<>0,S2664=0),(T2662/T$10),\nIF(AND(T2663<>0,S2664<>0),(S2664-(S2664/S2688))+(T2662/T$10),\nIF(S2688<1,0,(S2664-(S2664/S2688))))))","v":0},{"$f":"IF(AND(U2662=0,T2664=0),0,\nIF(AND(U2662<>0,T2664=0),(U2662/U$10),\nIF(AND(U2663<>0,T2664<>0),(T2664-(T2664/T2688))+(U2662/U$10),\nIF(T2688<1,0,(T2664-(T2664/T2688))))))","v":0},{"$f":"IF(AND(V2662=0,U2664=0),0,\nIF(AND(V2662<>0,U2664=0),(V2662/V$10),\nIF(AND(V2663<>0,U2664<>0),(U2664-(U2664/U2688))+(V2662/V$10),\nIF(U2688<1,0,(U2664-(U2664/U2688))))))","v":0},{"$f":"IF(AND(W2662=0,V2664=0),0,\nIF(AND(W2662<>0,V2664=0),(W2662/W$10),\nIF(AND(W2663<>0,V2664<>0),(V2664-(V2664/V2688))+(W2662/W$10),\nIF(V2688<1,0,(V2664-(V2664/V2688))))))","v":0}]
[{"$f":"A2664+1","v":0},"Depreciated starting RAB",{"$f":"C2660/C$10","v":7.8155110795833229},{"$f":"IF(C2689=\"n/a\",C2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,C2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,C2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":7.8155110795833229},{"$f":"IF(D2689=\"n/a\",D2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,D2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,D2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":7.8155110795833229},{"$f":"IF(E2689=\"n/a\",E2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,E2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,E2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":7.8155110795833229},{"$f":"IF(F2689=\"n/a\",F2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,F2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,F2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":7.8155110795833229},{"$f":"IF(G2689=\"n/a\",G2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,G2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,G2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":7.8155110795833229},{"$f":"IF(H2689=\"n/a\",H2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,H2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,H2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":7.8155110795833229},{"$f":"IF(I2689=\"n/a\",I2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,I2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,I2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":7.8155110795833229},{"$f":"IF(J2689=\"n/a\",J2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,J2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,J2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":7.8155110795833229},{"$f":"IF(K2689=\"n/a\",K2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,K2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,K2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":7.8155110795833229},{"$f":"IF(L2689=\"n/a\",L2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,L2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,L2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":7.8155110795833229},{"$f":"IF(M2689=\"n/a\",M2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,M2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,M2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":7.8155110795833229},{"$f":"IF(N2689=\"n/a\",N2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,N2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,N2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":7.8155110795833229},{"$f":"IF(O2689=\"n/a\",O2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,O2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,O2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":7.8155110795833229},{"$f":"IF(P2689=\"n/a\",P2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,P2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,P2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":7.8155110795833229},{"$f":"IF(Q2689=\"n/a\",Q2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,Q2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,Q2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":7.8155110795833229},{"$f":"IF(R2689=\"n/a\",R2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,R2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,R2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":7.8155110795833229},{"$f":"IF(S2689=\"n/a\",S2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,S2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,S2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":7.8155110795833229},{"$f":"IF(T2689=\"n/a\",T2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,T2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,T2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":7.8155110795833229},{"$f":"IF(U2689=\"n/a\",U2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,U2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,U2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":7.8155110795833229},{"$f":"IF(V2689=\"n/a\",V2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,V2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,V2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":7.8155110795833229}]
[{"$f":"A2665+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2666)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"(D2660*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2690=\"n/a\",D2666,IFERROR(IF((OFFSET($C2666,0,$A2666))<0,\nMIN(0,D2666-(OFFSET($C2666,0,$A2666)/(OFFSET($C2661,-$A2665,$A2666)))),\nMAX(0,D2666-(OFFSET($C2666,0,$A2666)/(OFFSET($C2661,-$A2665,$A2666))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"(E2660*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2691=\"n/a\",E2667,IFERROR(IF((OFFSET($C2667,0,$A2667))<0,\nMIN(0,E2667-(OFFSET($C2667,0,$A2667)/(OFFSET($C2662,-$A2666,$A2667)))),\nMAX(0,E2667-(OFFSET($C2667,0,$A2667)/(OFFSET($C2662,-$A2666,$A2667))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"($F2660*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2692=\"n/a\",F2668,IFERROR(IF((OFFSET($C2668,0,$A2668))<0,\nMIN(0,F2668-(OFFSET($C2668,0,$A2668)/(OFFSET($C2663,-$A2667,$A2668)))),\nMAX(0,F2668-(OFFSET($C2668,0,$A2668)/(OFFSET($C2663,-$A2667,$A2668))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"($G2660*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2693=\"n/a\",G2669,IFERROR(IF((OFFSET($C2669,0,$A2669))<0,\nMIN(0,G2669-(OFFSET($C2669,0,$A2669)/(OFFSET($C2664,-$A2668,$A2669)))),\nMAX(0,G2669-(OFFSET($C2669,0,$A2669)/(OFFSET($C2664,-$A2668,$A2669))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"(H2660*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2694=\"n/a\",H2670,IFERROR(IF((OFFSET($C2670,0,$A2670))<0,\nMIN(0,H2670-(OFFSET($C2670,0,$A2670)/(OFFSET($C2665,-$A2669,$A2670)))),\nMAX(0,H2670-(OFFSET($C2670,0,$A2670)/(OFFSET($C2665,-$A2669,$A2670))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"(I2660*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2695=\"n/a\",I2671,IFERROR(IF((OFFSET($C2671,0,$A2671))<0,\nMIN(0,I2671-(OFFSET($C2671,0,$A2671)/(OFFSET($C2666,-$A2670,$A2671)))),\nMAX(0,I2671-(OFFSET($C2671,0,$A2671)/(OFFSET($C2666,-$A2670,$A2671))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"(J2660*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2696=\"n/a\",J2672,IFERROR(IF((OFFSET($C2672,0,$A2672))<0,\nMIN(0,J2672-(OFFSET($C2672,0,$A2672)/(OFFSET($C2667,-$A2671,$A2672)))),\nMAX(0,J2672-(OFFSET($C2672,0,$A2672)/(OFFSET($C2667,-$A2671,$A2672))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"(K2660*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2697=\"n/a\",K2673,IFERROR(IF((OFFSET($C2673,0,$A2673))<0,\nMIN(0,K2673-(OFFSET($C2673,0,$A2673)/(OFFSET($C2668,-$A2672,$A2673)))),\nMAX(0,K2673-(OFFSET($C2673,0,$A2673)/(OFFSET($C2668,-$A2672,$A2673))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"(L2660*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2698=\"n/a\",L2674,IFERROR(IF((OFFSET($C2674,0,$A2674))<0,\nMIN(0,L2674-(OFFSET($C2674,0,$A2674)/(OFFSET($C2669,-$A2673,$A2674)))),\nMAX(0,L2674-(OFFSET($C2674,0,$A2674)/(OFFSET($C2669,-$A2673,$A2674))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2660*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2699=\"n/a\",M2675,IFERROR(IF((OFFSET($C2675,0,$A2675))<0,\nMIN(0,M2675-(OFFSET($C2675,0,$A2675)/(OFFSET($C2670,-$A2674,$A2675)))),\nMAX(0,M2675-(OFFSET($C2675,0,$A2675)/(OFFSET($C2670,-$A2674,$A2675))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2660*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2700=\"n/a\",N2676,IFERROR(IF((OFFSET($C2676,0,$A2676))<0,\nMIN(0,N2676-(OFFSET($C2676,0,$A2676)/(OFFSET($C2671,-$A2675,$A2676)))),\nMAX(0,N2676-(OFFSET($C2676,0,$A2676)/(OFFSET($C2671,-$A2675,$A2676))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2660*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2701=\"n/a\",O2677,IFERROR(IF((OFFSET($C2677,0,$A2677))<0,\nMIN(0,O2677-(OFFSET($C2677,0,$A2677)/(OFFSET($C2672,-$A2676,$A2677)))),\nMAX(0,O2677-(OFFSET($C2677,0,$A2677)/(OFFSET($C2672,-$A2676,$A2677))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2660*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2702=\"n/a\",P2678,IFERROR(IF((OFFSET($C2678,0,$A2678))<0,\nMIN(0,P2678-(OFFSET($C2678,0,$A2678)/(OFFSET($C2673,-$A2677,$A2678)))),\nMAX(0,P2678-(OFFSET($C2678,0,$A2678)/(OFFSET($C2673,-$A2677,$A2678))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2660*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2703=\"n/a\",Q2679,IFERROR(IF((OFFSET($C2679,0,$A2679))<0,\nMIN(0,Q2679-(OFFSET($C2679,0,$A2679)/(OFFSET($C2674,-$A2678,$A2679)))),\nMAX(0,Q2679-(OFFSET($C2679,0,$A2679)/(OFFSET($C2674,-$A2678,$A2679))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2660*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2704=\"n/a\",R2680,IFERROR(IF((OFFSET($C2680,0,$A2680))<0,\nMIN(0,R2680-(OFFSET($C2680,0,$A2680)/(OFFSET($C2675,-$A2679,$A2680)))),\nMAX(0,R2680-(OFFSET($C2680,0,$A2680)/(OFFSET($C2675,-$A2679,$A2680))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2660*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2705=\"n/a\",S2681,IFERROR(IF((OFFSET($C2681,0,$A2681))<0,\nMIN(0,S2681-(OFFSET($C2681,0,$A2681)/(OFFSET($C2676,-$A2680,$A2681)))),\nMAX(0,S2681-(OFFSET($C2681,0,$A2681)/(OFFSET($C2676,-$A2680,$A2681))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2660*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2706=\"n/a\",T2682,IFERROR(IF((OFFSET($C2682,0,$A2682))<0,\nMIN(0,T2682-(OFFSET($C2682,0,$A2682)/(OFFSET($C2677,-$A2681,$A2682)))),\nMAX(0,T2682-(OFFSET($C2682,0,$A2682)/(OFFSET($C2677,-$A2681,$A2682))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2660*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2707=\"n/a\",U2683,IFERROR(IF((OFFSET($C2683,0,$A2683))<0,\nMIN(0,U2683-(OFFSET($C2683,0,$A2683)/(OFFSET($C2678,-$A2682,$A2683)))),\nMAX(0,U2683-(OFFSET($C2683,0,$A2683)/(OFFSET($C2678,-$A2682,$A2683))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2660*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2708=\"n/a\",V2684,IFERROR(IF((OFFSET($C2684,0,$A2684))<0,\nMIN(0,V2684-(OFFSET($C2684,0,$A2684)/(OFFSET($C2679,-$A2683,$A2684)))),\nMAX(0,V2684-(OFFSET($C2684,0,$A2684)/(OFFSET($C2679,-$A2683,$A2684))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2685)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2660*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2688<1,D2662=0),0,\nIF(D2662=0,C2688-1,\nIF(C2688<1,D2663,\n(((C2688-1)*(C2664-(C2664/(C2688))))+((D2662/D$10)*D2663))/(D2664))))","v":0},{"$f":"IF(AND(D2688<1,E2662=0),0,\nIF(E2662=0,D2688-1,\nIF(D2688<1,E2663,\n(((D2688-1)*(D2664-(D2664/(D2688))))+((E2662/E$10)*E2663))/(E2664))))","v":0},{"$f":"IF(AND(E2688<1,F2662=0),0,\nIF(F2662=0,E2688-1,\nIF(E2688<1,F2663,\n(((E2688-1)*(E2664-(E2664/(E2688))))+((F2662/F$10)*F2663))/(F2664))))","v":0},{"$f":"IF(AND(F2688<1,G2662=0),0,\nIF(G2662=0,F2688-1,\nIF(F2688<1,G2663,\n(((F2688-1)*(F2664-(F2664/(F2688))))+((G2662/G$10)*G2663))/(G2664))))","v":0},{"$f":"IF(AND(G2688<1,H2662=0),0,\nIF(H2662=0,G2688-1,\nIF(G2688<1,H2663,\n(((G2688-1)*(G2664-(G2664/(G2688))))+((H2662/H$10)*H2663))/(H2664))))","v":0},{"$f":"IF(AND(H2688<1,I2662=0),0,\nIF(I2662=0,H2688-1,\nIF(H2688<1,I2663,\n(((H2688-1)*(H2664-(H2664/(H2688))))+((I2662/I$10)*I2663))/(I2664))))","v":0},{"$f":"IF(AND(I2688<1,J2662=0),0,\nIF(J2662=0,I2688-1,\nIF(I2688<1,J2663,\n(((I2688-1)*(I2664-(I2664/(I2688))))+((J2662/J$10)*J2663))/(J2664))))","v":0},{"$f":"IF(AND(J2688<1,K2662=0),0,\nIF(K2662=0,J2688-1,\nIF(J2688<1,K2663,\n(((J2688-1)*(J2664-(J2664/(J2688))))+((K2662/K$10)*K2663))/(K2664))))","v":0},{"$f":"IF(AND(K2688<1,L2662=0),0,\nIF(L2662=0,K2688-1,\nIF(K2688<1,L2663,\n(((K2688-1)*(K2664-(K2664/(K2688))))+((L2662/L$10)*L2663))/(L2664))))","v":0},{"$f":"IF(AND(L2688<1,M2662=0),0,\nIF(M2662=0,L2688-1,\nIF(L2688<1,M2663,\n(((L2688-1)*(L2664-(L2664/(L2688))))+((M2662/M$10)*M2663))/(M2664))))","v":0},{"$f":"IF(AND(M2688<1,N2662=0),0,\nIF(N2662=0,M2688-1,\nIF(M2688<1,N2663,\n(((M2688-1)*(M2664-(M2664/(M2688))))+((N2662/N$10)*N2663))/(N2664))))","v":0},{"$f":"IF(AND(N2688<1,O2662=0),0,\nIF(O2662=0,N2688-1,\nIF(N2688<1,O2663,\n(((N2688-1)*(N2664-(N2664/(N2688))))+((O2662/O$10)*O2663))/(O2664))))","v":0},{"$f":"IF(AND(O2688<1,P2662=0),0,\nIF(P2662=0,O2688-1,\nIF(O2688<1,P2663,\n(((O2688-1)*(O2664-(O2664/(O2688))))+((P2662/P$10)*P2663))/(P2664))))","v":0},{"$f":"IF(AND(P2688<1,Q2662=0),0,\nIF(Q2662=0,P2688-1,\nIF(P2688<1,Q2663,\n(((P2688-1)*(P2664-(P2664/(P2688))))+((Q2662/Q$10)*Q2663))/(Q2664))))","v":0},{"$f":"IF(AND(Q2688<1,R2662=0),0,\nIF(R2662=0,Q2688-1,\nIF(Q2688<1,R2663,\n(((Q2688-1)*(Q2664-(Q2664/(Q2688))))+((R2662/R$10)*R2663))/(R2664))))","v":0},{"$f":"IF(AND(R2688<1,S2662=0),0,\nIF(S2662=0,R2688-1,\nIF(R2688<1,S2663,\n(((R2688-1)*(R2664-(R2664/(R2688))))+((S2662/S$10)*S2663))/(S2664))))","v":0},{"$f":"IF(AND(S2688<1,T2662=0),0,\nIF(T2662=0,S2688-1,\nIF(S2688<1,T2663,\n(((S2688-1)*(S2664-(S2664/(S2688))))+((T2662/T$10)*T2663))/(T2664))))","v":0},{"$f":"IF(AND(T2688<1,U2662=0),0,\nIF(U2662=0,T2688-1,\nIF(T2688<1,U2663,\n(((T2688-1)*(T2664-(T2664/(T2688))))+((U2662/U$10)*U2663))/(U2664))))","v":0},{"$f":"IF(AND(U2688<1,V2662=0),0,\nIF(V2662=0,U2688-1,\nIF(U2688<1,V2663,\n(((U2688-1)*(U2664-(U2664/(U2688))))+((V2662/V$10)*V2663))/(V2664))))","v":0},{"$f":"IF(AND(V2688<1,W2662=0),0,\nIF(W2662=0,V2688-1,\nIF(V2688<1,W2663,\n(((V2688-1)*(V2664-(V2664/(V2688))))+((W2662/W$10)*W2663))/(W2664))))","v":0}]
[null,"RL Start RAB",{"$f":"C2661","v":"n/a"},{"$f":"IF(C2689=\"n/a\",\"n/a\",MAX(0,C2689-1))","v":"n/a"},{"$f":"IF(D2689=\"n/a\",\"n/a\",MAX(0,D2689-1))","v":"n/a"},{"$f":"IF(E2689=\"n/a\",\"n/a\",MAX(0,E2689-1))","v":"n/a"},{"$f":"IF(F2689=\"n/a\",\"n/a\",MAX(0,F2689-1))","v":"n/a"},{"$f":"IF(G2689=\"n/a\",\"n/a\",MAX(0,G2689-1))","v":"n/a"},{"$f":"IF(H2689=\"n/a\",\"n/a\",MAX(0,H2689-1))","v":"n/a"},{"$f":"IF(I2689=\"n/a\",\"n/a\",MAX(0,I2689-1))","v":"n/a"},{"$f":"IF(J2689=\"n/a\",\"n/a\",MAX(0,J2689-1))","v":"n/a"},{"$f":"IF(K2689=\"n/a\",\"n/a\",MAX(0,K2689-1))","v":"n/a"},{"$f":"IF(L2689=\"n/a\",\"n/a\",MAX(0,L2689-1))","v":"n/a"},{"$f":"IF(M2689=\"n/a\",\"n/a\",MAX(0,M2689-1))","v":"n/a"},{"$f":"IF(N2689=\"n/a\",\"n/a\",MAX(0,N2689-1))","v":"n/a"},{"$f":"IF(O2689=\"n/a\",\"n/a\",MAX(0,O2689-1))","v":"n/a"},{"$f":"IF(P2689=\"n/a\",\"n/a\",MAX(0,P2689-1))","v":"n/a"},{"$f":"IF(Q2689=\"n/a\",\"n/a\",MAX(0,Q2689-1))","v":"n/a"},{"$f":"IF(R2689=\"n/a\",\"n/a\",MAX(0,R2689-1))","v":"n/a"},{"$f":"IF(S2689=\"n/a\",\"n/a\",MAX(0,S2689-1))","v":"n/a"},{"$f":"IF(T2689=\"n/a\",\"n/a\",MAX(0,T2689-1))","v":"n/a"},{"$f":"IF(U2689=\"n/a\",\"n/a\",MAX(0,U2689-1))","v":"n/a"},{"$f":"IF(V2689=\"n/a\",\"n/a\",MAX(0,V2689-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2666)","v":"RL Capex 2020-21"},null,{"$f":"D2661","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,{"$f":"E2661","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F2661","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G2661","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H2661","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I2661","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2661","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2661","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2661","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2661","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2661","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2661","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2661","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2661","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2661","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2661","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2661","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2661","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2661","v":0},{"$f":"IF(V2708=\"n/a\",\"n/a\",MAX(0,V2708-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2661","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2661<>\"n/a\",C2661<>\"n/a\"),IF(SUM(C2664:C2686)=0,0,IF((SUMPRODUCT(C2664:C2686,C2688:C2710)/SUM(C2664:C2686))<0,1,(SUMPRODUCT(C2664:C2686,C2688:C2710)/SUM(C2664:C2686)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2661<>\"n/a\",D2661<>\"n/a\"),IF(SUM(D2664:D2686)=0,0,IF((SUMPRODUCT(D2664:D2686,D2688:D2710)/SUM(D2664:D2686))<0,1,(SUMPRODUCT(D2664:D2686,D2688:D2710)/SUM(D2664:D2686)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2661<>\"n/a\",E2661<>\"n/a\"),IF(SUM(E2664:E2686)=0,0,IF((SUMPRODUCT(E2664:E2686,E2688:E2710)/SUM(E2664:E2686))<0,1,(SUMPRODUCT(E2664:E2686,E2688:E2710)/SUM(E2664:E2686)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]

{"sheet":"TAB remaining lives","index":13,"n_rows":2706,"n_cols":23,"rows_kept":2706,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Tax Asset Lives Roll Forward\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"Ergon Energy - Tax Asset Lives Roll Forward - DNSP RFM - version 3"}]
[]
[]
[null,"Weighted Average Remaining Tax Asset Life - based on year-by-year tracked capex"]
[null,null,"Start value",{"$f":"'RAB remaining lives'!D6","v":"2020-21"},{"$f":"'RAB remaining lives'!E6","v":"2021-22"},{"$f":"'RAB remaining lives'!F6","v":"2022-23"},{"$f":"'RAB remaining lives'!G6","v":"2023-24"},{"$f":"'RAB remaining lives'!H6","v":"2024-25"},{"$f":"'RAB remaining lives'!I6","v":"2025-26"},{"$f":"'RAB remaining lives'!J6","v":"2026-27"},{"$f":"'RAB remaining lives'!K6","v":"2027-28"},{"$f":"'RAB remaining lives'!L6","v":"2028-29"},{"$f":"'RAB remaining lives'!M6","v":"2029-30"},{"$f":"'RAB remaining lives'!N6","v":"2030-31"},{"$f":"'RAB remaining lives'!O6","v":"2031-32"},{"$f":"'RAB remaining lives'!P6","v":"2032-33"},{"$f":"'RAB remaining lives'!Q6","v":"2033-34"},{"$f":"'RAB remaining lives'!R6","v":"2034-35"},{"$f":"'RAB remaining lives'!S6","v":"2035-36"},{"$f":"'RAB remaining lives'!T6","v":"2036-37"},{"$f":"'RAB remaining lives'!U6","v":"2037-38"},{"$f":"'RAB remaining lives'!V6","v":"2038-39"},{"$f":"'RAB remaining lives'!W6","v":"2039-40"}]
[null,null,null,{"$f":"IF(AND('RAB remaining lives'!C8='RFM input'!Z7=FALSE,COUNTIF($9:$2706,\"enter input\")),\"Note: The year entered in cell C8 of the RAB remaining lives sheet as the 'first regulatory year' entered is different to the RFM base regulatory year. This requires inputs to be entered below for earlier regulatory control periods.\",\"\")","v":""}]
["Asset Class 1",{"$f":"VLOOKUP($A8,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Overhead Sub-Transmission Lines"}]
[{"$f":"VALUE(REPLACE(A8,1,12,\"\"))","v":1},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A9,0),\"enter input\")","v":436.97312310662522},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A9,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A9,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":38.595321012701937},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A9,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A9,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":54.37387581598567},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A9,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A9,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":89.467873371168238},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A9,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A9,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":67.692914000000002},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A9,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A9,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":117.29453592451635},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A9,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A9,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A9,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A9,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A9,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A9,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A9,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A9,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A9,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A9,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A9,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A9,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A9,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A9,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A9,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A9,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A9,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A9,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A9,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A9,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A9,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A9,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A9,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A9,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A9,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A9,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A9,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A9,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A9,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A9,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A9,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A9,1,1))))","v":45.000000000000007},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A9,1,1))))","v":45.000000000000007},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A9,1,1))))","v":45.000000000000007},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A9,1,1))))","v":45.000000000000007},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A9,1,1))))","v":45.000000000000007},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A9,1,1))))","v":45.000000000000007},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A9,1,1))))","v":45.000000000000007},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A9,1,1))))","v":45.000000000000007},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A9,1,1))))","v":45.000000000000007},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A9,1,1))))","v":45.000000000000007},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A9,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A9,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A9,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A9,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A9,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A9,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A9,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A9,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A9,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A9,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A9,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A9,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A9,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D11=0,C13=0),0,\nIF(AND(D11<>0,C13=0),D11,\nIF(AND(D12<>0,C13<>0),(C13-(C13/C37))+D11,\nIF(C37<1,0,(C13-(C13/C37))))))","v":0},{"$f":"IF(AND(E11=0,D13=0),0,\nIF(AND(E11<>0,D13=0),E11,\nIF(AND(E12<>0,D13<>0),(D13-(D13/D37))+E11,\nIF(D37<1,0,(D13-(D13/D37))))))","v":0},{"$f":"IF(AND(F11=0,E13=0),0,\nIF(AND(F11<>0,E13=0),F11,\nIF(AND(F12<>0,E13<>0),(E13-(E13/E37))+F11,\nIF(E37<1,0,(E13-(E13/E37))))))","v":0},{"$f":"IF(AND(G11=0,F13=0),0,\nIF(AND(G11<>0,F13=0),G11,\nIF(AND(G12<>0,F13<>0),(F13-(F13/F37))+G11,\nIF(F37<1,0,(F13-(F13/F37))))))","v":0},{"$f":"IF(AND(H11=0,G13=0),0,\nIF(AND(H11<>0,G13=0),H11,\nIF(AND(H12<>0,G13<>0),(G13-(G13/G37))+H11,\nIF(G37<1,0,(G13-(G13/G37))))))","v":0},{"$f":"IF(AND(I11=0,H13=0),0,\nIF(AND(I11<>0,H13=0),I11,\nIF(AND(I12<>0,H13<>0),(H13-(H13/H37))+I11,\nIF(H37<1,0,(H13-(H13/H37))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A13+1","v":0},"Depreciated starting TAB",{"$f":"C9","v":436.97312310662522},{"$f":"IF(C38=\"n/a\",C14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,C14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,C14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":436.97312310662522},{"$f":"IF(D38=\"n/a\",D14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,D14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,D14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":436.97312310662522},{"$f":"IF(E38=\"n/a\",E14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,E14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,E14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":436.97312310662522},{"$f":"IF(F38=\"n/a\",F14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,F14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,F14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":436.97312310662522},{"$f":"IF(G38=\"n/a\",G14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,G14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,G14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":436.97312310662522},{"$f":"IF(H38=\"n/a\",H14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,H14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,H14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":436.97312310662522},{"$f":"IF(I38=\"n/a\",I14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,I14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,I14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":436.97312310662522},{"$f":"IF(J38=\"n/a\",J14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,J14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,J14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":436.97312310662522},{"$f":"IF(K38=\"n/a\",K14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,K14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,K14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":436.97312310662522},{"$f":"IF(L38=\"n/a\",L14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,L14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,L14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":436.97312310662522},{"$f":"IF(M38=\"n/a\",M14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,M14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,M14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":436.97312310662522},{"$f":"IF(N38=\"n/a\",N14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,N14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,N14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":436.97312310662522},{"$f":"IF(O38=\"n/a\",O14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,O14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,O14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":436.97312310662522},{"$f":"IF(P38=\"n/a\",P14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,P14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,P14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":436.97312310662522},{"$f":"IF(Q38=\"n/a\",Q14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,Q14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,Q14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":436.97312310662522},{"$f":"IF(R38=\"n/a\",R14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,R14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,R14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":436.97312310662522},{"$f":"IF(S38=\"n/a\",S14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,S14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,S14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":436.97312310662522},{"$f":"IF(T38=\"n/a\",T14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,T14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,T14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":436.97312310662522},{"$f":"IF(U38=\"n/a\",U14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,U14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,U14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":436.97312310662522},{"$f":"IF(V38=\"n/a\",V14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,V14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,V14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":436.97312310662522}]
[{"$f":"A14+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A15)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D9","v":38.595321012701937},{"$f":"IF(D39=\"n/a\",D15,IFERROR(IF((OFFSET($C15,0,$A15))<0,\nMIN(0,D15-(OFFSET($C15,0,$A15)/(OFFSET($C10,-$A14,$A15)))),\nMAX(0,D15-(OFFSET($C15,0,$A15)/(OFFSET($C10,-$A14,$A15))))),0))","v":37.737647212419674},36.87997341213741,36.022299611855146,35.164625811572883,34.306952011290619,33.449278211008355,32.591604410726092,31.733930610443828,30.876256810161564,30.018583009879301,29.160909209597037,28.303235409314773,27.445561609032509,26.587887808750246,25.730214008467982,24.872540208185718,24.014866407903455,23.157192607621191,22.299518807338927]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E9","v":54.37387581598567},{"$f":"IF(E40=\"n/a\",E16,IFERROR(IF((OFFSET($C16,0,$A16))<0,\nMIN(0,E16-(OFFSET($C16,0,$A16)/(OFFSET($C11,-$A15,$A16)))),\nMAX(0,E16-(OFFSET($C16,0,$A16)/(OFFSET($C11,-$A15,$A16))))),0))","v":53.16556746451932},51.95725911305297,50.74895076158662,49.54064241012027,48.33233405865392,47.12402570718757,45.91571735572122,44.70740900425487,43.49910065278852,42.29079230132217,41.082483949855821,39.874175598389471,38.665867246923121,37.457558895456771,36.249250543990421,35.040942192524071,33.832633841057721,32.624325489591371]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F9","v":89.467873371168238},{"$f":"IF(F41=\"n/a\",F17,IFERROR(IF((OFFSET($C17,0,$A17))<0,\nMIN(0,F17-(OFFSET($C17,0,$A17)/(OFFSET($C12,-$A16,$A17)))),\nMAX(0,F17-(OFFSET($C17,0,$A17)/(OFFSET($C12,-$A16,$A17))))),0))","v":87.479698407364495},85.491523443560752,83.503348479757008,81.515173515953265,79.526998552149522,77.538823588345778,75.550648624542035,73.562473660738291,71.574298696934548,69.586123733130805,67.597948769327061,65.609773805523318,63.621598841719582,61.633423877915845,59.645248914112109,57.657073950308373,55.668898986504637]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G9","v":67.692914000000002},{"$f":"IF(G42=\"n/a\",G18,IFERROR(IF((OFFSET($C18,0,$A18))<0,\nMIN(0,G18-(OFFSET($C18,0,$A18)/(OFFSET($C13,-$A17,$A18)))),\nMAX(0,G18-(OFFSET($C18,0,$A18)/(OFFSET($C13,-$A17,$A18))))),0))","v":66.188627022222221},64.68434004444444,63.180053066666659,61.675766088888878,60.171479111111097,58.667192133333316,57.162905155555535,55.658618177777754,54.154331199999973,52.650044222222192,51.145757244444411,49.64147026666663,48.137183288888849,46.632896311111068,45.128609333333287,43.624322355555506]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H9","v":117.29453592451635},{"$f":"IF(H43=\"n/a\",H19,IFERROR(IF((OFFSET($C19,0,$A19))<0,\nMIN(0,H19-(OFFSET($C19,0,$A19)/(OFFSET($C14,-$A18,$A19)))),\nMAX(0,H19-(OFFSET($C19,0,$A19)/(OFFSET($C14,-$A18,$A19))))),0))","v":114.68799068174933},112.0814454389823,109.47490019621527,106.86835495344825,104.26180971068122,101.65526446791419,99.048719225147167,96.44217398238014,93.835628739613114,91.229083496846087,88.62253825407906,86.015993011312034,83.409447768545007,80.802902525777981,78.196357283010954]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I9","v":0},{"$f":"IF(I44=\"n/a\",I20,IFERROR(IF((OFFSET($C20,0,$A20))<0,\nMIN(0,I20-(OFFSET($C20,0,$A20)/(OFFSET($C15,-$A19,$A20)))),\nMAX(0,I20-(OFFSET($C20,0,$A20)/(OFFSET($C15,-$A19,$A20))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J9","v":0},{"$f":"IF(J45=\"n/a\",J21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,J21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,J21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K9","v":0},{"$f":"IF(K46=\"n/a\",K22,IFERROR(IF((OFFSET($C22,0,$A22))<0,\nMIN(0,K22-(OFFSET($C22,0,$A22)/(OFFSET($C17,-$A21,$A22)))),\nMAX(0,K22-(OFFSET($C22,0,$A22)/(OFFSET($C17,-$A21,$A22))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L9","v":0},{"$f":"IF(L47=\"n/a\",L23,IFERROR(IF((OFFSET($C23,0,$A23))<0,\nMIN(0,L23-(OFFSET($C23,0,$A23)/(OFFSET($C18,-$A22,$A23)))),\nMAX(0,L23-(OFFSET($C23,0,$A23)/(OFFSET($C18,-$A22,$A23))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M9","v":0},{"$f":"IF(M48=\"n/a\",M24,IFERROR(IF((OFFSET($C24,0,$A24))<0,\nMIN(0,M24-(OFFSET($C24,0,$A24)/(OFFSET($C19,-$A23,$A24)))),\nMAX(0,M24-(OFFSET($C24,0,$A24)/(OFFSET($C19,-$A23,$A24))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N9","v":0},{"$f":"IF(N49=\"n/a\",N25,IFERROR(IF((OFFSET($C25,0,$A25))<0,\nMIN(0,N25-(OFFSET($C25,0,$A25)/(OFFSET($C20,-$A24,$A25)))),\nMAX(0,N25-(OFFSET($C25,0,$A25)/(OFFSET($C20,-$A24,$A25))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O9","v":0},{"$f":"IF(O50=\"n/a\",O26,IFERROR(IF((OFFSET($C26,0,$A26))<0,\nMIN(0,O26-(OFFSET($C26,0,$A26)/(OFFSET($C21,-$A25,$A26)))),\nMAX(0,O26-(OFFSET($C26,0,$A26)/(OFFSET($C21,-$A25,$A26))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P9","v":0},{"$f":"IF(P51=\"n/a\",P27,IFERROR(IF((OFFSET($C27,0,$A27))<0,\nMIN(0,P27-(OFFSET($C27,0,$A27)/(OFFSET($C22,-$A26,$A27)))),\nMAX(0,P27-(OFFSET($C27,0,$A27)/(OFFSET($C22,-$A26,$A27))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q9","v":0},{"$f":"IF(Q52=\"n/a\",Q28,IFERROR(IF((OFFSET($C28,0,$A28))<0,\nMIN(0,Q28-(OFFSET($C28,0,$A28)/(OFFSET($C23,-$A27,$A28)))),\nMAX(0,Q28-(OFFSET($C28,0,$A28)/(OFFSET($C23,-$A27,$A28))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R9","v":0},{"$f":"IF(R53=\"n/a\",R29,IFERROR(IF((OFFSET($C29,0,$A29))<0,\nMIN(0,R29-(OFFSET($C29,0,$A29)/(OFFSET($C24,-$A28,$A29)))),\nMAX(0,R29-(OFFSET($C29,0,$A29)/(OFFSET($C24,-$A28,$A29))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S9","v":0},{"$f":"IF(S54=\"n/a\",S30,IFERROR(IF((OFFSET($C30,0,$A30))<0,\nMIN(0,S30-(OFFSET($C30,0,$A30)/(OFFSET($C25,-$A29,$A30)))),\nMAX(0,S30-(OFFSET($C30,0,$A30)/(OFFSET($C25,-$A29,$A30))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T9","v":0},{"$f":"IF(T55=\"n/a\",T31,IFERROR(IF((OFFSET($C31,0,$A31))<0,\nMIN(0,T31-(OFFSET($C31,0,$A31)/(OFFSET($C26,-$A30,$A31)))),\nMAX(0,T31-(OFFSET($C31,0,$A31)/(OFFSET($C26,-$A30,$A31))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U9","v":0},{"$f":"IF(U56=\"n/a\",U32,IFERROR(IF((OFFSET($C32,0,$A32))<0,\nMIN(0,U32-(OFFSET($C32,0,$A32)/(OFFSET($C27,-$A31,$A32)))),\nMAX(0,U32-(OFFSET($C32,0,$A32)/(OFFSET($C27,-$A31,$A32))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V9","v":0},{"$f":"IF(V57=\"n/a\",V33,IFERROR(IF((OFFSET($C33,0,$A33))<0,\nMIN(0,V33-(OFFSET($C33,0,$A33)/(OFFSET($C28,-$A32,$A33)))),\nMAX(0,V33-(OFFSET($C33,0,$A33)/(OFFSET($C28,-$A32,$A33))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A34)","v":"Depreciated Net Capex 2039-40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W9","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C37<1,D11=0),0,\nIF(D11=0,C37-1,\nIF(C37<1,D12,\n(((C37-1)*(C13-(C13/(C37))))+(D11*D12))/(D13))))","v":0},0,0,0,{"$f":"IF(AND(G37<1,H11=0),0,\nIF(H11=0,G37-1,\nIF(G37<1,H12,\n(((G37-1)*(G13-(G13/(G37))))+(H11*H12))/(H13))))","v":0},0,0,0,0,{"$f":"IF(AND(L37<1,M11=0),0,\nIF(M11=0,L37-1,\nIF(L37<1,M12,\n(((L37-1)*(L13-(L13/(L37))))+(M11*M12))/(M13))))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"C10","v":"n/a"},{"$f":"IF(C38=\"n/a\",\"n/a\",MAX(0,C38-1))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A15)","v":"RL Capex 2020-21"},null,{"$f":"D10","v":45.000000000000007},44.000000000000007,43.000000000000007,42.000000000000007,41.000000000000007,40.000000000000007,39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007,35.000000000000007,34.000000000000007,33.000000000000007,32.000000000000007,31.000000000000007,30.000000000000007,29.000000000000007,28.000000000000007,27.000000000000007,26.000000000000007]
[null,"RL Capex 2021-22",null,null,{"$f":"E10","v":45.000000000000007},44.000000000000007,43.000000000000007,42.000000000000007,41.000000000000007,40.000000000000007,39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007,35.000000000000007,34.000000000000007,33.000000000000007,32.000000000000007,31.000000000000007,30.000000000000007,29.000000000000007,28.000000000000007,27.000000000000007]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F10","v":45.000000000000007},44.000000000000007,43.000000000000007,42.000000000000007,41.000000000000007,40.000000000000007,39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007,35.000000000000007,34.000000000000007,33.000000000000007,32.000000000000007,31.000000000000007,30.000000000000007,29.000000000000007,28.000000000000007]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G10","v":45.000000000000007},44.000000000000007,43.000000000000007,42.000000000000007,41.000000000000007,40.000000000000007,39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007,35.000000000000007,34.000000000000007,33.000000000000007,32.000000000000007,31.000000000000007,30.000000000000007,29.000000000000007]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H10","v":45.000000000000007},44.000000000000007,43.000000000000007,42.000000000000007,41.000000000000007,40.000000000000007,39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007,35.000000000000007,34.000000000000007,33.000000000000007,32.000000000000007,31.000000000000007,30.000000000000007]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I10","v":45.000000000000007},44.000000000000007,43.000000000000007,42.000000000000007,41.000000000000007,40.000000000000007,39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007,35.000000000000007,34.000000000000007,33.000000000000007,32.000000000000007,31.000000000000007]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J10","v":45.000000000000007},44.000000000000007,43.000000000000007,42.000000000000007,41.000000000000007,40.000000000000007,39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007,35.000000000000007,34.000000000000007,33.000000000000007,32.000000000000007]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K10","v":45.000000000000007},44.000000000000007,43.000000000000007,42.000000000000007,41.000000000000007,40.000000000000007,39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007,35.000000000000007,34.000000000000007,33.000000000000007]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L10","v":45.000000000000007},44.000000000000007,43.000000000000007,42.000000000000007,41.000000000000007,40.000000000000007,39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007,35.000000000000007,34.000000000000007]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M10","v":45.000000000000007},44.000000000000007,43.000000000000007,42.000000000000007,41.000000000000007,40.000000000000007,39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007,35.000000000000007]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N10","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O10","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P10","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q10","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R10","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S10","v":0},{"$f":"IF(S54=\"n/a\",\"n/a\",MAX(0,S54-1))","v":0},0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T10","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U10","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V10","v":0},{"$f":"IF(V57=\"n/a\",\"n/a\",MAX(0,V57-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W10","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C10<>\"n/a\",C10<>\"n/a\"),IF(SUM(C13:C35)=0,0,IF((SUMPRODUCT(C13:C35,C37:C59)/SUM(C13:C35))<0,1,(SUMPRODUCT(C13:C35,C37:C59)/SUM(C13:C35)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C10<>\"n/a\",D10<>\"n/a\"),IF(SUM(D13:D35)=0,0,IF((SUMPRODUCT(D13:D35,D37:D59)/SUM(D13:D35))<0,1,(SUMPRODUCT(D13:D35,D37:D59)/SUM(D13:D35)))),\"n/a\"))","v":3.6520283611075786},{"$f":"(IF(OR($C10<>\"n/a\",E10<>\"n/a\"),IF(SUM(E13:E35)=0,0,IF((SUMPRODUCT(E13:E35,E37:E59)/SUM(E13:E35))<0,1,(SUMPRODUCT(E13:E35,E37:E59)/SUM(E13:E35)))),\"n/a\"))","v":7.7629939161333752},12.897569768489177,15.647685324499982,19.498229204661257,18.806113347905448,18.120480454244007,17.441537465197779,16.769500224669738,16.104593962861998,15.447053812105461,14.797125357084891,14.155065222165009,13.52114169876956,12.895635416036518,12.278840058272779,11.671063133063029,11.072626794255019,10.483868724450211,9.9051430820807074]
[]
["Asset Class 2",{"$f":"VLOOKUP($A62,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Underground Sub-Transmission Cables"}]
[{"$f":"VALUE(REPLACE(A62,1,12,\"\"))","v":2},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A63,0),\"enter input\")","v":56.115645424527308},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A63,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A63,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0.41248528643375665},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A63,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A63,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0.94310145363303099},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A63,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A63,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0.67387229445925168},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A63,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A63,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0.567716},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A63,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A63,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":1.3023865254435421},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A63,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A63,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A63,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A63,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A63,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A63,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A63,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A63,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A63,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A63,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A63,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A63,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A63,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A63,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A63,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A63,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A63,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A63,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A63,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A63,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A63,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A63,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A63,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A63,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A63,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A63,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A63,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A63,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A63,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A63,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A63,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A63,1,1))))","v":50},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A63,1,1))))","v":50},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A63,1,1))))","v":50},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A63,1,1))))","v":50},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A63,1,1))))","v":50},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A63,1,1))))","v":50},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A63,1,1))))","v":50},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A63,1,1))))","v":50},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A63,1,1))))","v":50},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A63,1,1))))","v":50},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A63,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A63,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A63,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A63,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A63,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A63,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A63,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A63,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A63,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A63,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A63,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A63,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A63,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D65=0,C67=0),0,\nIF(AND(D65<>0,C67=0),D65,\nIF(AND(D66<>0,C67<>0),(C67-(C67/C91))+D65,\nIF(C91<1,0,(C67-(C67/C91))))))","v":0},{"$f":"IF(AND(E65=0,D67=0),0,\nIF(AND(E65<>0,D67=0),E65,\nIF(AND(E66<>0,D67<>0),(D67-(D67/D91))+E65,\nIF(D91<1,0,(D67-(D67/D91))))))","v":0},{"$f":"IF(AND(F65=0,E67=0),0,\nIF(AND(F65<>0,E67=0),F65,\nIF(AND(F66<>0,E67<>0),(E67-(E67/E91))+F65,\nIF(E91<1,0,(E67-(E67/E91))))))","v":0},{"$f":"IF(AND(G65=0,F67=0),0,\nIF(AND(G65<>0,F67=0),G65,\nIF(AND(G66<>0,F67<>0),(F67-(F67/F91))+G65,\nIF(F91<1,0,(F67-(F67/F91))))))","v":0},{"$f":"IF(AND(H65=0,G67=0),0,\nIF(AND(H65<>0,G67=0),H65,\nIF(AND(H66<>0,G67<>0),(G67-(G67/G91))+H65,\nIF(G91<1,0,(G67-(G67/G91))))))","v":0},{"$f":"IF(AND(I65=0,H67=0),0,\nIF(AND(I65<>0,H67=0),I65,\nIF(AND(I66<>0,H67<>0),(H67-(H67/H91))+I65,\nIF(H91<1,0,(H67-(H67/H91))))))","v":0},{"$f":"IF(AND(J65=0,I67=0),0,\nIF(AND(J65<>0,I67=0),J65,\nIF(AND(J66<>0,I67<>0),(I67-(I67/I91))+J65,\nIF(I91<1,0,(I67-(I67/I91))))))","v":0},{"$f":"IF(AND(K65=0,J67=0),0,\nIF(AND(K65<>0,J67=0),K65,\nIF(AND(K66<>0,J67<>0),(J67-(J67/J91))+K65,\nIF(J91<1,0,(J67-(J67/J91))))))","v":0},{"$f":"IF(AND(L65=0,K67=0),0,\nIF(AND(L65<>0,K67=0),L65,\nIF(AND(L66<>0,K67<>0),(K67-(K67/K91))+L65,\nIF(K91<1,0,(K67-(K67/K91))))))","v":0},{"$f":"IF(AND(M65=0,L67=0),0,\nIF(AND(M65<>0,L67=0),M65,\nIF(AND(M66<>0,L67<>0),(L67-(L67/L91))+M65,\nIF(L91<1,0,(L67-(L67/L91))))))","v":0},{"$f":"IF(AND(N65=0,M67=0),0,\nIF(AND(N65<>0,M67=0),N65,\nIF(AND(N66<>0,M67<>0),(M67-(M67/M91))+N65,\nIF(M91<1,0,(M67-(M67/M91))))))","v":0},{"$f":"IF(AND(O65=0,N67=0),0,\nIF(AND(O65<>0,N67=0),O65,\nIF(AND(O66<>0,N67<>0),(N67-(N67/N91))+O65,\nIF(N91<1,0,(N67-(N67/N91))))))","v":0},{"$f":"IF(AND(P65=0,O67=0),0,\nIF(AND(P65<>0,O67=0),P65,\nIF(AND(P66<>0,O67<>0),(O67-(O67/O91))+P65,\nIF(O91<1,0,(O67-(O67/O91))))))","v":0},{"$f":"IF(AND(Q65=0,P67=0),0,\nIF(AND(Q65<>0,P67=0),Q65,\nIF(AND(Q66<>0,P67<>0),(P67-(P67/P91))+Q65,\nIF(P91<1,0,(P67-(P67/P91))))))","v":0},{"$f":"IF(AND(R65=0,Q67=0),0,\nIF(AND(R65<>0,Q67=0),R65,\nIF(AND(R66<>0,Q67<>0),(Q67-(Q67/Q91))+R65,\nIF(Q91<1,0,(Q67-(Q67/Q91))))))","v":0},{"$f":"IF(AND(S65=0,R67=0),0,\nIF(AND(S65<>0,R67=0),S65,\nIF(AND(S66<>0,R67<>0),(R67-(R67/R91))+S65,\nIF(R91<1,0,(R67-(R67/R91))))))","v":0},{"$f":"IF(AND(T65=0,S67=0),0,\nIF(AND(T65<>0,S67=0),T65,\nIF(AND(T66<>0,S67<>0),(S67-(S67/S91))+T65,\nIF(S91<1,0,(S67-(S67/S91))))))","v":0},{"$f":"IF(AND(U65=0,T67=0),0,\nIF(AND(U65<>0,T67=0),U65,\nIF(AND(U66<>0,T67<>0),(T67-(T67/T91))+U65,\nIF(T91<1,0,(T67-(T67/T91))))))","v":0},{"$f":"IF(AND(V65=0,U67=0),0,\nIF(AND(V65<>0,U67=0),V65,\nIF(AND(V66<>0,U67<>0),(U67-(U67/U91))+V65,\nIF(U91<1,0,(U67-(U67/U91))))))","v":0},{"$f":"IF(AND(W65=0,V67=0),0,\nIF(AND(W65<>0,V67=0),W65,\nIF(AND(W66<>0,V67<>0),(V67-(V67/V91))+W65,\nIF(V91<1,0,(V67-(V67/V91))))))","v":0}]
[{"$f":"A67+1","v":0},"Depreciated starting TAB",{"$f":"C63","v":56.115645424527308},{"$f":"IF(C92=\"n/a\",C68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,C68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,C68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":56.115645424527308},{"$f":"IF(D92=\"n/a\",D68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,D68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,D68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":56.115645424527308},{"$f":"IF(E92=\"n/a\",E68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,E68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,E68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":56.115645424527308},{"$f":"IF(F92=\"n/a\",F68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,F68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,F68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":56.115645424527308},{"$f":"IF(G92=\"n/a\",G68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,G68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,G68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":56.115645424527308},{"$f":"IF(H92=\"n/a\",H68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,H68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,H68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":56.115645424527308},{"$f":"IF(I92=\"n/a\",I68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,I68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,I68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":56.115645424527308},{"$f":"IF(J92=\"n/a\",J68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,J68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,J68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":56.115645424527308},{"$f":"IF(K92=\"n/a\",K68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,K68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,K68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":56.115645424527308},{"$f":"IF(L92=\"n/a\",L68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,L68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,L68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":56.115645424527308},{"$f":"IF(M92=\"n/a\",M68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,M68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,M68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":56.115645424527308},{"$f":"IF(N92=\"n/a\",N68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,N68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,N68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":56.115645424527308},{"$f":"IF(O92=\"n/a\",O68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,O68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,O68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":56.115645424527308},{"$f":"IF(P92=\"n/a\",P68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,P68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,P68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":56.115645424527308},{"$f":"IF(Q92=\"n/a\",Q68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,Q68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,Q68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":56.115645424527308},{"$f":"IF(R92=\"n/a\",R68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,R68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,R68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":56.115645424527308},{"$f":"IF(S92=\"n/a\",S68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,S68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,S68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":56.115645424527308},{"$f":"IF(T92=\"n/a\",T68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,T68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,T68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":56.115645424527308},{"$f":"IF(U92=\"n/a\",U68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,U68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,U68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":56.115645424527308},{"$f":"IF(V92=\"n/a\",V68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,V68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,V68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":56.115645424527308}]
[{"$f":"A68+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A69)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D63","v":0.41248528643375665},{"$f":"IF(D93=\"n/a\",D69,IFERROR(IF((OFFSET($C69,0,$A69))<0,\nMIN(0,D69-(OFFSET($C69,0,$A69)/(OFFSET($C64,-$A68,$A69)))),\nMAX(0,D69-(OFFSET($C69,0,$A69)/(OFFSET($C64,-$A68,$A69))))),0))","v":0.40423558070508153},0.39598587497640642,0.3877361692477313,0.37948646351905618,0.37123675779038107,0.36298705206170595,0.35473734633303083,0.34648764060435572,0.3382379348756806,0.32998822914700549,0.32173852341833037,0.31348881768965525,0.30523911196098014,0.29698940623230502,0.2887397005036299,0.28048999477495479,0.27224028904627967,0.26399058331760455,0.25574087758892944]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E63","v":0.94310145363303099},{"$f":"IF(E94=\"n/a\",E70,IFERROR(IF((OFFSET($C70,0,$A70))<0,\nMIN(0,E70-(OFFSET($C70,0,$A70)/(OFFSET($C65,-$A69,$A70)))),\nMAX(0,E70-(OFFSET($C70,0,$A70)/(OFFSET($C65,-$A69,$A70))))),0))","v":0.92423942456037034},0.90537739548770968,0.88651536641504902,0.86765333734238836,0.84879130826972771,0.82992927919706705,0.81106725012440639,0.79220522105174573,0.77334319197908508,0.75448116290642442,0.73561913383376376,0.7167571047611031,0.69789507568844245,0.67903304661578179,0.66017101754312113,0.64130898847046047,0.62244695939779981,0.60358493032513916]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F63","v":0.67387229445925168},{"$f":"IF(F95=\"n/a\",F71,IFERROR(IF((OFFSET($C71,0,$A71))<0,\nMIN(0,F71-(OFFSET($C71,0,$A71)/(OFFSET($C66,-$A70,$A71)))),\nMAX(0,F71-(OFFSET($C71,0,$A71)/(OFFSET($C66,-$A70,$A71))))),0))","v":0.66039484857006669},0.64691740268088171,0.63343995679169673,0.61996251090251175,0.60648506501332677,0.59300761912414179,0.57953017323495681,0.56605272734577183,0.55257528145658685,0.53909783556740187,0.52562038967821689,0.51214294378903191,0.49866549789984688,0.48518805201066184,0.47171060612147681,0.45823316023229177,0.44475571434310673]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G63","v":0.567716},{"$f":"IF(G96=\"n/a\",G72,IFERROR(IF((OFFSET($C72,0,$A72))<0,\nMIN(0,G72-(OFFSET($C72,0,$A72)/(OFFSET($C67,-$A71,$A72)))),\nMAX(0,G72-(OFFSET($C72,0,$A72)/(OFFSET($C67,-$A71,$A72))))),0))","v":0.55636167999999997},0.54500735999999994,0.53365303999999991,0.52229871999999988,0.51094439999999985,0.49959007999999988,0.48823575999999991,0.47688143999999993,0.46552711999999996,0.45417279999999999,0.44281848000000001,0.43146416000000004,0.42010984000000007,0.40875552000000009,0.39740120000000012,0.38604688000000015]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H63","v":1.3023865254435421},{"$f":"IF(H97=\"n/a\",H73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,H73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,H73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":1.2763387949346712},1.2502910644258003,1.2242433339169294,1.1981956034080585,1.1721478728991876,1.1461001423903168,1.1200524118814459,1.094004681372575,1.0679569508637041,1.0419092203548332,1.0158614898459624,0.98981375933709148,0.9637660288282206,0.93771829831934972,0.91167056781047884]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I63","v":0},{"$f":"IF(I98=\"n/a\",I74,IFERROR(IF((OFFSET($C74,0,$A74))<0,\nMIN(0,I74-(OFFSET($C74,0,$A74)/(OFFSET($C69,-$A73,$A74)))),\nMAX(0,I74-(OFFSET($C74,0,$A74)/(OFFSET($C69,-$A73,$A74))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J63","v":0},{"$f":"IF(J99=\"n/a\",J75,IFERROR(IF((OFFSET($C75,0,$A75))<0,\nMIN(0,J75-(OFFSET($C75,0,$A75)/(OFFSET($C70,-$A74,$A75)))),\nMAX(0,J75-(OFFSET($C75,0,$A75)/(OFFSET($C70,-$A74,$A75))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K63","v":0},{"$f":"IF(K100=\"n/a\",K76,IFERROR(IF((OFFSET($C76,0,$A76))<0,\nMIN(0,K76-(OFFSET($C76,0,$A76)/(OFFSET($C71,-$A75,$A76)))),\nMAX(0,K76-(OFFSET($C76,0,$A76)/(OFFSET($C71,-$A75,$A76))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L63","v":0},{"$f":"IF(L101=\"n/a\",L77,IFERROR(IF((OFFSET($C77,0,$A77))<0,\nMIN(0,L77-(OFFSET($C77,0,$A77)/(OFFSET($C72,-$A76,$A77)))),\nMAX(0,L77-(OFFSET($C77,0,$A77)/(OFFSET($C72,-$A76,$A77))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M63","v":0},{"$f":"IF(M102=\"n/a\",M78,IFERROR(IF((OFFSET($C78,0,$A78))<0,\nMIN(0,M78-(OFFSET($C78,0,$A78)/(OFFSET($C73,-$A77,$A78)))),\nMAX(0,M78-(OFFSET($C78,0,$A78)/(OFFSET($C73,-$A77,$A78))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N63","v":0},{"$f":"IF(N103=\"n/a\",N79,IFERROR(IF((OFFSET($C79,0,$A79))<0,\nMIN(0,N79-(OFFSET($C79,0,$A79)/(OFFSET($C74,-$A78,$A79)))),\nMAX(0,N79-(OFFSET($C79,0,$A79)/(OFFSET($C74,-$A78,$A79))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O63","v":0},{"$f":"IF(O104=\"n/a\",O80,IFERROR(IF((OFFSET($C80,0,$A80))<0,\nMIN(0,O80-(OFFSET($C80,0,$A80)/(OFFSET($C75,-$A79,$A80)))),\nMAX(0,O80-(OFFSET($C80,0,$A80)/(OFFSET($C75,-$A79,$A80))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P63","v":0},{"$f":"IF(P105=\"n/a\",P81,IFERROR(IF((OFFSET($C81,0,$A81))<0,\nMIN(0,P81-(OFFSET($C81,0,$A81)/(OFFSET($C76,-$A80,$A81)))),\nMAX(0,P81-(OFFSET($C81,0,$A81)/(OFFSET($C76,-$A80,$A81))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q63","v":0},{"$f":"IF(Q106=\"n/a\",Q82,IFERROR(IF((OFFSET($C82,0,$A82))<0,\nMIN(0,Q82-(OFFSET($C82,0,$A82)/(OFFSET($C77,-$A81,$A82)))),\nMAX(0,Q82-(OFFSET($C82,0,$A82)/(OFFSET($C77,-$A81,$A82))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R63","v":0},{"$f":"IF(R107=\"n/a\",R83,IFERROR(IF((OFFSET($C83,0,$A83))<0,\nMIN(0,R83-(OFFSET($C83,0,$A83)/(OFFSET($C78,-$A82,$A83)))),\nMAX(0,R83-(OFFSET($C83,0,$A83)/(OFFSET($C78,-$A82,$A83))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S63","v":0},{"$f":"IF(S108=\"n/a\",S84,IFERROR(IF((OFFSET($C84,0,$A84))<0,\nMIN(0,S84-(OFFSET($C84,0,$A84)/(OFFSET($C79,-$A83,$A84)))),\nMAX(0,S84-(OFFSET($C84,0,$A84)/(OFFSET($C79,-$A83,$A84))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T63","v":0},{"$f":"IF(T109=\"n/a\",T85,IFERROR(IF((OFFSET($C85,0,$A85))<0,\nMIN(0,T85-(OFFSET($C85,0,$A85)/(OFFSET($C80,-$A84,$A85)))),\nMAX(0,T85-(OFFSET($C85,0,$A85)/(OFFSET($C80,-$A84,$A85))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U63","v":0},{"$f":"IF(U110=\"n/a\",U86,IFERROR(IF((OFFSET($C86,0,$A86))<0,\nMIN(0,U86-(OFFSET($C86,0,$A86)/(OFFSET($C81,-$A85,$A86)))),\nMAX(0,U86-(OFFSET($C86,0,$A86)/(OFFSET($C81,-$A85,$A86))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V63","v":0},{"$f":"IF(V111=\"n/a\",V87,IFERROR(IF((OFFSET($C87,0,$A87))<0,\nMIN(0,V87-(OFFSET($C87,0,$A87)/(OFFSET($C82,-$A86,$A87)))),\nMAX(0,V87-(OFFSET($C87,0,$A87)/(OFFSET($C82,-$A86,$A87))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W63","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C91<1,D65=0),0,\nIF(D65=0,C91-1,\nIF(C91<1,D66,\n(((C91-1)*(C67-(C67/(C91))))+(D65*D66))/(D67))))","v":0},{"$f":"IF(AND(D91<1,E65=0),0,\nIF(E65=0,D91-1,\nIF(D91<1,E66,\n(((D91-1)*(D67-(D67/(D91))))+(E65*E66))/(E67))))","v":0},{"$f":"IF(AND(E91<1,F65=0),0,\nIF(F65=0,E91-1,\nIF(E91<1,F66,\n(((E91-1)*(E67-(E67/(E91))))+(F65*F66))/(F67))))","v":0},{"$f":"IF(AND(F91<1,G65=0),0,\nIF(G65=0,F91-1,\nIF(F91<1,G66,\n(((F91-1)*(F67-(F67/(F91))))+(G65*G66))/(G67))))","v":0},{"$f":"IF(AND(G91<1,H65=0),0,\nIF(H65=0,G91-1,\nIF(G91<1,H66,\n(((G91-1)*(G67-(G67/(G91))))+(H65*H66))/(H67))))","v":0},{"$f":"IF(AND(H91<1,I65=0),0,\nIF(I65=0,H91-1,\nIF(H91<1,I66,\n(((H91-1)*(H67-(H67/(H91))))+(I65*I66))/(I67))))","v":0},{"$f":"IF(AND(I91<1,J65=0),0,\nIF(J65=0,I91-1,\nIF(I91<1,J66,\n(((I91-1)*(I67-(I67/(I91))))+(J65*J66))/(J67))))","v":0},{"$f":"IF(AND(J91<1,K65=0),0,\nIF(K65=0,J91-1,\nIF(J91<1,K66,\n(((J91-1)*(J67-(J67/(J91))))+(K65*K66))/(K67))))","v":0},{"$f":"IF(AND(K91<1,L65=0),0,\nIF(L65=0,K91-1,\nIF(K91<1,L66,\n(((K91-1)*(K67-(K67/(K91))))+(L65*L66))/(L67))))","v":0},{"$f":"IF(AND(L91<1,M65=0),0,\nIF(M65=0,L91-1,\nIF(L91<1,M66,\n(((L91-1)*(L67-(L67/(L91))))+(M65*M66))/(M67))))","v":0},{"$f":"IF(AND(M91<1,N65=0),0,\nIF(N65=0,M91-1,\nIF(M91<1,N66,\n(((M91-1)*(M67-(M67/(M91))))+(N65*N66))/(N67))))","v":0},{"$f":"IF(AND(N91<1,O65=0),0,\nIF(O65=0,N91-1,\nIF(N91<1,O66,\n(((N91-1)*(N67-(N67/(N91))))+(O65*O66))/(O67))))","v":0},{"$f":"IF(AND(O91<1,P65=0),0,\nIF(P65=0,O91-1,\nIF(O91<1,P66,\n(((O91-1)*(O67-(O67/(O91))))+(P65*P66))/(P67))))","v":0},{"$f":"IF(AND(P91<1,Q65=0),0,\nIF(Q65=0,P91-1,\nIF(P91<1,Q66,\n(((P91-1)*(P67-(P67/(P91))))+(Q65*Q66))/(Q67))))","v":0},{"$f":"IF(AND(Q91<1,R65=0),0,\nIF(R65=0,Q91-1,\nIF(Q91<1,R66,\n(((Q91-1)*(Q67-(Q67/(Q91))))+(R65*R66))/(R67))))","v":0},{"$f":"IF(AND(R91<1,S65=0),0,\nIF(S65=0,R91-1,\nIF(R91<1,S66,\n(((R91-1)*(R67-(R67/(R91))))+(S65*S66))/(S67))))","v":0},{"$f":"IF(AND(S91<1,T65=0),0,\nIF(T65=0,S91-1,\nIF(S91<1,T66,\n(((S91-1)*(S67-(S67/(S91))))+(T65*T66))/(T67))))","v":0},{"$f":"IF(AND(T91<1,U65=0),0,\nIF(U65=0,T91-1,\nIF(T91<1,U66,\n(((T91-1)*(T67-(T67/(T91))))+(U65*U66))/(U67))))","v":0},{"$f":"IF(AND(U91<1,V65=0),0,\nIF(V65=0,U91-1,\nIF(U91<1,V66,\n(((U91-1)*(U67-(U67/(U91))))+(V65*V66))/(V67))))","v":0},{"$f":"IF(AND(V91<1,W65=0),0,\nIF(W65=0,V91-1,\nIF(V91<1,W66,\n(((V91-1)*(V67-(V67/(V91))))+(W65*W66))/(W67))))","v":0}]
[null,"RL Start TAB",{"$f":"C64","v":"n/a"},{"$f":"IF(C92=\"n/a\",\"n/a\",MAX(0,C92-1))","v":"n/a"},{"$f":"IF(D92=\"n/a\",\"n/a\",MAX(0,D92-1))","v":"n/a"},{"$f":"IF(E92=\"n/a\",\"n/a\",MAX(0,E92-1))","v":"n/a"},{"$f":"IF(F92=\"n/a\",\"n/a\",MAX(0,F92-1))","v":"n/a"},{"$f":"IF(G92=\"n/a\",\"n/a\",MAX(0,G92-1))","v":"n/a"},{"$f":"IF(H92=\"n/a\",\"n/a\",MAX(0,H92-1))","v":"n/a"},{"$f":"IF(I92=\"n/a\",\"n/a\",MAX(0,I92-1))","v":"n/a"},{"$f":"IF(J92=\"n/a\",\"n/a\",MAX(0,J92-1))","v":"n/a"},{"$f":"IF(K92=\"n/a\",\"n/a\",MAX(0,K92-1))","v":"n/a"},{"$f":"IF(L92=\"n/a\",\"n/a\",MAX(0,L92-1))","v":"n/a"},{"$f":"IF(M92=\"n/a\",\"n/a\",MAX(0,M92-1))","v":"n/a"},{"$f":"IF(N92=\"n/a\",\"n/a\",MAX(0,N92-1))","v":"n/a"},{"$f":"IF(O92=\"n/a\",\"n/a\",MAX(0,O92-1))","v":"n/a"},{"$f":"IF(P92=\"n/a\",\"n/a\",MAX(0,P92-1))","v":"n/a"},{"$f":"IF(Q92=\"n/a\",\"n/a\",MAX(0,Q92-1))","v":"n/a"},{"$f":"IF(R92=\"n/a\",\"n/a\",MAX(0,R92-1))","v":"n/a"},{"$f":"IF(S92=\"n/a\",\"n/a\",MAX(0,S92-1))","v":"n/a"},{"$f":"IF(T92=\"n/a\",\"n/a\",MAX(0,T92-1))","v":"n/a"},{"$f":"IF(U92=\"n/a\",\"n/a\",MAX(0,U92-1))","v":"n/a"},{"$f":"IF(V92=\"n/a\",\"n/a\",MAX(0,V92-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A69)","v":"RL Capex 2020-21"},null,{"$f":"D64","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31]
[null,"RL Capex 2021-22",null,null,{"$f":"E64","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F64","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G64","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H64","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I64","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J64","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K64","v":50},49,48,47,46,45,44,43,42,41,40,39,38]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L64","v":50},49,48,47,46,45,44,43,42,41,40,39]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M64","v":50},49,48,47,46,45,44,43,42,41,40]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N64","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P64","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q64","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R64","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S64","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T64","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U64","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V64","v":0},{"$f":"IF(V111=\"n/a\",\"n/a\",MAX(0,V111-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W64","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C64<>\"n/a\",C64<>\"n/a\"),IF(SUM(C67:C89)=0,0,IF((SUMPRODUCT(C67:C89,C91:C113)/SUM(C67:C89))<0,1,(SUMPRODUCT(C67:C89,C91:C113)/SUM(C67:C89)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C64<>\"n/a\",D64<>\"n/a\"),IF(SUM(D67:D89)=0,0,IF((SUMPRODUCT(D67:D89,D91:D113)/SUM(D67:D89))<0,1,(SUMPRODUCT(D67:D89,D91:D113)/SUM(D67:D89)))),\"n/a\"))","v":0.36484957245700489},{"$f":"(IF(OR($C64<>\"n/a\",E64<>\"n/a\"),IF(SUM(E67:E89)=0,0,IF((SUMPRODUCT(E67:E89,E91:E113)/SUM(E67:E89))<0,1,(SUMPRODUCT(E67:E89,E91:E113)/SUM(E67:E89)))),\"n/a\"))","v":1.1653174490922982},1.6862691768238058,2.0878819564648086,3.0483198316666105,2.9274757687176738,2.8089275345569962,2.692684133936849,2.578754618762682,2.4671480884021708,2.3578736899966986,2.2509406187753034,2.1463581183710896,2.0441354811401542,1.9442820484830312,1.8468072111686842,1.7517204096610752,1.6590311344483235,1.5687489263744887,1.4808833769739946]
[]
["Asset Class 3",{"$f":"VLOOKUP($A116,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Overhead Distribution Lines"}]
[{"$f":"VALUE(REPLACE(A116,1,12,\"\"))","v":3},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A117,0),\"enter input\")","v":2712.810528598061},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A117,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A117,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":243.1264603307248},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A117,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A117,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":251.30915315373292},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A117,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A117,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":313.06740379043487},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A117,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A117,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":471.51288699999998},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A117,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A117,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":518.55312035846066},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A117,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A117,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A117,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A117,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A117,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A117,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A117,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A117,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A117,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A117,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A117,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A117,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A117,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A117,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A117,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A117,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A117,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A117,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A117,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A117,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A117,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A117,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A117,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A117,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A117,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A117,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A117,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A117,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A117,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A117,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A117,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A117,1,1))))","v":45},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A117,1,1))))","v":45},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A117,1,1))))","v":45},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A117,1,1))))","v":45},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A117,1,1))))","v":45},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A117,1,1))))","v":45},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A117,1,1))))","v":45},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A117,1,1))))","v":45},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A117,1,1))))","v":45},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A117,1,1))))","v":45},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A117,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A117,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A117,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A117,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A117,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A117,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A117,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A117,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A117,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A117,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A117,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A117,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A117,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D119=0,C121=0),0,\nIF(AND(D119<>0,C121=0),D119,\nIF(AND(D120<>0,C121<>0),(C121-(C121/C145))+D119,\nIF(C145<1,0,(C121-(C121/C145))))))","v":0},{"$f":"IF(AND(E119=0,D121=0),0,\nIF(AND(E119<>0,D121=0),E119,\nIF(AND(E120<>0,D121<>0),(D121-(D121/D145))+E119,\nIF(D145<1,0,(D121-(D121/D145))))))","v":0},{"$f":"IF(AND(F119=0,E121=0),0,\nIF(AND(F119<>0,E121=0),F119,\nIF(AND(F120<>0,E121<>0),(E121-(E121/E145))+F119,\nIF(E145<1,0,(E121-(E121/E145))))))","v":0},{"$f":"IF(AND(G119=0,F121=0),0,\nIF(AND(G119<>0,F121=0),G119,\nIF(AND(G120<>0,F121<>0),(F121-(F121/F145))+G119,\nIF(F145<1,0,(F121-(F121/F145))))))","v":0},{"$f":"IF(AND(H119=0,G121=0),0,\nIF(AND(H119<>0,G121=0),H119,\nIF(AND(H120<>0,G121<>0),(G121-(G121/G145))+H119,\nIF(G145<1,0,(G121-(G121/G145))))))","v":0},{"$f":"IF(AND(I119=0,H121=0),0,\nIF(AND(I119<>0,H121=0),I119,\nIF(AND(I120<>0,H121<>0),(H121-(H121/H145))+I119,\nIF(H145<1,0,(H121-(H121/H145))))))","v":0},{"$f":"IF(AND(J119=0,I121=0),0,\nIF(AND(J119<>0,I121=0),J119,\nIF(AND(J120<>0,I121<>0),(I121-(I121/I145))+J119,\nIF(I145<1,0,(I121-(I121/I145))))))","v":0},{"$f":"IF(AND(K119=0,J121=0),0,\nIF(AND(K119<>0,J121=0),K119,\nIF(AND(K120<>0,J121<>0),(J121-(J121/J145))+K119,\nIF(J145<1,0,(J121-(J121/J145))))))","v":0},{"$f":"IF(AND(L119=0,K121=0),0,\nIF(AND(L119<>0,K121=0),L119,\nIF(AND(L120<>0,K121<>0),(K121-(K121/K145))+L119,\nIF(K145<1,0,(K121-(K121/K145))))))","v":0},{"$f":"IF(AND(M119=0,L121=0),0,\nIF(AND(M119<>0,L121=0),M119,\nIF(AND(M120<>0,L121<>0),(L121-(L121/L145))+M119,\nIF(L145<1,0,(L121-(L121/L145))))))","v":0},{"$f":"IF(AND(N119=0,M121=0),0,\nIF(AND(N119<>0,M121=0),N119,\nIF(AND(N120<>0,M121<>0),(M121-(M121/M145))+N119,\nIF(M145<1,0,(M121-(M121/M145))))))","v":0},{"$f":"IF(AND(O119=0,N121=0),0,\nIF(AND(O119<>0,N121=0),O119,\nIF(AND(O120<>0,N121<>0),(N121-(N121/N145))+O119,\nIF(N145<1,0,(N121-(N121/N145))))))","v":0},{"$f":"IF(AND(P119=0,O121=0),0,\nIF(AND(P119<>0,O121=0),P119,\nIF(AND(P120<>0,O121<>0),(O121-(O121/O145))+P119,\nIF(O145<1,0,(O121-(O121/O145))))))","v":0},{"$f":"IF(AND(Q119=0,P121=0),0,\nIF(AND(Q119<>0,P121=0),Q119,\nIF(AND(Q120<>0,P121<>0),(P121-(P121/P145))+Q119,\nIF(P145<1,0,(P121-(P121/P145))))))","v":0},{"$f":"IF(AND(R119=0,Q121=0),0,\nIF(AND(R119<>0,Q121=0),R119,\nIF(AND(R120<>0,Q121<>0),(Q121-(Q121/Q145))+R119,\nIF(Q145<1,0,(Q121-(Q121/Q145))))))","v":0},{"$f":"IF(AND(S119=0,R121=0),0,\nIF(AND(S119<>0,R121=0),S119,\nIF(AND(S120<>0,R121<>0),(R121-(R121/R145))+S119,\nIF(R145<1,0,(R121-(R121/R145))))))","v":0},{"$f":"IF(AND(T119=0,S121=0),0,\nIF(AND(T119<>0,S121=0),T119,\nIF(AND(T120<>0,S121<>0),(S121-(S121/S145))+T119,\nIF(S145<1,0,(S121-(S121/S145))))))","v":0},{"$f":"IF(AND(U119=0,T121=0),0,\nIF(AND(U119<>0,T121=0),U119,\nIF(AND(U120<>0,T121<>0),(T121-(T121/T145))+U119,\nIF(T145<1,0,(T121-(T121/T145))))))","v":0},{"$f":"IF(AND(V119=0,U121=0),0,\nIF(AND(V119<>0,U121=0),V119,\nIF(AND(V120<>0,U121<>0),(U121-(U121/U145))+V119,\nIF(U145<1,0,(U121-(U121/U145))))))","v":0},{"$f":"IF(AND(W119=0,V121=0),0,\nIF(AND(W119<>0,V121=0),W119,\nIF(AND(W120<>0,V121<>0),(V121-(V121/V145))+W119,\nIF(V145<1,0,(V121-(V121/V145))))))","v":0}]
[{"$f":"A121+1","v":0},"Depreciated starting TAB",{"$f":"C117","v":2712.810528598061},{"$f":"IF(C146=\"n/a\",C122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,C122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,C122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":2712.810528598061},{"$f":"IF(D146=\"n/a\",D122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,D122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,D122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":2712.810528598061},2712.810528598061,2712.810528598061,2712.810528598061,2712.810528598061,2712.810528598061,2712.810528598061,2712.810528598061,2712.810528598061,2712.810528598061,2712.810528598061,2712.810528598061,2712.810528598061,2712.810528598061,2712.810528598061,2712.810528598061,2712.810528598061,2712.810528598061,2712.810528598061]
[{"$f":"A122+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A123)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D117","v":243.1264603307248},{"$f":"IF(D147=\"n/a\",D123,IFERROR(IF((OFFSET($C123,0,$A123))<0,\nMIN(0,D123-(OFFSET($C123,0,$A123)/(OFFSET($C118,-$A122,$A123)))),\nMAX(0,D123-(OFFSET($C123,0,$A123)/(OFFSET($C118,-$A122,$A123))))),0))","v":237.72365010115314},{"$f":"IF(E147=\"n/a\",E123,IFERROR(IF((OFFSET($C123,0,$A123))<0,\nMIN(0,E123-(OFFSET($C123,0,$A123)/(OFFSET($C118,-$A122,$A123)))),\nMAX(0,E123-(OFFSET($C123,0,$A123)/(OFFSET($C118,-$A122,$A123))))),0))","v":232.32083987158148},226.91802964200983,221.51521941243817,216.11240918286651,210.70959895329486,205.3067887237232,199.90397849415154,194.50116826457989,189.09835803500823,183.69554780543658,178.29273757586492,172.88992734629326,167.48711711672161,162.08430688714995,156.68149665757829,151.27868642800664,145.87587619843498,140.47306596886332]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E117","v":251.30915315373292},{"$f":"IF(E148=\"n/a\",E124,IFERROR(IF((OFFSET($C124,0,$A124))<0,\nMIN(0,E124-(OFFSET($C124,0,$A124)/(OFFSET($C119,-$A123,$A124)))),\nMAX(0,E124-(OFFSET($C124,0,$A124)/(OFFSET($C119,-$A123,$A124))))),0))","v":245.72450530587219},{"$f":"IF(F148=\"n/a\",F124,IFERROR(IF((OFFSET($C124,0,$A124))<0,\nMIN(0,F124-(OFFSET($C124,0,$A124)/(OFFSET($C119,-$A123,$A124)))),\nMAX(0,F124-(OFFSET($C124,0,$A124)/(OFFSET($C119,-$A123,$A124))))),0))","v":240.13985745801145},234.55520961015071,228.97056176228998,223.38591391442924,217.8012660665685,212.21661821870777,206.63197037084703,201.04732252298629,195.46267467512556,189.87802682726482,184.29337897940408,178.70873113154335,173.12408328368261,167.53943543582187,161.95478758796114,156.3701397401004,150.78549189223966]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F117","v":313.06740379043487},{"$f":"IF(F149=\"n/a\",F125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,F125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,F125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":306.11035037286968},{"$f":"IF(G149=\"n/a\",G125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,G125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,G125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":299.15329695530448},{"$f":"IF(H149=\"n/a\",H125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,H125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,H125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":292.19624353773929},{"$f":"IF(I149=\"n/a\",I125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,I125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,I125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":285.2391901201741},{"$f":"IF(J149=\"n/a\",J125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,J125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,J125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":278.28213670260891},{"$f":"IF(K149=\"n/a\",K125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,K125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,K125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":271.32508328504372},{"$f":"IF(L149=\"n/a\",L125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,L125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,L125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":264.36802986747853},{"$f":"IF(M149=\"n/a\",M125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,M125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,M125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":257.41097644991333},{"$f":"IF(N149=\"n/a\",N125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,N125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,N125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":250.45392303234811},{"$f":"IF(O149=\"n/a\",O125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,O125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,O125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":243.4968696147829},{"$f":"IF(P149=\"n/a\",P125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,P125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,P125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":236.53981619721768},{"$f":"IF(Q149=\"n/a\",Q125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,Q125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,Q125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":229.58276277965246},{"$f":"IF(R149=\"n/a\",R125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,R125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,R125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":222.62570936208724},{"$f":"IF(S149=\"n/a\",S125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,S125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,S125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":215.66865594452202},{"$f":"IF(T149=\"n/a\",T125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,T125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,T125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":208.7116025269568},{"$f":"IF(U149=\"n/a\",U125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,U125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,U125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":201.75454910939158},{"$f":"IF(V149=\"n/a\",V125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,V125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,V125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":194.79749569182636}]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G117","v":471.51288699999998},{"$f":"IF(G150=\"n/a\",G126,IFERROR(IF((OFFSET($C126,0,$A126))<0,\nMIN(0,G126-(OFFSET($C126,0,$A126)/(OFFSET($C121,-$A125,$A126)))),\nMAX(0,G126-(OFFSET($C126,0,$A126)/(OFFSET($C121,-$A125,$A126))))),0))","v":461.03482284444442},450.55675868888886,440.07869453333331,429.60063037777775,419.12256622222219,408.64450206666663,398.16643791111107,387.68837375555552,377.21030959999996,366.7322454444444,356.25418128888884,345.77611713333329,335.29805297777773,324.81998882222217,314.34192466666661,303.86386051111106]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H117","v":518.55312035846066},{"$f":"IF(H151=\"n/a\",H127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,H127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,H127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":507.02971768382821},495.50631500919576,483.98291233456331,472.45950965993086,460.93610698529841,449.41270431066596,437.88930163603351,426.36589896140106,414.84249628676861,403.31909361213616,391.79569093750371,380.27228826287126,368.74888558823881,357.22548291360636,345.70208023897391]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I117","v":0},{"$f":"IF(I152=\"n/a\",I128,IFERROR(IF((OFFSET($C128,0,$A128))<0,\nMIN(0,I128-(OFFSET($C128,0,$A128)/(OFFSET($C123,-$A127,$A128)))),\nMAX(0,I128-(OFFSET($C128,0,$A128)/(OFFSET($C123,-$A127,$A128))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J117","v":0},{"$f":"IF(J153=\"n/a\",J129,IFERROR(IF((OFFSET($C129,0,$A129))<0,\nMIN(0,J129-(OFFSET($C129,0,$A129)/(OFFSET($C124,-$A128,$A129)))),\nMAX(0,J129-(OFFSET($C129,0,$A129)/(OFFSET($C124,-$A128,$A129))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K117","v":0},{"$f":"IF(K154=\"n/a\",K130,IFERROR(IF((OFFSET($C130,0,$A130))<0,\nMIN(0,K130-(OFFSET($C130,0,$A130)/(OFFSET($C125,-$A129,$A130)))),\nMAX(0,K130-(OFFSET($C130,0,$A130)/(OFFSET($C125,-$A129,$A130))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L117","v":0},{"$f":"IF(L155=\"n/a\",L131,IFERROR(IF((OFFSET($C131,0,$A131))<0,\nMIN(0,L131-(OFFSET($C131,0,$A131)/(OFFSET($C126,-$A130,$A131)))),\nMAX(0,L131-(OFFSET($C131,0,$A131)/(OFFSET($C126,-$A130,$A131))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M117","v":0},{"$f":"IF(M156=\"n/a\",M132,IFERROR(IF((OFFSET($C132,0,$A132))<0,\nMIN(0,M132-(OFFSET($C132,0,$A132)/(OFFSET($C127,-$A131,$A132)))),\nMAX(0,M132-(OFFSET($C132,0,$A132)/(OFFSET($C127,-$A131,$A132))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N117","v":0},{"$f":"IF(N157=\"n/a\",N133,IFERROR(IF((OFFSET($C133,0,$A133))<0,\nMIN(0,N133-(OFFSET($C133,0,$A133)/(OFFSET($C128,-$A132,$A133)))),\nMAX(0,N133-(OFFSET($C133,0,$A133)/(OFFSET($C128,-$A132,$A133))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O117","v":0},{"$f":"IF(O158=\"n/a\",O134,IFERROR(IF((OFFSET($C134,0,$A134))<0,\nMIN(0,O134-(OFFSET($C134,0,$A134)/(OFFSET($C129,-$A133,$A134)))),\nMAX(0,O134-(OFFSET($C134,0,$A134)/(OFFSET($C129,-$A133,$A134))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P117","v":0},{"$f":"IF(P159=\"n/a\",P135,IFERROR(IF((OFFSET($C135,0,$A135))<0,\nMIN(0,P135-(OFFSET($C135,0,$A135)/(OFFSET($C130,-$A134,$A135)))),\nMAX(0,P135-(OFFSET($C135,0,$A135)/(OFFSET($C130,-$A134,$A135))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q117","v":0},{"$f":"IF(Q160=\"n/a\",Q136,IFERROR(IF((OFFSET($C136,0,$A136))<0,\nMIN(0,Q136-(OFFSET($C136,0,$A136)/(OFFSET($C131,-$A135,$A136)))),\nMAX(0,Q136-(OFFSET($C136,0,$A136)/(OFFSET($C131,-$A135,$A136))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R117","v":0},{"$f":"IF(R161=\"n/a\",R137,IFERROR(IF((OFFSET($C137,0,$A137))<0,\nMIN(0,R137-(OFFSET($C137,0,$A137)/(OFFSET($C132,-$A136,$A137)))),\nMAX(0,R137-(OFFSET($C137,0,$A137)/(OFFSET($C132,-$A136,$A137))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S117","v":0},{"$f":"IF(S162=\"n/a\",S138,IFERROR(IF((OFFSET($C138,0,$A138))<0,\nMIN(0,S138-(OFFSET($C138,0,$A138)/(OFFSET($C133,-$A137,$A138)))),\nMAX(0,S138-(OFFSET($C138,0,$A138)/(OFFSET($C133,-$A137,$A138))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T117","v":0},{"$f":"IF(T163=\"n/a\",T139,IFERROR(IF((OFFSET($C139,0,$A139))<0,\nMIN(0,T139-(OFFSET($C139,0,$A139)/(OFFSET($C134,-$A138,$A139)))),\nMAX(0,T139-(OFFSET($C139,0,$A139)/(OFFSET($C134,-$A138,$A139))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U117","v":0},{"$f":"IF(U164=\"n/a\",U140,IFERROR(IF((OFFSET($C140,0,$A140))<0,\nMIN(0,U140-(OFFSET($C140,0,$A140)/(OFFSET($C135,-$A139,$A140)))),\nMAX(0,U140-(OFFSET($C140,0,$A140)/(OFFSET($C135,-$A139,$A140))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V117","v":0},{"$f":"IF(V165=\"n/a\",V141,IFERROR(IF((OFFSET($C141,0,$A141))<0,\nMIN(0,V141-(OFFSET($C141,0,$A141)/(OFFSET($C136,-$A140,$A141)))),\nMAX(0,V141-(OFFSET($C141,0,$A141)/(OFFSET($C136,-$A140,$A141))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W117","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C145<1,D119=0),0,\nIF(D119=0,C145-1,\nIF(C145<1,D120,\n(((C145-1)*(C121-(C121/(C145))))+(D119*D120))/(D121))))","v":0},{"$f":"IF(AND(D145<1,E119=0),0,\nIF(E119=0,D145-1,\nIF(D145<1,E120,\n(((D145-1)*(D121-(D121/(D145))))+(E119*E120))/(E121))))","v":0},{"$f":"IF(AND(E145<1,F119=0),0,\nIF(F119=0,E145-1,\nIF(E145<1,F120,\n(((E145-1)*(E121-(E121/(E145))))+(F119*F120))/(F121))))","v":0},{"$f":"IF(AND(F145<1,G119=0),0,\nIF(G119=0,F145-1,\nIF(F145<1,G120,\n(((F145-1)*(F121-(F121/(F145))))+(G119*G120))/(G121))))","v":0},{"$f":"IF(AND(G145<1,H119=0),0,\nIF(H119=0,G145-1,\nIF(G145<1,H120,\n(((G145-1)*(G121-(G121/(G145))))+(H119*H120))/(H121))))","v":0},{"$f":"IF(AND(H145<1,I119=0),0,\nIF(I119=0,H145-1,\nIF(H145<1,I120,\n(((H145-1)*(H121-(H121/(H145))))+(I119*I120))/(I121))))","v":0},{"$f":"IF(AND(I145<1,J119=0),0,\nIF(J119=0,I145-1,\nIF(I145<1,J120,\n(((I145-1)*(I121-(I121/(I145))))+(J119*J120))/(J121))))","v":0},{"$f":"IF(AND(J145<1,K119=0),0,\nIF(K119=0,J145-1,\nIF(J145<1,K120,\n(((J145-1)*(J121-(J121/(J145))))+(K119*K120))/(K121))))","v":0},{"$f":"IF(AND(K145<1,L119=0),0,\nIF(L119=0,K145-1,\nIF(K145<1,L120,\n(((K145-1)*(K121-(K121/(K145))))+(L119*L120))/(L121))))","v":0},{"$f":"IF(AND(L145<1,M119=0),0,\nIF(M119=0,L145-1,\nIF(L145<1,M120,\n(((L145-1)*(L121-(L121/(L145))))+(M119*M120))/(M121))))","v":0},{"$f":"IF(AND(M145<1,N119=0),0,\nIF(N119=0,M145-1,\nIF(M145<1,N120,\n(((M145-1)*(M121-(M121/(M145))))+(N119*N120))/(N121))))","v":0},{"$f":"IF(AND(N145<1,O119=0),0,\nIF(O119=0,N145-1,\nIF(N145<1,O120,\n(((N145-1)*(N121-(N121/(N145))))+(O119*O120))/(O121))))","v":0},{"$f":"IF(AND(O145<1,P119=0),0,\nIF(P119=0,O145-1,\nIF(O145<1,P120,\n(((O145-1)*(O121-(O121/(O145))))+(P119*P120))/(P121))))","v":0},{"$f":"IF(AND(P145<1,Q119=0),0,\nIF(Q119=0,P145-1,\nIF(P145<1,Q120,\n(((P145-1)*(P121-(P121/(P145))))+(Q119*Q120))/(Q121))))","v":0},{"$f":"IF(AND(Q145<1,R119=0),0,\nIF(R119=0,Q145-1,\nIF(Q145<1,R120,\n(((Q145-1)*(Q121-(Q121/(Q145))))+(R119*R120))/(R121))))","v":0},{"$f":"IF(AND(R145<1,S119=0),0,\nIF(S119=0,R145-1,\nIF(R145<1,S120,\n(((R145-1)*(R121-(R121/(R145))))+(S119*S120))/(S121))))","v":0},{"$f":"IF(AND(S145<1,T119=0),0,\nIF(T119=0,S145-1,\nIF(S145<1,T120,\n(((S145-1)*(S121-(S121/(S145))))+(T119*T120))/(T121))))","v":0},{"$f":"IF(AND(T145<1,U119=0),0,\nIF(U119=0,T145-1,\nIF(T145<1,U120,\n(((T145-1)*(T121-(T121/(T145))))+(U119*U120))/(U121))))","v":0},{"$f":"IF(AND(U145<1,V119=0),0,\nIF(V119=0,U145-1,\nIF(U145<1,V120,\n(((U145-1)*(U121-(U121/(U145))))+(V119*V120))/(V121))))","v":0},{"$f":"IF(AND(V145<1,W119=0),0,\nIF(W119=0,V145-1,\nIF(V145<1,W120,\n(((V145-1)*(V121-(V121/(V145))))+(W119*W120))/(W121))))","v":0}]
[null,"RL Start TAB",{"$f":"C118","v":"n/a"},{"$f":"IF(C146=\"n/a\",\"n/a\",MAX(0,C146-1))","v":"n/a"},{"$f":"IF(D146=\"n/a\",\"n/a\",MAX(0,D146-1))","v":"n/a"},{"$f":"IF(E146=\"n/a\",\"n/a\",MAX(0,E146-1))","v":"n/a"},{"$f":"IF(F146=\"n/a\",\"n/a\",MAX(0,F146-1))","v":"n/a"},{"$f":"IF(G146=\"n/a\",\"n/a\",MAX(0,G146-1))","v":"n/a"},{"$f":"IF(H146=\"n/a\",\"n/a\",MAX(0,H146-1))","v":"n/a"},{"$f":"IF(I146=\"n/a\",\"n/a\",MAX(0,I146-1))","v":"n/a"},{"$f":"IF(J146=\"n/a\",\"n/a\",MAX(0,J146-1))","v":"n/a"},{"$f":"IF(K146=\"n/a\",\"n/a\",MAX(0,K146-1))","v":"n/a"},{"$f":"IF(L146=\"n/a\",\"n/a\",MAX(0,L146-1))","v":"n/a"},{"$f":"IF(M146=\"n/a\",\"n/a\",MAX(0,M146-1))","v":"n/a"},{"$f":"IF(N146=\"n/a\",\"n/a\",MAX(0,N146-1))","v":"n/a"},{"$f":"IF(O146=\"n/a\",\"n/a\",MAX(0,O146-1))","v":"n/a"},{"$f":"IF(P146=\"n/a\",\"n/a\",MAX(0,P146-1))","v":"n/a"},{"$f":"IF(Q146=\"n/a\",\"n/a\",MAX(0,Q146-1))","v":"n/a"},{"$f":"IF(R146=\"n/a\",\"n/a\",MAX(0,R146-1))","v":"n/a"},{"$f":"IF(S146=\"n/a\",\"n/a\",MAX(0,S146-1))","v":"n/a"},{"$f":"IF(T146=\"n/a\",\"n/a\",MAX(0,T146-1))","v":"n/a"},{"$f":"IF(U146=\"n/a\",\"n/a\",MAX(0,U146-1))","v":"n/a"},{"$f":"IF(V146=\"n/a\",\"n/a\",MAX(0,V146-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A123)","v":"RL Capex 2020-21"},null,{"$f":"D118","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2021-22",null,null,{"$f":"E118","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F118","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G118","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H118","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I118","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J118","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K118","v":45},44,43,42,41,40,39,38,37,36,35,34,33]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L118","v":45},44,43,42,41,40,39,38,37,36,35,34]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M118","v":45},44,43,42,41,40,39,38,37,36,35]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N118","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O118","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P118","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q118","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R118","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S118","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T118","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U118","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V118","v":0},{"$f":"IF(V165=\"n/a\",\"n/a\",MAX(0,V165-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W118","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C118<>\"n/a\",C118<>\"n/a\"),IF(SUM(C121:C143)=0,0,IF((SUMPRODUCT(C121:C143,C145:C167)/SUM(C121:C143))<0,1,(SUMPRODUCT(C121:C143,C145:C167)/SUM(C121:C143)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C118<>\"n/a\",D118<>\"n/a\"),IF(SUM(D121:D143)=0,0,IF((SUMPRODUCT(D121:D143,D145:D167)/SUM(D121:D143))<0,1,(SUMPRODUCT(D121:D143,D145:D167)/SUM(D121:D143)))),\"n/a\"))","v":3.701259788642334},{"$f":"(IF(OR($C118<>\"n/a\",E118<>\"n/a\"),IF(SUM(E121:E143)=0,0,IF((SUMPRODUCT(E121:E143,E145:E167)/SUM(E121:E143))<0,1,(SUMPRODUCT(E121:E143,E145:E167)/SUM(E121:E143)))),\"n/a\"))","v":6.7988187553732891},9.9573263324254579,13.782342763689787,16.956803846235889,16.332365683336665,15.714797077015513,15.10428824781591,14.501036504744279,13.905246578559513,13.317130974045945,12.736910342543382,12.164813876106296,11.601079724771651,11.045955438531479,10.499698435733761,9.9625764997737711,9.4348683060897081,8.9168639816417823,8.4088656992350579]
[]
["Asset Class 4",{"$f":"VLOOKUP($A170,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Underground Distribution Cables"}]
[{"$f":"VALUE(REPLACE(A170,1,12,\"\"))","v":4},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A171,0),\"enter input\")","v":618.8366457980452},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A171,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A171,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":16.850188540041017},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A171,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A171,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":18.1195539961038},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A171,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A171,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":17.42556205282926},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A171,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A171,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":27.91348},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A171,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A171,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":33.739508031117651},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A171,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A171,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A171,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A171,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A171,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A171,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A171,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A171,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A171,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A171,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A171,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A171,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A171,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A171,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A171,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A171,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A171,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A171,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A171,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A171,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A171,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A171,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A171,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A171,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A171,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A171,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A171,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A171,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A171,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A171,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A171,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A171,1,1))))","v":50.000000000000007},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A171,1,1))))","v":50.000000000000007},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A171,1,1))))","v":50.000000000000007},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A171,1,1))))","v":50.000000000000007},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A171,1,1))))","v":50.000000000000007},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A171,1,1))))","v":50.000000000000007},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A171,1,1))))","v":50.000000000000007},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A171,1,1))))","v":50.000000000000007},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A171,1,1))))","v":50.000000000000007},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A171,1,1))))","v":50.000000000000007},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A171,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A171,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A171,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A171,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A171,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A171,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A171,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A171,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A171,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A171,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A171,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A171,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A171,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D173=0,C175=0),0,\nIF(AND(D173<>0,C175=0),D173,\nIF(AND(D174<>0,C175<>0),(C175-(C175/C199))+D173,\nIF(C199<1,0,(C175-(C175/C199))))))","v":0},{"$f":"IF(AND(E173=0,D175=0),0,\nIF(AND(E173<>0,D175=0),E173,\nIF(AND(E174<>0,D175<>0),(D175-(D175/D199))+E173,\nIF(D199<1,0,(D175-(D175/D199))))))","v":0},{"$f":"IF(AND(F173=0,E175=0),0,\nIF(AND(F173<>0,E175=0),F173,\nIF(AND(F174<>0,E175<>0),(E175-(E175/E199))+F173,\nIF(E199<1,0,(E175-(E175/E199))))))","v":0},{"$f":"IF(AND(G173=0,F175=0),0,\nIF(AND(G173<>0,F175=0),G173,\nIF(AND(G174<>0,F175<>0),(F175-(F175/F199))+G173,\nIF(F199<1,0,(F175-(F175/F199))))))","v":0},{"$f":"IF(AND(H173=0,G175=0),0,\nIF(AND(H173<>0,G175=0),H173,\nIF(AND(H174<>0,G175<>0),(G175-(G175/G199))+H173,\nIF(G199<1,0,(G175-(G175/G199))))))","v":0},{"$f":"IF(AND(I173=0,H175=0),0,\nIF(AND(I173<>0,H175=0),I173,\nIF(AND(I174<>0,H175<>0),(H175-(H175/H199))+I173,\nIF(H199<1,0,(H175-(H175/H199))))))","v":0},{"$f":"IF(AND(J173=0,I175=0),0,\nIF(AND(J173<>0,I175=0),J173,\nIF(AND(J174<>0,I175<>0),(I175-(I175/I199))+J173,\nIF(I199<1,0,(I175-(I175/I199))))))","v":0},{"$f":"IF(AND(K173=0,J175=0),0,\nIF(AND(K173<>0,J175=0),K173,\nIF(AND(K174<>0,J175<>0),(J175-(J175/J199))+K173,\nIF(J199<1,0,(J175-(J175/J199))))))","v":0},{"$f":"IF(AND(L173=0,K175=0),0,\nIF(AND(L173<>0,K175=0),L173,\nIF(AND(L174<>0,K175<>0),(K175-(K175/K199))+L173,\nIF(K199<1,0,(K175-(K175/K199))))))","v":0},{"$f":"IF(AND(M173=0,L175=0),0,\nIF(AND(M173<>0,L175=0),M173,\nIF(AND(M174<>0,L175<>0),(L175-(L175/L199))+M173,\nIF(L199<1,0,(L175-(L175/L199))))))","v":0},{"$f":"IF(AND(N173=0,M175=0),0,\nIF(AND(N173<>0,M175=0),N173,\nIF(AND(N174<>0,M175<>0),(M175-(M175/M199))+N173,\nIF(M199<1,0,(M175-(M175/M199))))))","v":0},{"$f":"IF(AND(O173=0,N175=0),0,\nIF(AND(O173<>0,N175=0),O173,\nIF(AND(O174<>0,N175<>0),(N175-(N175/N199))+O173,\nIF(N199<1,0,(N175-(N175/N199))))))","v":0},{"$f":"IF(AND(P173=0,O175=0),0,\nIF(AND(P173<>0,O175=0),P173,\nIF(AND(P174<>0,O175<>0),(O175-(O175/O199))+P173,\nIF(O199<1,0,(O175-(O175/O199))))))","v":0},{"$f":"IF(AND(Q173=0,P175=0),0,\nIF(AND(Q173<>0,P175=0),Q173,\nIF(AND(Q174<>0,P175<>0),(P175-(P175/P199))+Q173,\nIF(P199<1,0,(P175-(P175/P199))))))","v":0},{"$f":"IF(AND(R173=0,Q175=0),0,\nIF(AND(R173<>0,Q175=0),R173,\nIF(AND(R174<>0,Q175<>0),(Q175-(Q175/Q199))+R173,\nIF(Q199<1,0,(Q175-(Q175/Q199))))))","v":0},{"$f":"IF(AND(S173=0,R175=0),0,\nIF(AND(S173<>0,R175=0),S173,\nIF(AND(S174<>0,R175<>0),(R175-(R175/R199))+S173,\nIF(R199<1,0,(R175-(R175/R199))))))","v":0},{"$f":"IF(AND(T173=0,S175=0),0,\nIF(AND(T173<>0,S175=0),T173,\nIF(AND(T174<>0,S175<>0),(S175-(S175/S199))+T173,\nIF(S199<1,0,(S175-(S175/S199))))))","v":0},{"$f":"IF(AND(U173=0,T175=0),0,\nIF(AND(U173<>0,T175=0),U173,\nIF(AND(U174<>0,T175<>0),(T175-(T175/T199))+U173,\nIF(T199<1,0,(T175-(T175/T199))))))","v":0},{"$f":"IF(AND(V173=0,U175=0),0,\nIF(AND(V173<>0,U175=0),V173,\nIF(AND(V174<>0,U175<>0),(U175-(U175/U199))+V173,\nIF(U199<1,0,(U175-(U175/U199))))))","v":0},{"$f":"IF(AND(W173=0,V175=0),0,\nIF(AND(W173<>0,V175=0),W173,\nIF(AND(W174<>0,V175<>0),(V175-(V175/V199))+W173,\nIF(V199<1,0,(V175-(V175/V199))))))","v":0}]
[{"$f":"A175+1","v":0},"Depreciated starting TAB",{"$f":"C171","v":618.8366457980452},{"$f":"IF(C200=\"n/a\",C176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,C176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,C176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":618.8366457980452},{"$f":"IF(D200=\"n/a\",D176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,D176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,D176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":618.8366457980452},{"$f":"IF(E200=\"n/a\",E176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,E176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,E176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":618.8366457980452},{"$f":"IF(F200=\"n/a\",F176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,F176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,F176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":618.8366457980452},{"$f":"IF(G200=\"n/a\",G176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,G176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,G176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":618.8366457980452},{"$f":"IF(H200=\"n/a\",H176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,H176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,H176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":618.8366457980452},{"$f":"IF(I200=\"n/a\",I176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,I176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,I176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":618.8366457980452},{"$f":"IF(J200=\"n/a\",J176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,J176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,J176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":618.8366457980452},{"$f":"IF(K200=\"n/a\",K176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,K176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,K176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":618.8366457980452},{"$f":"IF(L200=\"n/a\",L176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,L176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,L176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":618.8366457980452},{"$f":"IF(M200=\"n/a\",M176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,M176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,M176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":618.8366457980452},{"$f":"IF(N200=\"n/a\",N176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,N176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,N176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":618.8366457980452},{"$f":"IF(O200=\"n/a\",O176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,O176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,O176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":618.8366457980452},{"$f":"IF(P200=\"n/a\",P176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,P176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,P176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":618.8366457980452},{"$f":"IF(Q200=\"n/a\",Q176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,Q176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,Q176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":618.8366457980452},{"$f":"IF(R200=\"n/a\",R176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,R176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,R176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":618.8366457980452},{"$f":"IF(S200=\"n/a\",S176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,S176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,S176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":618.8366457980452},{"$f":"IF(T200=\"n/a\",T176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,T176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,T176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":618.8366457980452},{"$f":"IF(U200=\"n/a\",U176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,U176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,U176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":618.8366457980452},{"$f":"IF(V200=\"n/a\",V176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,V176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,V176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":618.8366457980452}]
[{"$f":"A176+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A177)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D171","v":16.850188540041017},{"$f":"IF(D201=\"n/a\",D177,IFERROR(IF((OFFSET($C177,0,$A177))<0,\nMIN(0,D177-(OFFSET($C177,0,$A177)/(OFFSET($C172,-$A176,$A177)))),\nMAX(0,D177-(OFFSET($C177,0,$A177)/(OFFSET($C172,-$A176,$A177))))),0))","v":16.513184769240198},16.176180998439378,15.839177227638558,15.502173456837738,15.165169686036919,14.828165915236099,14.491162144435279,14.154158373634459,13.817154602833639,13.48015083203282,13.143147061232,12.80614329043118,12.46913951963036,12.13213574882954,11.795131978028721,11.458128207227901,11.121124436427081,10.784120665626261,10.447116894825442]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E171","v":18.1195539961038},{"$f":"IF(E202=\"n/a\",E178,IFERROR(IF((OFFSET($C178,0,$A178))<0,\nMIN(0,E178-(OFFSET($C178,0,$A178)/(OFFSET($C173,-$A177,$A178)))),\nMAX(0,E178-(OFFSET($C178,0,$A178)/(OFFSET($C173,-$A177,$A178))))),0))","v":17.757162916181723},17.394771836259647,17.03238075633757,16.669989676415494,16.307598596493417,15.94520751657134,15.582816436649264,15.220425356727187,14.85803427680511,14.495643196883034,14.133252116960957,13.77086103703888,13.408469957116804,13.046078877194727,12.68368779727265,12.321296717350574,11.958905637428497,11.596514557506421]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F171","v":17.42556205282926},{"$f":"IF(F203=\"n/a\",F179,IFERROR(IF((OFFSET($C179,0,$A179))<0,\nMIN(0,F179-(OFFSET($C179,0,$A179)/(OFFSET($C174,-$A178,$A179)))),\nMAX(0,F179-(OFFSET($C179,0,$A179)/(OFFSET($C174,-$A178,$A179))))),0))","v":17.077050811772676},16.728539570716091,16.380028329659506,16.031517088602921,15.683005847546337,15.334494606489752,14.985983365433167,14.637472124376583,14.288960883319998,13.940449642263413,13.591938401206829,13.243427160150244,12.894915919093659,12.546404678037074,12.19789343698049,11.849382195923905,11.50087095486732]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G171","v":27.91348},{"$f":"IF(G204=\"n/a\",G180,IFERROR(IF((OFFSET($C180,0,$A180))<0,\nMIN(0,G180-(OFFSET($C180,0,$A180)/(OFFSET($C175,-$A179,$A180)))),\nMAX(0,G180-(OFFSET($C180,0,$A180)/(OFFSET($C175,-$A179,$A180))))),0))","v":27.355210400000001},26.796940800000002,26.238671200000002,25.680401600000003,25.122132000000004,24.563862400000005,24.005592800000006,23.447323200000007,22.889053600000008,22.330784000000008,21.772514400000009,21.21424480000001,20.655975200000011,20.097705600000012,19.539436000000013,18.981166400000014]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H171","v":33.739508031117651},{"$f":"IF(H205=\"n/a\",H181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,H181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,H181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":33.064717870495301},32.38992770987295,31.715137549250596,31.040347388628241,30.365557228005887,29.690767067383533,29.015976906761178,28.341186746138824,27.66639658551647,26.991606424894115,26.316816264271761,25.642026103649407,24.967235943027053,24.292445782404698,23.617655621782344]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I171","v":0},{"$f":"IF(I206=\"n/a\",I182,IFERROR(IF((OFFSET($C182,0,$A182))<0,\nMIN(0,I182-(OFFSET($C182,0,$A182)/(OFFSET($C177,-$A181,$A182)))),\nMAX(0,I182-(OFFSET($C182,0,$A182)/(OFFSET($C177,-$A181,$A182))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J171","v":0},{"$f":"IF(J207=\"n/a\",J183,IFERROR(IF((OFFSET($C183,0,$A183))<0,\nMIN(0,J183-(OFFSET($C183,0,$A183)/(OFFSET($C178,-$A182,$A183)))),\nMAX(0,J183-(OFFSET($C183,0,$A183)/(OFFSET($C178,-$A182,$A183))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K171","v":0},{"$f":"IF(K208=\"n/a\",K184,IFERROR(IF((OFFSET($C184,0,$A184))<0,\nMIN(0,K184-(OFFSET($C184,0,$A184)/(OFFSET($C179,-$A183,$A184)))),\nMAX(0,K184-(OFFSET($C184,0,$A184)/(OFFSET($C179,-$A183,$A184))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L171","v":0},{"$f":"IF(L209=\"n/a\",L185,IFERROR(IF((OFFSET($C185,0,$A185))<0,\nMIN(0,L185-(OFFSET($C185,0,$A185)/(OFFSET($C180,-$A184,$A185)))),\nMAX(0,L185-(OFFSET($C185,0,$A185)/(OFFSET($C180,-$A184,$A185))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M171","v":0},{"$f":"IF(M210=\"n/a\",M186,IFERROR(IF((OFFSET($C186,0,$A186))<0,\nMIN(0,M186-(OFFSET($C186,0,$A186)/(OFFSET($C181,-$A185,$A186)))),\nMAX(0,M186-(OFFSET($C186,0,$A186)/(OFFSET($C181,-$A185,$A186))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N171","v":0},{"$f":"IF(N211=\"n/a\",N187,IFERROR(IF((OFFSET($C187,0,$A187))<0,\nMIN(0,N187-(OFFSET($C187,0,$A187)/(OFFSET($C182,-$A186,$A187)))),\nMAX(0,N187-(OFFSET($C187,0,$A187)/(OFFSET($C182,-$A186,$A187))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O171","v":0},{"$f":"IF(O212=\"n/a\",O188,IFERROR(IF((OFFSET($C188,0,$A188))<0,\nMIN(0,O188-(OFFSET($C188,0,$A188)/(OFFSET($C183,-$A187,$A188)))),\nMAX(0,O188-(OFFSET($C188,0,$A188)/(OFFSET($C183,-$A187,$A188))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P171","v":0},{"$f":"IF(P213=\"n/a\",P189,IFERROR(IF((OFFSET($C189,0,$A189))<0,\nMIN(0,P189-(OFFSET($C189,0,$A189)/(OFFSET($C184,-$A188,$A189)))),\nMAX(0,P189-(OFFSET($C189,0,$A189)/(OFFSET($C184,-$A188,$A189))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q171","v":0},{"$f":"IF(Q214=\"n/a\",Q190,IFERROR(IF((OFFSET($C190,0,$A190))<0,\nMIN(0,Q190-(OFFSET($C190,0,$A190)/(OFFSET($C185,-$A189,$A190)))),\nMAX(0,Q190-(OFFSET($C190,0,$A190)/(OFFSET($C185,-$A189,$A190))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R171","v":0},{"$f":"IF(R215=\"n/a\",R191,IFERROR(IF((OFFSET($C191,0,$A191))<0,\nMIN(0,R191-(OFFSET($C191,0,$A191)/(OFFSET($C186,-$A190,$A191)))),\nMAX(0,R191-(OFFSET($C191,0,$A191)/(OFFSET($C186,-$A190,$A191))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S171","v":0},{"$f":"IF(S216=\"n/a\",S192,IFERROR(IF((OFFSET($C192,0,$A192))<0,\nMIN(0,S192-(OFFSET($C192,0,$A192)/(OFFSET($C187,-$A191,$A192)))),\nMAX(0,S192-(OFFSET($C192,0,$A192)/(OFFSET($C187,-$A191,$A192))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T171","v":0},{"$f":"IF(T217=\"n/a\",T193,IFERROR(IF((OFFSET($C193,0,$A193))<0,\nMIN(0,T193-(OFFSET($C193,0,$A193)/(OFFSET($C188,-$A192,$A193)))),\nMAX(0,T193-(OFFSET($C193,0,$A193)/(OFFSET($C188,-$A192,$A193))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U171","v":0},{"$f":"IF(U218=\"n/a\",U194,IFERROR(IF((OFFSET($C194,0,$A194))<0,\nMIN(0,U194-(OFFSET($C194,0,$A194)/(OFFSET($C189,-$A193,$A194)))),\nMAX(0,U194-(OFFSET($C194,0,$A194)/(OFFSET($C189,-$A193,$A194))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V171","v":0},{"$f":"IF(V219=\"n/a\",V195,IFERROR(IF((OFFSET($C195,0,$A195))<0,\nMIN(0,V195-(OFFSET($C195,0,$A195)/(OFFSET($C190,-$A194,$A195)))),\nMAX(0,V195-(OFFSET($C195,0,$A195)/(OFFSET($C190,-$A194,$A195))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W171","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C199<1,D173=0),0,\nIF(D173=0,C199-1,\nIF(C199<1,D174,\n(((C199-1)*(C175-(C175/(C199))))+(D173*D174))/(D175))))","v":0},{"$f":"IF(AND(D199<1,E173=0),0,\nIF(E173=0,D199-1,\nIF(D199<1,E174,\n(((D199-1)*(D175-(D175/(D199))))+(E173*E174))/(E175))))","v":0},{"$f":"IF(AND(E199<1,F173=0),0,\nIF(F173=0,E199-1,\nIF(E199<1,F174,\n(((E199-1)*(E175-(E175/(E199))))+(F173*F174))/(F175))))","v":0},{"$f":"IF(AND(F199<1,G173=0),0,\nIF(G173=0,F199-1,\nIF(F199<1,G174,\n(((F199-1)*(F175-(F175/(F199))))+(G173*G174))/(G175))))","v":0},{"$f":"IF(AND(G199<1,H173=0),0,\nIF(H173=0,G199-1,\nIF(G199<1,H174,\n(((G199-1)*(G175-(G175/(G199))))+(H173*H174))/(H175))))","v":0},{"$f":"IF(AND(H199<1,I173=0),0,\nIF(I173=0,H199-1,\nIF(H199<1,I174,\n(((H199-1)*(H175-(H175/(H199))))+(I173*I174))/(I175))))","v":0},{"$f":"IF(AND(I199<1,J173=0),0,\nIF(J173=0,I199-1,\nIF(I199<1,J174,\n(((I199-1)*(I175-(I175/(I199))))+(J173*J174))/(J175))))","v":0},{"$f":"IF(AND(J199<1,K173=0),0,\nIF(K173=0,J199-1,\nIF(J199<1,K174,\n(((J199-1)*(J175-(J175/(J199))))+(K173*K174))/(K175))))","v":0},{"$f":"IF(AND(K199<1,L173=0),0,\nIF(L173=0,K199-1,\nIF(K199<1,L174,\n(((K199-1)*(K175-(K175/(K199))))+(L173*L174))/(L175))))","v":0},{"$f":"IF(AND(L199<1,M173=0),0,\nIF(M173=0,L199-1,\nIF(L199<1,M174,\n(((L199-1)*(L175-(L175/(L199))))+(M173*M174))/(M175))))","v":0},{"$f":"IF(AND(M199<1,N173=0),0,\nIF(N173=0,M199-1,\nIF(M199<1,N174,\n(((M199-1)*(M175-(M175/(M199))))+(N173*N174))/(N175))))","v":0},{"$f":"IF(AND(N199<1,O173=0),0,\nIF(O173=0,N199-1,\nIF(N199<1,O174,\n(((N199-1)*(N175-(N175/(N199))))+(O173*O174))/(O175))))","v":0},{"$f":"IF(AND(O199<1,P173=0),0,\nIF(P173=0,O199-1,\nIF(O199<1,P174,\n(((O199-1)*(O175-(O175/(O199))))+(P173*P174))/(P175))))","v":0},{"$f":"IF(AND(P199<1,Q173=0),0,\nIF(Q173=0,P199-1,\nIF(P199<1,Q174,\n(((P199-1)*(P175-(P175/(P199))))+(Q173*Q174))/(Q175))))","v":0},{"$f":"IF(AND(Q199<1,R173=0),0,\nIF(R173=0,Q199-1,\nIF(Q199<1,R174,\n(((Q199-1)*(Q175-(Q175/(Q199))))+(R173*R174))/(R175))))","v":0},{"$f":"IF(AND(R199<1,S173=0),0,\nIF(S173=0,R199-1,\nIF(R199<1,S174,\n(((R199-1)*(R175-(R175/(R199))))+(S173*S174))/(S175))))","v":0},{"$f":"IF(AND(S199<1,T173=0),0,\nIF(T173=0,S199-1,\nIF(S199<1,T174,\n(((S199-1)*(S175-(S175/(S199))))+(T173*T174))/(T175))))","v":0},{"$f":"IF(AND(T199<1,U173=0),0,\nIF(U173=0,T199-1,\nIF(T199<1,U174,\n(((T199-1)*(T175-(T175/(T199))))+(U173*U174))/(U175))))","v":0},{"$f":"IF(AND(U199<1,V173=0),0,\nIF(V173=0,U199-1,\nIF(U199<1,V174,\n(((U199-1)*(U175-(U175/(U199))))+(V173*V174))/(V175))))","v":0},{"$f":"IF(AND(V199<1,W173=0),0,\nIF(W173=0,V199-1,\nIF(V199<1,W174,\n(((V199-1)*(V175-(V175/(V199))))+(W173*W174))/(W175))))","v":0}]
[null,"RL Start TAB",{"$f":"C172","v":"n/a"},{"$f":"IF(C200=\"n/a\",\"n/a\",MAX(0,C200-1))","v":"n/a"},{"$f":"IF(D200=\"n/a\",\"n/a\",MAX(0,D200-1))","v":"n/a"},{"$f":"IF(E200=\"n/a\",\"n/a\",MAX(0,E200-1))","v":"n/a"},{"$f":"IF(F200=\"n/a\",\"n/a\",MAX(0,F200-1))","v":"n/a"},{"$f":"IF(G200=\"n/a\",\"n/a\",MAX(0,G200-1))","v":"n/a"},{"$f":"IF(H200=\"n/a\",\"n/a\",MAX(0,H200-1))","v":"n/a"},{"$f":"IF(I200=\"n/a\",\"n/a\",MAX(0,I200-1))","v":"n/a"},{"$f":"IF(J200=\"n/a\",\"n/a\",MAX(0,J200-1))","v":"n/a"},{"$f":"IF(K200=\"n/a\",\"n/a\",MAX(0,K200-1))","v":"n/a"},{"$f":"IF(L200=\"n/a\",\"n/a\",MAX(0,L200-1))","v":"n/a"},{"$f":"IF(M200=\"n/a\",\"n/a\",MAX(0,M200-1))","v":"n/a"},{"$f":"IF(N200=\"n/a\",\"n/a\",MAX(0,N200-1))","v":"n/a"},{"$f":"IF(O200=\"n/a\",\"n/a\",MAX(0,O200-1))","v":"n/a"},{"$f":"IF(P200=\"n/a\",\"n/a\",MAX(0,P200-1))","v":"n/a"},{"$f":"IF(Q200=\"n/a\",\"n/a\",MAX(0,Q200-1))","v":"n/a"},{"$f":"IF(R200=\"n/a\",\"n/a\",MAX(0,R200-1))","v":"n/a"},{"$f":"IF(S200=\"n/a\",\"n/a\",MAX(0,S200-1))","v":"n/a"},{"$f":"IF(T200=\"n/a\",\"n/a\",MAX(0,T200-1))","v":"n/a"},{"$f":"IF(U200=\"n/a\",\"n/a\",MAX(0,U200-1))","v":"n/a"},{"$f":"IF(V200=\"n/a\",\"n/a\",MAX(0,V200-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A177)","v":"RL Capex 2020-21"},null,{"$f":"D172","v":50.000000000000007},49.000000000000007,48.000000000000007,47.000000000000007,46.000000000000007,45.000000000000007,44.000000000000007,43.000000000000007,42.000000000000007,41.000000000000007,40.000000000000007,39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007,35.000000000000007,34.000000000000007,33.000000000000007,32.000000000000007,31.000000000000007]
[null,"RL Capex 2021-22",null,null,{"$f":"E172","v":50.000000000000007},49.000000000000007,48.000000000000007,47.000000000000007,46.000000000000007,45.000000000000007,44.000000000000007,43.000000000000007,42.000000000000007,41.000000000000007,40.000000000000007,39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007,35.000000000000007,34.000000000000007,33.000000000000007,32.000000000000007]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F172","v":50.000000000000007},49.000000000000007,48.000000000000007,47.000000000000007,46.000000000000007,45.000000000000007,44.000000000000007,43.000000000000007,42.000000000000007,41.000000000000007,40.000000000000007,39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007,35.000000000000007,34.000000000000007,33.000000000000007]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G172","v":50.000000000000007},49.000000000000007,48.000000000000007,47.000000000000007,46.000000000000007,45.000000000000007,44.000000000000007,43.000000000000007,42.000000000000007,41.000000000000007,40.000000000000007,39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007,35.000000000000007,34.000000000000007]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H172","v":50.000000000000007},49.000000000000007,48.000000000000007,47.000000000000007,46.000000000000007,45.000000000000007,44.000000000000007,43.000000000000007,42.000000000000007,41.000000000000007,40.000000000000007,39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007,35.000000000000007]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I172","v":50.000000000000007},49.000000000000007,48.000000000000007,47.000000000000007,46.000000000000007,45.000000000000007,44.000000000000007,43.000000000000007,42.000000000000007,41.000000000000007,40.000000000000007,39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J172","v":50.000000000000007},49.000000000000007,48.000000000000007,47.000000000000007,46.000000000000007,45.000000000000007,44.000000000000007,43.000000000000007,42.000000000000007,41.000000000000007,40.000000000000007,39.000000000000007,38.000000000000007,37.000000000000007]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K172","v":50.000000000000007},49.000000000000007,48.000000000000007,47.000000000000007,46.000000000000007,45.000000000000007,44.000000000000007,43.000000000000007,42.000000000000007,41.000000000000007,40.000000000000007,39.000000000000007,38.000000000000007]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L172","v":50.000000000000007},49.000000000000007,48.000000000000007,47.000000000000007,46.000000000000007,45.000000000000007,44.000000000000007,43.000000000000007,42.000000000000007,41.000000000000007,40.000000000000007,39.000000000000007]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M172","v":50.000000000000007},49.000000000000007,48.000000000000007,47.000000000000007,46.000000000000007,45.000000000000007,44.000000000000007,43.000000000000007,42.000000000000007,41.000000000000007,40.000000000000007]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N172","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O172","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P172","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q172","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R172","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S172","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T172","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U172","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V172","v":0},{"$f":"IF(V219=\"n/a\",\"n/a\",MAX(0,V219-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W172","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C172<>\"n/a\",C172<>\"n/a\"),IF(SUM(C175:C197)=0,0,IF((SUMPRODUCT(C175:C197,C199:C221)/SUM(C175:C197))<0,1,(SUMPRODUCT(C175:C197,C199:C221)/SUM(C175:C197)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C172<>\"n/a\",D172<>\"n/a\"),IF(SUM(D175:D197)=0,0,IF((SUMPRODUCT(D175:D197,D199:D221)/SUM(D175:D197))<0,1,(SUMPRODUCT(D175:D197,D199:D221)/SUM(D175:D197)))),\"n/a\"))","v":1.3253529591804751},{"$f":"(IF(OR($C172<>\"n/a\",E172<>\"n/a\"),IF(SUM(E175:E197)=0,0,IF((SUMPRODUCT(E175:E197,E199:E221)/SUM(E175:E197))<0,1,(SUMPRODUCT(E175:E197,E199:E221)/SUM(E175:E197)))),\"n/a\"))","v":2.62464285858458},3.7568673304779856,5.4684441969592807,7.3285972299819475,7.0510973889067179,6.7781460551949637,6.5097863172424537,6.2460618094089924,5.9870167206931191,5.7326958035727698,5.4831443830155591,5.2384083656625178,4.9985342491891851,4.7635691318480706,4.5335607221965812,4.3085573490146691,4.0886079714164865,3.8737621891605243,3.6640702531627745]
[]
["Asset Class 5",{"$f":"VLOOKUP($A224,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Distribution Equipment"}]
[{"$f":"VALUE(REPLACE(A224,1,12,\"\"))","v":5},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A225,0),\"enter input\")","v":35.259188036050396},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A225,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A225,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0.14555656529683675},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A225,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A225,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0.16500295549187408},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A225,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A225,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":7.306936519069667E-4},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A225,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A225,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":8.7659999999999995E-3},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A225,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A225,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0.19976760993580411},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A225,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A225,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A225,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A225,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A225,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A225,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A225,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A225,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A225,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A225,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A225,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A225,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A225,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A225,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A225,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A225,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A225,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A225,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A225,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A225,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A225,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A225,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A225,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A225,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A225,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A225,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A225,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A225,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A225,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A225,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A225,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A225,1,1))))","v":45},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A225,1,1))))","v":45},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A225,1,1))))","v":45},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A225,1,1))))","v":45},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A225,1,1))))","v":45},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A225,1,1))))","v":45},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A225,1,1))))","v":45},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A225,1,1))))","v":45},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A225,1,1))))","v":45},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A225,1,1))))","v":45},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A225,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A225,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A225,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A225,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A225,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A225,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A225,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A225,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A225,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A225,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A225,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A225,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A225,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D227=0,C229=0),0,\nIF(AND(D227<>0,C229=0),D227,\nIF(AND(D228<>0,C229<>0),(C229-(C229/C253))+D227,\nIF(C253<1,0,(C229-(C229/C253))))))","v":0},{"$f":"IF(AND(E227=0,D229=0),0,\nIF(AND(E227<>0,D229=0),E227,\nIF(AND(E228<>0,D229<>0),(D229-(D229/D253))+E227,\nIF(D253<1,0,(D229-(D229/D253))))))","v":0},{"$f":"IF(AND(F227=0,E229=0),0,\nIF(AND(F227<>0,E229=0),F227,\nIF(AND(F228<>0,E229<>0),(E229-(E229/E253))+F227,\nIF(E253<1,0,(E229-(E229/E253))))))","v":0},{"$f":"IF(AND(G227=0,F229=0),0,\nIF(AND(G227<>0,F229=0),G227,\nIF(AND(G228<>0,F229<>0),(F229-(F229/F253))+G227,\nIF(F253<1,0,(F229-(F229/F253))))))","v":0},{"$f":"IF(AND(H227=0,G229=0),0,\nIF(AND(H227<>0,G229=0),H227,\nIF(AND(H228<>0,G229<>0),(G229-(G229/G253))+H227,\nIF(G253<1,0,(G229-(G229/G253))))))","v":0},{"$f":"IF(AND(I227=0,H229=0),0,\nIF(AND(I227<>0,H229=0),I227,\nIF(AND(I228<>0,H229<>0),(H229-(H229/H253))+I227,\nIF(H253<1,0,(H229-(H229/H253))))))","v":0},{"$f":"IF(AND(J227=0,I229=0),0,\nIF(AND(J227<>0,I229=0),J227,\nIF(AND(J228<>0,I229<>0),(I229-(I229/I253))+J227,\nIF(I253<1,0,(I229-(I229/I253))))))","v":0},{"$f":"IF(AND(K227=0,J229=0),0,\nIF(AND(K227<>0,J229=0),K227,\nIF(AND(K228<>0,J229<>0),(J229-(J229/J253))+K227,\nIF(J253<1,0,(J229-(J229/J253))))))","v":0},{"$f":"IF(AND(L227=0,K229=0),0,\nIF(AND(L227<>0,K229=0),L227,\nIF(AND(L228<>0,K229<>0),(K229-(K229/K253))+L227,\nIF(K253<1,0,(K229-(K229/K253))))))","v":0},{"$f":"IF(AND(M227=0,L229=0),0,\nIF(AND(M227<>0,L229=0),M227,\nIF(AND(M228<>0,L229<>0),(L229-(L229/L253))+M227,\nIF(L253<1,0,(L229-(L229/L253))))))","v":0},{"$f":"IF(AND(N227=0,M229=0),0,\nIF(AND(N227<>0,M229=0),N227,\nIF(AND(N228<>0,M229<>0),(M229-(M229/M253))+N227,\nIF(M253<1,0,(M229-(M229/M253))))))","v":0},{"$f":"IF(AND(O227=0,N229=0),0,\nIF(AND(O227<>0,N229=0),O227,\nIF(AND(O228<>0,N229<>0),(N229-(N229/N253))+O227,\nIF(N253<1,0,(N229-(N229/N253))))))","v":0},{"$f":"IF(AND(P227=0,O229=0),0,\nIF(AND(P227<>0,O229=0),P227,\nIF(AND(P228<>0,O229<>0),(O229-(O229/O253))+P227,\nIF(O253<1,0,(O229-(O229/O253))))))","v":0},{"$f":"IF(AND(Q227=0,P229=0),0,\nIF(AND(Q227<>0,P229=0),Q227,\nIF(AND(Q228<>0,P229<>0),(P229-(P229/P253))+Q227,\nIF(P253<1,0,(P229-(P229/P253))))))","v":0},{"$f":"IF(AND(R227=0,Q229=0),0,\nIF(AND(R227<>0,Q229=0),R227,\nIF(AND(R228<>0,Q229<>0),(Q229-(Q229/Q253))+R227,\nIF(Q253<1,0,(Q229-(Q229/Q253))))))","v":0},{"$f":"IF(AND(S227=0,R229=0),0,\nIF(AND(S227<>0,R229=0),S227,\nIF(AND(S228<>0,R229<>0),(R229-(R229/R253))+S227,\nIF(R253<1,0,(R229-(R229/R253))))))","v":0},{"$f":"IF(AND(T227=0,S229=0),0,\nIF(AND(T227<>0,S229=0),T227,\nIF(AND(T228<>0,S229<>0),(S229-(S229/S253))+T227,\nIF(S253<1,0,(S229-(S229/S253))))))","v":0},{"$f":"IF(AND(U227=0,T229=0),0,\nIF(AND(U227<>0,T229=0),U227,\nIF(AND(U228<>0,T229<>0),(T229-(T229/T253))+U227,\nIF(T253<1,0,(T229-(T229/T253))))))","v":0},{"$f":"IF(AND(V227=0,U229=0),0,\nIF(AND(V227<>0,U229=0),V227,\nIF(AND(V228<>0,U229<>0),(U229-(U229/U253))+V227,\nIF(U253<1,0,(U229-(U229/U253))))))","v":0},{"$f":"IF(AND(W227=0,V229=0),0,\nIF(AND(W227<>0,V229=0),W227,\nIF(AND(W228<>0,V229<>0),(V229-(V229/V253))+W227,\nIF(V253<1,0,(V229-(V229/V253))))))","v":0}]
[{"$f":"A229+1","v":0},"Depreciated starting TAB",{"$f":"C225","v":35.259188036050396},{"$f":"IF(C254=\"n/a\",C230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,C230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,C230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":35.259188036050396},{"$f":"IF(D254=\"n/a\",D230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,D230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,D230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":35.259188036050396},{"$f":"IF(E254=\"n/a\",E230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,E230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,E230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":35.259188036050396},{"$f":"IF(F254=\"n/a\",F230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,F230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,F230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":35.259188036050396},{"$f":"IF(G254=\"n/a\",G230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,G230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,G230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":35.259188036050396},{"$f":"IF(H254=\"n/a\",H230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,H230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,H230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":35.259188036050396},{"$f":"IF(I254=\"n/a\",I230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,I230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,I230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":35.259188036050396},{"$f":"IF(J254=\"n/a\",J230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,J230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,J230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":35.259188036050396},{"$f":"IF(K254=\"n/a\",K230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,K230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,K230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":35.259188036050396},{"$f":"IF(L254=\"n/a\",L230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,L230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,L230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":35.259188036050396},{"$f":"IF(M254=\"n/a\",M230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,M230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,M230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":35.259188036050396},{"$f":"IF(N254=\"n/a\",N230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,N230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,N230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":35.259188036050396},{"$f":"IF(O254=\"n/a\",O230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,O230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,O230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":35.259188036050396},{"$f":"IF(P254=\"n/a\",P230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,P230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,P230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":35.259188036050396},{"$f":"IF(Q254=\"n/a\",Q230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,Q230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,Q230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":35.259188036050396},{"$f":"IF(R254=\"n/a\",R230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,R230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,R230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":35.259188036050396},{"$f":"IF(S254=\"n/a\",S230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,S230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,S230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":35.259188036050396},{"$f":"IF(T254=\"n/a\",T230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,T230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,T230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":35.259188036050396},{"$f":"IF(U254=\"n/a\",U230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,U230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,U230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":35.259188036050396},{"$f":"IF(V254=\"n/a\",V230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,V230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,V230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":35.259188036050396}]
[{"$f":"A230+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A231)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D225","v":0.14555656529683675},{"$f":"IF(D255=\"n/a\",D231,IFERROR(IF((OFFSET($C231,0,$A231))<0,\nMIN(0,D231-(OFFSET($C231,0,$A231)/(OFFSET($C226,-$A230,$A231)))),\nMAX(0,D231-(OFFSET($C231,0,$A231)/(OFFSET($C226,-$A230,$A231))))),0))","v":0.14232197495690704},0.13908738461697734,0.13585279427704763,0.13261820393711793,0.12938361359718822,0.12614902325725852,0.12291443291732881,0.11967984257739911,0.1164452522374694,0.1132106618975397,0.10997607155760999,0.10674148121768029,0.10350689087775058,0.10027230053782088,9.7037710197891175E-2,9.380311985796147E-2,9.0568529518031765E-2,8.733393917810206E-2,8.4099348838172355E-2]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E225","v":0.16500295549187408},{"$f":"IF(E256=\"n/a\",E232,IFERROR(IF((OFFSET($C232,0,$A232))<0,\nMIN(0,E232-(OFFSET($C232,0,$A232)/(OFFSET($C227,-$A231,$A232)))),\nMAX(0,E232-(OFFSET($C232,0,$A232)/(OFFSET($C227,-$A231,$A232))))),0))","v":0.1613362231476102},0.15766949080334633,0.15400275845908246,0.15033602611481858,0.14666929377055471,0.14300256142629084,0.13933582908202696,0.13566909673776309,0.13200236439349922,0.12833563204923534,0.12466889970497147,0.1210021673607076,0.11733543501644372,0.11366870267217985,0.11000197032791598,0.1063352379836521,0.10266850563938823,9.9001773295124357E-2]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F225","v":7.306936519069667E-4},{"$f":"IF(F257=\"n/a\",F233,IFERROR(IF((OFFSET($C233,0,$A233))<0,\nMIN(0,F233-(OFFSET($C233,0,$A233)/(OFFSET($C228,-$A232,$A233)))),\nMAX(0,F233-(OFFSET($C233,0,$A233)/(OFFSET($C228,-$A232,$A233))))),0))","v":7.1445601519792303E-4},6.9821837848887936E-4,6.8198074177983569E-4,6.6574310507079202E-4,6.4950546836174835E-4,6.3326783165270468E-4,6.1703019494366101E-4,6.0079255823461734E-4,5.8455492152557366E-4,5.6831728481652999E-4,5.5207964810748632E-4,5.3584201139844265E-4,5.1960437468939898E-4,5.0336673798035531E-4,4.8712910127131159E-4,4.7089146456226786E-4,4.5465382785322414E-4]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G225","v":8.7659999999999995E-3},{"$f":"IF(G258=\"n/a\",G234,IFERROR(IF((OFFSET($C234,0,$A234))<0,\nMIN(0,G234-(OFFSET($C234,0,$A234)/(OFFSET($C229,-$A233,$A234)))),\nMAX(0,G234-(OFFSET($C234,0,$A234)/(OFFSET($C229,-$A233,$A234))))),0))","v":8.5711999999999993E-3},8.3763999999999991E-3,8.1815999999999989E-3,7.9867999999999988E-3,7.7919999999999986E-3,7.5971999999999984E-3,7.4023999999999982E-3,7.207599999999998E-3,7.0127999999999979E-3,6.8179999999999977E-3,6.6231999999999975E-3,6.4283999999999973E-3,6.2335999999999971E-3,6.0387999999999969E-3,5.8439999999999968E-3,5.6491999999999966E-3]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H225","v":0.19976760993580411},{"$f":"IF(H259=\"n/a\",H235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,H235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,H235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":0.19532832971500846},0.19088904949421281,0.18644976927341717,0.18201048905262152,0.17757120883182587,0.17313192861103022,0.16869264839023457,0.16425336816943892,0.15981408794864327,0.15537480772784762,0.15093552750705197,0.14649624728625632,0.14205696706546067,0.13761768684466502,0.13317840662386937]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I225","v":0},{"$f":"IF(I260=\"n/a\",I236,IFERROR(IF((OFFSET($C236,0,$A236))<0,\nMIN(0,I236-(OFFSET($C236,0,$A236)/(OFFSET($C231,-$A235,$A236)))),\nMAX(0,I236-(OFFSET($C236,0,$A236)/(OFFSET($C231,-$A235,$A236))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J225","v":0},{"$f":"IF(J261=\"n/a\",J237,IFERROR(IF((OFFSET($C237,0,$A237))<0,\nMIN(0,J237-(OFFSET($C237,0,$A237)/(OFFSET($C232,-$A236,$A237)))),\nMAX(0,J237-(OFFSET($C237,0,$A237)/(OFFSET($C232,-$A236,$A237))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K225","v":0},{"$f":"IF(K262=\"n/a\",K238,IFERROR(IF((OFFSET($C238,0,$A238))<0,\nMIN(0,K238-(OFFSET($C238,0,$A238)/(OFFSET($C233,-$A237,$A238)))),\nMAX(0,K238-(OFFSET($C238,0,$A238)/(OFFSET($C233,-$A237,$A238))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L225","v":0},{"$f":"IF(L263=\"n/a\",L239,IFERROR(IF((OFFSET($C239,0,$A239))<0,\nMIN(0,L239-(OFFSET($C239,0,$A239)/(OFFSET($C234,-$A238,$A239)))),\nMAX(0,L239-(OFFSET($C239,0,$A239)/(OFFSET($C234,-$A238,$A239))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M225","v":0},{"$f":"IF(M264=\"n/a\",M240,IFERROR(IF((OFFSET($C240,0,$A240))<0,\nMIN(0,M240-(OFFSET($C240,0,$A240)/(OFFSET($C235,-$A239,$A240)))),\nMAX(0,M240-(OFFSET($C240,0,$A240)/(OFFSET($C235,-$A239,$A240))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N225","v":0},{"$f":"IF(N265=\"n/a\",N241,IFERROR(IF((OFFSET($C241,0,$A241))<0,\nMIN(0,N241-(OFFSET($C241,0,$A241)/(OFFSET($C236,-$A240,$A241)))),\nMAX(0,N241-(OFFSET($C241,0,$A241)/(OFFSET($C236,-$A240,$A241))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O225","v":0},{"$f":"IF(O266=\"n/a\",O242,IFERROR(IF((OFFSET($C242,0,$A242))<0,\nMIN(0,O242-(OFFSET($C242,0,$A242)/(OFFSET($C237,-$A241,$A242)))),\nMAX(0,O242-(OFFSET($C242,0,$A242)/(OFFSET($C237,-$A241,$A242))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P225","v":0},{"$f":"IF(P267=\"n/a\",P243,IFERROR(IF((OFFSET($C243,0,$A243))<0,\nMIN(0,P243-(OFFSET($C243,0,$A243)/(OFFSET($C238,-$A242,$A243)))),\nMAX(0,P243-(OFFSET($C243,0,$A243)/(OFFSET($C238,-$A242,$A243))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q225","v":0},{"$f":"IF(Q268=\"n/a\",Q244,IFERROR(IF((OFFSET($C244,0,$A244))<0,\nMIN(0,Q244-(OFFSET($C244,0,$A244)/(OFFSET($C239,-$A243,$A244)))),\nMAX(0,Q244-(OFFSET($C244,0,$A244)/(OFFSET($C239,-$A243,$A244))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R225","v":0},{"$f":"IF(R269=\"n/a\",R245,IFERROR(IF((OFFSET($C245,0,$A245))<0,\nMIN(0,R245-(OFFSET($C245,0,$A245)/(OFFSET($C240,-$A244,$A245)))),\nMAX(0,R245-(OFFSET($C245,0,$A245)/(OFFSET($C240,-$A244,$A245))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S225","v":0},{"$f":"IF(S270=\"n/a\",S246,IFERROR(IF((OFFSET($C246,0,$A246))<0,\nMIN(0,S246-(OFFSET($C246,0,$A246)/(OFFSET($C241,-$A245,$A246)))),\nMAX(0,S246-(OFFSET($C246,0,$A246)/(OFFSET($C241,-$A245,$A246))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T225","v":0},{"$f":"IF(T271=\"n/a\",T247,IFERROR(IF((OFFSET($C247,0,$A247))<0,\nMIN(0,T247-(OFFSET($C247,0,$A247)/(OFFSET($C242,-$A246,$A247)))),\nMAX(0,T247-(OFFSET($C247,0,$A247)/(OFFSET($C242,-$A246,$A247))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U225","v":0},{"$f":"IF(U272=\"n/a\",U248,IFERROR(IF((OFFSET($C248,0,$A248))<0,\nMIN(0,U248-(OFFSET($C248,0,$A248)/(OFFSET($C243,-$A247,$A248)))),\nMAX(0,U248-(OFFSET($C248,0,$A248)/(OFFSET($C243,-$A247,$A248))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V225","v":0},{"$f":"IF(V273=\"n/a\",V249,IFERROR(IF((OFFSET($C249,0,$A249))<0,\nMIN(0,V249-(OFFSET($C249,0,$A249)/(OFFSET($C244,-$A248,$A249)))),\nMAX(0,V249-(OFFSET($C249,0,$A249)/(OFFSET($C244,-$A248,$A249))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W225","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C253<1,D227=0),0,\nIF(D227=0,C253-1,\nIF(C253<1,D228,\n(((C253-1)*(C229-(C229/(C253))))+(D227*D228))/(D229))))","v":0},{"$f":"IF(AND(D253<1,E227=0),0,\nIF(E227=0,D253-1,\nIF(D253<1,E228,\n(((D253-1)*(D229-(D229/(D253))))+(E227*E228))/(E229))))","v":0},{"$f":"IF(AND(E253<1,F227=0),0,\nIF(F227=0,E253-1,\nIF(E253<1,F228,\n(((E253-1)*(E229-(E229/(E253))))+(F227*F228))/(F229))))","v":0},{"$f":"IF(AND(F253<1,G227=0),0,\nIF(G227=0,F253-1,\nIF(F253<1,G228,\n(((F253-1)*(F229-(F229/(F253))))+(G227*G228))/(G229))))","v":0},{"$f":"IF(AND(G253<1,H227=0),0,\nIF(H227=0,G253-1,\nIF(G253<1,H228,\n(((G253-1)*(G229-(G229/(G253))))+(H227*H228))/(H229))))","v":0},{"$f":"IF(AND(H253<1,I227=0),0,\nIF(I227=0,H253-1,\nIF(H253<1,I228,\n(((H253-1)*(H229-(H229/(H253))))+(I227*I228))/(I229))))","v":0},{"$f":"IF(AND(I253<1,J227=0),0,\nIF(J227=0,I253-1,\nIF(I253<1,J228,\n(((I253-1)*(I229-(I229/(I253))))+(J227*J228))/(J229))))","v":0},{"$f":"IF(AND(J253<1,K227=0),0,\nIF(K227=0,J253-1,\nIF(J253<1,K228,\n(((J253-1)*(J229-(J229/(J253))))+(K227*K228))/(K229))))","v":0},{"$f":"IF(AND(K253<1,L227=0),0,\nIF(L227=0,K253-1,\nIF(K253<1,L228,\n(((K253-1)*(K229-(K229/(K253))))+(L227*L228))/(L229))))","v":0},{"$f":"IF(AND(L253<1,M227=0),0,\nIF(M227=0,L253-1,\nIF(L253<1,M228,\n(((L253-1)*(L229-(L229/(L253))))+(M227*M228))/(M229))))","v":0},{"$f":"IF(AND(M253<1,N227=0),0,\nIF(N227=0,M253-1,\nIF(M253<1,N228,\n(((M253-1)*(M229-(M229/(M253))))+(N227*N228))/(N229))))","v":0},{"$f":"IF(AND(N253<1,O227=0),0,\nIF(O227=0,N253-1,\nIF(N253<1,O228,\n(((N253-1)*(N229-(N229/(N253))))+(O227*O228))/(O229))))","v":0},{"$f":"IF(AND(O253<1,P227=0),0,\nIF(P227=0,O253-1,\nIF(O253<1,P228,\n(((O253-1)*(O229-(O229/(O253))))+(P227*P228))/(P229))))","v":0},{"$f":"IF(AND(P253<1,Q227=0),0,\nIF(Q227=0,P253-1,\nIF(P253<1,Q228,\n(((P253-1)*(P229-(P229/(P253))))+(Q227*Q228))/(Q229))))","v":0},{"$f":"IF(AND(Q253<1,R227=0),0,\nIF(R227=0,Q253-1,\nIF(Q253<1,R228,\n(((Q253-1)*(Q229-(Q229/(Q253))))+(R227*R228))/(R229))))","v":0},{"$f":"IF(AND(R253<1,S227=0),0,\nIF(S227=0,R253-1,\nIF(R253<1,S228,\n(((R253-1)*(R229-(R229/(R253))))+(S227*S228))/(S229))))","v":0},{"$f":"IF(AND(S253<1,T227=0),0,\nIF(T227=0,S253-1,\nIF(S253<1,T228,\n(((S253-1)*(S229-(S229/(S253))))+(T227*T228))/(T229))))","v":0},{"$f":"IF(AND(T253<1,U227=0),0,\nIF(U227=0,T253-1,\nIF(T253<1,U228,\n(((T253-1)*(T229-(T229/(T253))))+(U227*U228))/(U229))))","v":0},{"$f":"IF(AND(U253<1,V227=0),0,\nIF(V227=0,U253-1,\nIF(U253<1,V228,\n(((U253-1)*(U229-(U229/(U253))))+(V227*V228))/(V229))))","v":0},{"$f":"IF(AND(V253<1,W227=0),0,\nIF(W227=0,V253-1,\nIF(V253<1,W228,\n(((V253-1)*(V229-(V229/(V253))))+(W227*W228))/(W229))))","v":0}]
[null,"RL Start TAB",{"$f":"C226","v":"n/a"},{"$f":"IF(C254=\"n/a\",\"n/a\",MAX(0,C254-1))","v":"n/a"},{"$f":"IF(D254=\"n/a\",\"n/a\",MAX(0,D254-1))","v":"n/a"},{"$f":"IF(E254=\"n/a\",\"n/a\",MAX(0,E254-1))","v":"n/a"},{"$f":"IF(F254=\"n/a\",\"n/a\",MAX(0,F254-1))","v":"n/a"},{"$f":"IF(G254=\"n/a\",\"n/a\",MAX(0,G254-1))","v":"n/a"},{"$f":"IF(H254=\"n/a\",\"n/a\",MAX(0,H254-1))","v":"n/a"},{"$f":"IF(I254=\"n/a\",\"n/a\",MAX(0,I254-1))","v":"n/a"},{"$f":"IF(J254=\"n/a\",\"n/a\",MAX(0,J254-1))","v":"n/a"},{"$f":"IF(K254=\"n/a\",\"n/a\",MAX(0,K254-1))","v":"n/a"},{"$f":"IF(L254=\"n/a\",\"n/a\",MAX(0,L254-1))","v":"n/a"},{"$f":"IF(M254=\"n/a\",\"n/a\",MAX(0,M254-1))","v":"n/a"},{"$f":"IF(N254=\"n/a\",\"n/a\",MAX(0,N254-1))","v":"n/a"},{"$f":"IF(O254=\"n/a\",\"n/a\",MAX(0,O254-1))","v":"n/a"},{"$f":"IF(P254=\"n/a\",\"n/a\",MAX(0,P254-1))","v":"n/a"},{"$f":"IF(Q254=\"n/a\",\"n/a\",MAX(0,Q254-1))","v":"n/a"},{"$f":"IF(R254=\"n/a\",\"n/a\",MAX(0,R254-1))","v":"n/a"},{"$f":"IF(S254=\"n/a\",\"n/a\",MAX(0,S254-1))","v":"n/a"},{"$f":"IF(T254=\"n/a\",\"n/a\",MAX(0,T254-1))","v":"n/a"},{"$f":"IF(U254=\"n/a\",\"n/a\",MAX(0,U254-1))","v":"n/a"},{"$f":"IF(V254=\"n/a\",\"n/a\",MAX(0,V254-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A231)","v":"RL Capex 2020-21"},null,{"$f":"D226","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2021-22",null,null,{"$f":"E226","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F226","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G226","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H226","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I226","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J226","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K226","v":45},44,43,42,41,40,39,38,37,36,35,34,33]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L226","v":45},44,43,42,41,40,39,38,37,36,35,34]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M226","v":45},44,43,42,41,40,39,38,37,36,35]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N226","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O226","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P226","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q226","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R226","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S226","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T226","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U226","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V226","v":0},{"$f":"IF(V273=\"n/a\",\"n/a\",MAX(0,V273-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W226","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C226<>\"n/a\",C226<>\"n/a\"),IF(SUM(C229:C251)=0,0,IF((SUMPRODUCT(C229:C251,C253:C275)/SUM(C229:C251))<0,1,(SUMPRODUCT(C229:C251,C253:C275)/SUM(C229:C251)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C226<>\"n/a\",D226<>\"n/a\"),IF(SUM(D229:D251)=0,0,IF((SUMPRODUCT(D229:D251,D253:D275)/SUM(D229:D251))<0,1,(SUMPRODUCT(D229:D251,D253:D275)/SUM(D229:D251)))),\"n/a\"))","v":0.18500473628916983},{"$f":"(IF(OR($C226<>\"n/a\",E226<>\"n/a\"),IF(SUM(E229:E251)=0,0,IF((SUMPRODUCT(E229:E251,E253:E275)/SUM(E229:E251))<0,1,(SUMPRODUCT(E229:E251,E253:E275)/SUM(E229:E251)))),\"n/a\"))","v":0.38483671165994232},0.36873752358523387,0.36306850749887365,0.5957838788662605,0.56856528929928452,0.54197567667636415,0.5160156512167059,0.49068582392913351,0.46598680661336539,0.44191921186129351,0.41848365305826679,0.395680744384376,0.37351110081574129,0.35197533812580284,0.331074072886612,0.31080792247012778,0.29117750504951417,0.27218343960043961,0.25382634590238057]
[]
["Asset Class 6",{"$f":"VLOOKUP($A278,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Substation Bays"}]
[{"$f":"VALUE(REPLACE(A278,1,12,\"\"))","v":6},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A279,0),\"enter input\")","v":857.3901767244048},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A279,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A279,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":45.752943207967434},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A279,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A279,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":61.588070155071861},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A279,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A279,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":72.561690200514661},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A279,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A279,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":110.6652},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A279,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A279,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":115.98603147176499},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A279,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A279,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A279,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A279,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A279,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A279,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A279,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A279,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A279,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A279,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A279,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A279,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A279,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A279,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A279,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A279,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A279,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A279,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A279,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A279,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A279,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A279,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A279,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A279,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A279,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A279,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A279,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A279,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A279,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A279,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A279,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A279,1,1))))","v":40},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A279,1,1))))","v":40},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A279,1,1))))","v":40},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A279,1,1))))","v":40},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A279,1,1))))","v":40},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A279,1,1))))","v":40},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A279,1,1))))","v":40},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A279,1,1))))","v":40},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A279,1,1))))","v":40},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A279,1,1))))","v":40},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A279,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A279,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A279,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A279,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A279,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A279,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A279,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A279,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A279,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A279,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A279,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A279,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A279,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D281=0,C283=0),0,\nIF(AND(D281<>0,C283=0),D281,\nIF(AND(D282<>0,C283<>0),(C283-(C283/C307))+D281,\nIF(C307<1,0,(C283-(C283/C307))))))","v":0},{"$f":"IF(AND(E281=0,D283=0),0,\nIF(AND(E281<>0,D283=0),E281,\nIF(AND(E282<>0,D283<>0),(D283-(D283/D307))+E281,\nIF(D307<1,0,(D283-(D283/D307))))))","v":0},{"$f":"IF(AND(F281=0,E283=0),0,\nIF(AND(F281<>0,E283=0),F281,\nIF(AND(F282<>0,E283<>0),(E283-(E283/E307))+F281,\nIF(E307<1,0,(E283-(E283/E307))))))","v":0},{"$f":"IF(AND(G281=0,F283=0),0,\nIF(AND(G281<>0,F283=0),G281,\nIF(AND(G282<>0,F283<>0),(F283-(F283/F307))+G281,\nIF(F307<1,0,(F283-(F283/F307))))))","v":0},{"$f":"IF(AND(H281=0,G283=0),0,\nIF(AND(H281<>0,G283=0),H281,\nIF(AND(H282<>0,G283<>0),(G283-(G283/G307))+H281,\nIF(G307<1,0,(G283-(G283/G307))))))","v":0},{"$f":"IF(AND(I281=0,H283=0),0,\nIF(AND(I281<>0,H283=0),I281,\nIF(AND(I282<>0,H283<>0),(H283-(H283/H307))+I281,\nIF(H307<1,0,(H283-(H283/H307))))))","v":0},{"$f":"IF(AND(J281=0,I283=0),0,\nIF(AND(J281<>0,I283=0),J281,\nIF(AND(J282<>0,I283<>0),(I283-(I283/I307))+J281,\nIF(I307<1,0,(I283-(I283/I307))))))","v":0},{"$f":"IF(AND(K281=0,J283=0),0,\nIF(AND(K281<>0,J283=0),K281,\nIF(AND(K282<>0,J283<>0),(J283-(J283/J307))+K281,\nIF(J307<1,0,(J283-(J283/J307))))))","v":0},{"$f":"IF(AND(L281=0,K283=0),0,\nIF(AND(L281<>0,K283=0),L281,\nIF(AND(L282<>0,K283<>0),(K283-(K283/K307))+L281,\nIF(K307<1,0,(K283-(K283/K307))))))","v":0},{"$f":"IF(AND(M281=0,L283=0),0,\nIF(AND(M281<>0,L283=0),M281,\nIF(AND(M282<>0,L283<>0),(L283-(L283/L307))+M281,\nIF(L307<1,0,(L283-(L283/L307))))))","v":0},{"$f":"IF(AND(N281=0,M283=0),0,\nIF(AND(N281<>0,M283=0),N281,\nIF(AND(N282<>0,M283<>0),(M283-(M283/M307))+N281,\nIF(M307<1,0,(M283-(M283/M307))))))","v":0},{"$f":"IF(AND(O281=0,N283=0),0,\nIF(AND(O281<>0,N283=0),O281,\nIF(AND(O282<>0,N283<>0),(N283-(N283/N307))+O281,\nIF(N307<1,0,(N283-(N283/N307))))))","v":0},{"$f":"IF(AND(P281=0,O283=0),0,\nIF(AND(P281<>0,O283=0),P281,\nIF(AND(P282<>0,O283<>0),(O283-(O283/O307))+P281,\nIF(O307<1,0,(O283-(O283/O307))))))","v":0},{"$f":"IF(AND(Q281=0,P283=0),0,\nIF(AND(Q281<>0,P283=0),Q281,\nIF(AND(Q282<>0,P283<>0),(P283-(P283/P307))+Q281,\nIF(P307<1,0,(P283-(P283/P307))))))","v":0},{"$f":"IF(AND(R281=0,Q283=0),0,\nIF(AND(R281<>0,Q283=0),R281,\nIF(AND(R282<>0,Q283<>0),(Q283-(Q283/Q307))+R281,\nIF(Q307<1,0,(Q283-(Q283/Q307))))))","v":0},{"$f":"IF(AND(S281=0,R283=0),0,\nIF(AND(S281<>0,R283=0),S281,\nIF(AND(S282<>0,R283<>0),(R283-(R283/R307))+S281,\nIF(R307<1,0,(R283-(R283/R307))))))","v":0},{"$f":"IF(AND(T281=0,S283=0),0,\nIF(AND(T281<>0,S283=0),T281,\nIF(AND(T282<>0,S283<>0),(S283-(S283/S307))+T281,\nIF(S307<1,0,(S283-(S283/S307))))))","v":0},{"$f":"IF(AND(U281=0,T283=0),0,\nIF(AND(U281<>0,T283=0),U281,\nIF(AND(U282<>0,T283<>0),(T283-(T283/T307))+U281,\nIF(T307<1,0,(T283-(T283/T307))))))","v":0},{"$f":"IF(AND(V281=0,U283=0),0,\nIF(AND(V281<>0,U283=0),V281,\nIF(AND(V282<>0,U283<>0),(U283-(U283/U307))+V281,\nIF(U307<1,0,(U283-(U283/U307))))))","v":0},{"$f":"IF(AND(W281=0,V283=0),0,\nIF(AND(W281<>0,V283=0),W281,\nIF(AND(W282<>0,V283<>0),(V283-(V283/V307))+W281,\nIF(V307<1,0,(V283-(V283/V307))))))","v":0}]
[{"$f":"A283+1","v":0},"Depreciated starting TAB",{"$f":"C279","v":857.3901767244048},{"$f":"IF(C308=\"n/a\",C284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,C284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,C284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":857.3901767244048},{"$f":"IF(D308=\"n/a\",D284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,D284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,D284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":857.3901767244048},{"$f":"IF(E308=\"n/a\",E284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,E284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,E284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":857.3901767244048},{"$f":"IF(F308=\"n/a\",F284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,F284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,F284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":857.3901767244048},{"$f":"IF(G308=\"n/a\",G284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,G284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,G284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":857.3901767244048},{"$f":"IF(H308=\"n/a\",H284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,H284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,H284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":857.3901767244048},{"$f":"IF(I308=\"n/a\",I284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,I284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,I284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":857.3901767244048},{"$f":"IF(J308=\"n/a\",J284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,J284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,J284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":857.3901767244048},{"$f":"IF(K308=\"n/a\",K284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,K284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,K284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":857.3901767244048},{"$f":"IF(L308=\"n/a\",L284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,L284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,L284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":857.3901767244048},{"$f":"IF(M308=\"n/a\",M284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,M284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,M284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":857.3901767244048},{"$f":"IF(N308=\"n/a\",N284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,N284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,N284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":857.3901767244048},{"$f":"IF(O308=\"n/a\",O284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,O284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,O284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":857.3901767244048},{"$f":"IF(P308=\"n/a\",P284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,P284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,P284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":857.3901767244048},{"$f":"IF(Q308=\"n/a\",Q284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,Q284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,Q284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":857.3901767244048},{"$f":"IF(R308=\"n/a\",R284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,R284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,R284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":857.3901767244048},{"$f":"IF(S308=\"n/a\",S284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,S284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,S284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":857.3901767244048},{"$f":"IF(T308=\"n/a\",T284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,T284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,T284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":857.3901767244048},{"$f":"IF(U308=\"n/a\",U284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,U284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,U284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":857.3901767244048},{"$f":"IF(V308=\"n/a\",V284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,V284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,V284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":857.3901767244048}]
[{"$f":"A284+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A285)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D279","v":45.752943207967434},{"$f":"IF(D309=\"n/a\",D285,IFERROR(IF((OFFSET($C285,0,$A285))<0,\nMIN(0,D285-(OFFSET($C285,0,$A285)/(OFFSET($C280,-$A284,$A285)))),\nMAX(0,D285-(OFFSET($C285,0,$A285)/(OFFSET($C280,-$A284,$A285))))),0))","v":44.609119627768251},43.465296047569069,42.321472467369887,41.177648887170704,40.033825306971522,38.89000172677234,37.746178146573158,36.602354566373975,35.458530986174793,34.314707405975611,33.170883825776428,32.027060245577246,30.88323666537806,29.739413085178874,28.595589504979689,27.451765924780503,26.307942344581317,25.164118764382131,24.020295184182945]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E279","v":61.588070155071861},{"$f":"IF(E310=\"n/a\",E286,IFERROR(IF((OFFSET($C286,0,$A286))<0,\nMIN(0,E286-(OFFSET($C286,0,$A286)/(OFFSET($C281,-$A285,$A286)))),\nMAX(0,E286-(OFFSET($C286,0,$A286)/(OFFSET($C281,-$A285,$A286))))),0))","v":60.048368401195063},58.508666647318265,56.968964893441466,55.429263139564668,53.88956138568787,52.349859631811071,50.810157877934273,49.270456124057475,47.730754370180676,46.191052616303878,44.65135086242708,43.111649108550282,41.571947354673483,40.032245600796685,38.492543846919887,36.952842093043088,35.41314033916629,33.873438585289492]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F279","v":72.561690200514661},{"$f":"IF(F311=\"n/a\",F287,IFERROR(IF((OFFSET($C287,0,$A287))<0,\nMIN(0,F287-(OFFSET($C287,0,$A287)/(OFFSET($C282,-$A286,$A287)))),\nMAX(0,F287-(OFFSET($C287,0,$A287)/(OFFSET($C282,-$A286,$A287))))),0))","v":70.747647945501797},68.933605690488932,67.119563435476067,65.305521180463202,63.491478925450338,61.677436670437473,59.863394415424608,58.049352160411743,56.235309905398879,54.421267650386014,52.607225395373149,50.793183140360284,48.979140885347419,47.165098630334555,45.35105637532169,43.537014120308825,41.72297186529596]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G279","v":110.6652},{"$f":"IF(G312=\"n/a\",G288,IFERROR(IF((OFFSET($C288,0,$A288))<0,\nMIN(0,G288-(OFFSET($C288,0,$A288)/(OFFSET($C283,-$A287,$A288)))),\nMAX(0,G288-(OFFSET($C288,0,$A288)/(OFFSET($C283,-$A287,$A288))))),0))","v":107.89856999999999},105.13193999999999,102.36530999999998,99.598679999999973,96.832049999999967,94.065419999999961,91.298789999999954,88.532159999999948,85.765529999999941,82.998899999999935,80.232269999999929,77.465639999999922,74.699009999999916,71.93237999999991,69.165749999999903,66.399119999999897]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H279","v":115.98603147176499},{"$f":"IF(H313=\"n/a\",H289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,H289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,H289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":113.08638068497086},110.18672989817674,107.28707911138261,104.38742832458848,101.48777753779436,98.588126751000232,95.688475964206106,92.788825177411979,89.889174390617853,86.989523603823727,84.089872817029601,81.190222030235475,78.290571243441349,75.390920456647223,72.491269669853097]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I279","v":0},{"$f":"IF(I314=\"n/a\",I290,IFERROR(IF((OFFSET($C290,0,$A290))<0,\nMIN(0,I290-(OFFSET($C290,0,$A290)/(OFFSET($C285,-$A289,$A290)))),\nMAX(0,I290-(OFFSET($C290,0,$A290)/(OFFSET($C285,-$A289,$A290))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J279","v":0},{"$f":"IF(J315=\"n/a\",J291,IFERROR(IF((OFFSET($C291,0,$A291))<0,\nMIN(0,J291-(OFFSET($C291,0,$A291)/(OFFSET($C286,-$A290,$A291)))),\nMAX(0,J291-(OFFSET($C291,0,$A291)/(OFFSET($C286,-$A290,$A291))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K279","v":0},{"$f":"IF(K316=\"n/a\",K292,IFERROR(IF((OFFSET($C292,0,$A292))<0,\nMIN(0,K292-(OFFSET($C292,0,$A292)/(OFFSET($C287,-$A291,$A292)))),\nMAX(0,K292-(OFFSET($C292,0,$A292)/(OFFSET($C287,-$A291,$A292))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L279","v":0},{"$f":"IF(L317=\"n/a\",L293,IFERROR(IF((OFFSET($C293,0,$A293))<0,\nMIN(0,L293-(OFFSET($C293,0,$A293)/(OFFSET($C288,-$A292,$A293)))),\nMAX(0,L293-(OFFSET($C293,0,$A293)/(OFFSET($C288,-$A292,$A293))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M279","v":0},{"$f":"IF(M318=\"n/a\",M294,IFERROR(IF((OFFSET($C294,0,$A294))<0,\nMIN(0,M294-(OFFSET($C294,0,$A294)/(OFFSET($C289,-$A293,$A294)))),\nMAX(0,M294-(OFFSET($C294,0,$A294)/(OFFSET($C289,-$A293,$A294))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N279","v":0},{"$f":"IF(N319=\"n/a\",N295,IFERROR(IF((OFFSET($C295,0,$A295))<0,\nMIN(0,N295-(OFFSET($C295,0,$A295)/(OFFSET($C290,-$A294,$A295)))),\nMAX(0,N295-(OFFSET($C295,0,$A295)/(OFFSET($C290,-$A294,$A295))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O279","v":0},{"$f":"IF(O320=\"n/a\",O296,IFERROR(IF((OFFSET($C296,0,$A296))<0,\nMIN(0,O296-(OFFSET($C296,0,$A296)/(OFFSET($C291,-$A295,$A296)))),\nMAX(0,O296-(OFFSET($C296,0,$A296)/(OFFSET($C291,-$A295,$A296))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P279","v":0},{"$f":"IF(P321=\"n/a\",P297,IFERROR(IF((OFFSET($C297,0,$A297))<0,\nMIN(0,P297-(OFFSET($C297,0,$A297)/(OFFSET($C292,-$A296,$A297)))),\nMAX(0,P297-(OFFSET($C297,0,$A297)/(OFFSET($C292,-$A296,$A297))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q279","v":0},{"$f":"IF(Q322=\"n/a\",Q298,IFERROR(IF((OFFSET($C298,0,$A298))<0,\nMIN(0,Q298-(OFFSET($C298,0,$A298)/(OFFSET($C293,-$A297,$A298)))),\nMAX(0,Q298-(OFFSET($C298,0,$A298)/(OFFSET($C293,-$A297,$A298))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R279","v":0},{"$f":"IF(R323=\"n/a\",R299,IFERROR(IF((OFFSET($C299,0,$A299))<0,\nMIN(0,R299-(OFFSET($C299,0,$A299)/(OFFSET($C294,-$A298,$A299)))),\nMAX(0,R299-(OFFSET($C299,0,$A299)/(OFFSET($C294,-$A298,$A299))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S279","v":0},{"$f":"IF(S324=\"n/a\",S300,IFERROR(IF((OFFSET($C300,0,$A300))<0,\nMIN(0,S300-(OFFSET($C300,0,$A300)/(OFFSET($C295,-$A299,$A300)))),\nMAX(0,S300-(OFFSET($C300,0,$A300)/(OFFSET($C295,-$A299,$A300))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T279","v":0},{"$f":"IF(T325=\"n/a\",T301,IFERROR(IF((OFFSET($C301,0,$A301))<0,\nMIN(0,T301-(OFFSET($C301,0,$A301)/(OFFSET($C296,-$A300,$A301)))),\nMAX(0,T301-(OFFSET($C301,0,$A301)/(OFFSET($C296,-$A300,$A301))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U279","v":0},{"$f":"IF(U326=\"n/a\",U302,IFERROR(IF((OFFSET($C302,0,$A302))<0,\nMIN(0,U302-(OFFSET($C302,0,$A302)/(OFFSET($C297,-$A301,$A302)))),\nMAX(0,U302-(OFFSET($C302,0,$A302)/(OFFSET($C297,-$A301,$A302))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V279","v":0},{"$f":"IF(V327=\"n/a\",V303,IFERROR(IF((OFFSET($C303,0,$A303))<0,\nMIN(0,V303-(OFFSET($C303,0,$A303)/(OFFSET($C298,-$A302,$A303)))),\nMAX(0,V303-(OFFSET($C303,0,$A303)/(OFFSET($C298,-$A302,$A303))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W279","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C307<1,D281=0),0,\nIF(D281=0,C307-1,\nIF(C307<1,D282,\n(((C307-1)*(C283-(C283/(C307))))+(D281*D282))/(D283))))","v":0},{"$f":"IF(AND(D307<1,E281=0),0,\nIF(E281=0,D307-1,\nIF(D307<1,E282,\n(((D307-1)*(D283-(D283/(D307))))+(E281*E282))/(E283))))","v":0},{"$f":"IF(AND(E307<1,F281=0),0,\nIF(F281=0,E307-1,\nIF(E307<1,F282,\n(((E307-1)*(E283-(E283/(E307))))+(F281*F282))/(F283))))","v":0},{"$f":"IF(AND(F307<1,G281=0),0,\nIF(G281=0,F307-1,\nIF(F307<1,G282,\n(((F307-1)*(F283-(F283/(F307))))+(G281*G282))/(G283))))","v":0},{"$f":"IF(AND(G307<1,H281=0),0,\nIF(H281=0,G307-1,\nIF(G307<1,H282,\n(((G307-1)*(G283-(G283/(G307))))+(H281*H282))/(H283))))","v":0},{"$f":"IF(AND(H307<1,I281=0),0,\nIF(I281=0,H307-1,\nIF(H307<1,I282,\n(((H307-1)*(H283-(H283/(H307))))+(I281*I282))/(I283))))","v":0},{"$f":"IF(AND(I307<1,J281=0),0,\nIF(J281=0,I307-1,\nIF(I307<1,J282,\n(((I307-1)*(I283-(I283/(I307))))+(J281*J282))/(J283))))","v":0},{"$f":"IF(AND(J307<1,K281=0),0,\nIF(K281=0,J307-1,\nIF(J307<1,K282,\n(((J307-1)*(J283-(J283/(J307))))+(K281*K282))/(K283))))","v":0},{"$f":"IF(AND(K307<1,L281=0),0,\nIF(L281=0,K307-1,\nIF(K307<1,L282,\n(((K307-1)*(K283-(K283/(K307))))+(L281*L282))/(L283))))","v":0},{"$f":"IF(AND(L307<1,M281=0),0,\nIF(M281=0,L307-1,\nIF(L307<1,M282,\n(((L307-1)*(L283-(L283/(L307))))+(M281*M282))/(M283))))","v":0},{"$f":"IF(AND(M307<1,N281=0),0,\nIF(N281=0,M307-1,\nIF(M307<1,N282,\n(((M307-1)*(M283-(M283/(M307))))+(N281*N282))/(N283))))","v":0},{"$f":"IF(AND(N307<1,O281=0),0,\nIF(O281=0,N307-1,\nIF(N307<1,O282,\n(((N307-1)*(N283-(N283/(N307))))+(O281*O282))/(O283))))","v":0},{"$f":"IF(AND(O307<1,P281=0),0,\nIF(P281=0,O307-1,\nIF(O307<1,P282,\n(((O307-1)*(O283-(O283/(O307))))+(P281*P282))/(P283))))","v":0},{"$f":"IF(AND(P307<1,Q281=0),0,\nIF(Q281=0,P307-1,\nIF(P307<1,Q282,\n(((P307-1)*(P283-(P283/(P307))))+(Q281*Q282))/(Q283))))","v":0},{"$f":"IF(AND(Q307<1,R281=0),0,\nIF(R281=0,Q307-1,\nIF(Q307<1,R282,\n(((Q307-1)*(Q283-(Q283/(Q307))))+(R281*R282))/(R283))))","v":0},{"$f":"IF(AND(R307<1,S281=0),0,\nIF(S281=0,R307-1,\nIF(R307<1,S282,\n(((R307-1)*(R283-(R283/(R307))))+(S281*S282))/(S283))))","v":0},{"$f":"IF(AND(S307<1,T281=0),0,\nIF(T281=0,S307-1,\nIF(S307<1,T282,\n(((S307-1)*(S283-(S283/(S307))))+(T281*T282))/(T283))))","v":0},{"$f":"IF(AND(T307<1,U281=0),0,\nIF(U281=0,T307-1,\nIF(T307<1,U282,\n(((T307-1)*(T283-(T283/(T307))))+(U281*U282))/(U283))))","v":0},{"$f":"IF(AND(U307<1,V281=0),0,\nIF(V281=0,U307-1,\nIF(U307<1,V282,\n(((U307-1)*(U283-(U283/(U307))))+(V281*V282))/(V283))))","v":0},{"$f":"IF(AND(V307<1,W281=0),0,\nIF(W281=0,V307-1,\nIF(V307<1,W282,\n(((V307-1)*(V283-(V283/(V307))))+(W281*W282))/(W283))))","v":0}]
[null,"RL Start TAB",{"$f":"C280","v":"n/a"},{"$f":"IF(C308=\"n/a\",\"n/a\",MAX(0,C308-1))","v":"n/a"},{"$f":"IF(D308=\"n/a\",\"n/a\",MAX(0,D308-1))","v":"n/a"},{"$f":"IF(E308=\"n/a\",\"n/a\",MAX(0,E308-1))","v":"n/a"},{"$f":"IF(F308=\"n/a\",\"n/a\",MAX(0,F308-1))","v":"n/a"},{"$f":"IF(G308=\"n/a\",\"n/a\",MAX(0,G308-1))","v":"n/a"},{"$f":"IF(H308=\"n/a\",\"n/a\",MAX(0,H308-1))","v":"n/a"},{"$f":"IF(I308=\"n/a\",\"n/a\",MAX(0,I308-1))","v":"n/a"},{"$f":"IF(J308=\"n/a\",\"n/a\",MAX(0,J308-1))","v":"n/a"},{"$f":"IF(K308=\"n/a\",\"n/a\",MAX(0,K308-1))","v":"n/a"},{"$f":"IF(L308=\"n/a\",\"n/a\",MAX(0,L308-1))","v":"n/a"},{"$f":"IF(M308=\"n/a\",\"n/a\",MAX(0,M308-1))","v":"n/a"},{"$f":"IF(N308=\"n/a\",\"n/a\",MAX(0,N308-1))","v":"n/a"},{"$f":"IF(O308=\"n/a\",\"n/a\",MAX(0,O308-1))","v":"n/a"},{"$f":"IF(P308=\"n/a\",\"n/a\",MAX(0,P308-1))","v":"n/a"},{"$f":"IF(Q308=\"n/a\",\"n/a\",MAX(0,Q308-1))","v":"n/a"},{"$f":"IF(R308=\"n/a\",\"n/a\",MAX(0,R308-1))","v":"n/a"},{"$f":"IF(S308=\"n/a\",\"n/a\",MAX(0,S308-1))","v":"n/a"},{"$f":"IF(T308=\"n/a\",\"n/a\",MAX(0,T308-1))","v":"n/a"},{"$f":"IF(U308=\"n/a\",\"n/a\",MAX(0,U308-1))","v":"n/a"},{"$f":"IF(V308=\"n/a\",\"n/a\",MAX(0,V308-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A285)","v":"RL Capex 2020-21"},null,{"$f":"D280","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2021-22",null,null,{"$f":"E280","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F280","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G280","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H280","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I280","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J280","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K280","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L280","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M280","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N280","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O280","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P280","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q280","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R280","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S280","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T280","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U280","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V280","v":0},{"$f":"IF(V327=\"n/a\",\"n/a\",MAX(0,V327-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W280","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C280<>\"n/a\",C280<>\"n/a\"),IF(SUM(C283:C305)=0,0,IF((SUMPRODUCT(C283:C305,C307:C329)/SUM(C283:C305))<0,1,(SUMPRODUCT(C283:C305,C307:C329)/SUM(C283:C305)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C280<>\"n/a\",D280<>\"n/a\"),IF(SUM(D283:D305)=0,0,IF((SUMPRODUCT(D283:D305,D307:D329)/SUM(D283:D305))<0,1,(SUMPRODUCT(D283:D305,D307:D329)/SUM(D283:D305)))),\"n/a\"))","v":2.0263872778610521},{"$f":"(IF(OR($C280<>\"n/a\",E280<>\"n/a\"),IF(SUM(E283:E305)=0,0,IF((SUMPRODUCT(E283:E305,E307:E329)/SUM(E283:E305))<0,1,(SUMPRODUCT(E283:E305,E307:E329)/SUM(E283:E305)))),\"n/a\"))","v":4.3621145500502303},6.6727288101312885,9.6302831757884544,12.061640794678755,11.537349286311983,11.020932242912684,10.512586816799873,10.012516797129313,9.5209328915377132,9.0380530222521234,8.5641026375387028,8.0993150394260436,7.6439317287038833,7.198202768269101,6.7623871659674286,6.3367532781623908,5.9215792353525263,5.5171533912551984,5.123774796880431]
[]
["Asset Class 7",{"$f":"VLOOKUP($A332,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Substation Establishment"}]
[{"$f":"VALUE(REPLACE(A332,1,12,\"\"))","v":7},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A333,0),\"enter input\")","v":185.85351668482721},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A333,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A333,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":9.5161992303181773},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A333,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A333,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":7.7144436504273255},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A333,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A333,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":1.8785599958347494},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A333,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A333,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":6.7275960000000001},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A333,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A333,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":8.2677239675047325},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A333,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A333,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A333,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A333,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A333,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A333,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A333,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A333,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A333,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A333,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A333,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A333,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A333,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A333,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A333,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A333,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A333,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A333,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A333,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A333,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A333,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A333,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A333,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A333,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A333,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A333,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A333,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A333,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A333,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A333,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A333,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A333,1,1))))","v":40},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A333,1,1))))","v":40},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A333,1,1))))","v":40},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A333,1,1))))","v":40},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A333,1,1))))","v":40},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A333,1,1))))","v":40},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A333,1,1))))","v":40},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A333,1,1))))","v":40},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A333,1,1))))","v":40},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A333,1,1))))","v":40},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A333,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A333,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A333,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A333,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A333,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A333,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A333,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A333,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A333,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A333,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A333,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A333,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A333,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D335=0,C337=0),0,\nIF(AND(D335<>0,C337=0),D335,\nIF(AND(D336<>0,C337<>0),(C337-(C337/C361))+D335,\nIF(C361<1,0,(C337-(C337/C361))))))","v":0},{"$f":"IF(AND(E335=0,D337=0),0,\nIF(AND(E335<>0,D337=0),E335,\nIF(AND(E336<>0,D337<>0),(D337-(D337/D361))+E335,\nIF(D361<1,0,(D337-(D337/D361))))))","v":0},{"$f":"IF(AND(F335=0,E337=0),0,\nIF(AND(F335<>0,E337=0),F335,\nIF(AND(F336<>0,E337<>0),(E337-(E337/E361))+F335,\nIF(E361<1,0,(E337-(E337/E361))))))","v":0},{"$f":"IF(AND(G335=0,F337=0),0,\nIF(AND(G335<>0,F337=0),G335,\nIF(AND(G336<>0,F337<>0),(F337-(F337/F361))+G335,\nIF(F361<1,0,(F337-(F337/F361))))))","v":0},{"$f":"IF(AND(H335=0,G337=0),0,\nIF(AND(H335<>0,G337=0),H335,\nIF(AND(H336<>0,G337<>0),(G337-(G337/G361))+H335,\nIF(G361<1,0,(G337-(G337/G361))))))","v":0},{"$f":"IF(AND(I335=0,H337=0),0,\nIF(AND(I335<>0,H337=0),I335,\nIF(AND(I336<>0,H337<>0),(H337-(H337/H361))+I335,\nIF(H361<1,0,(H337-(H337/H361))))))","v":0},{"$f":"IF(AND(J335=0,I337=0),0,\nIF(AND(J335<>0,I337=0),J335,\nIF(AND(J336<>0,I337<>0),(I337-(I337/I361))+J335,\nIF(I361<1,0,(I337-(I337/I361))))))","v":0},{"$f":"IF(AND(K335=0,J337=0),0,\nIF(AND(K335<>0,J337=0),K335,\nIF(AND(K336<>0,J337<>0),(J337-(J337/J361))+K335,\nIF(J361<1,0,(J337-(J337/J361))))))","v":0},{"$f":"IF(AND(L335=0,K337=0),0,\nIF(AND(L335<>0,K337=0),L335,\nIF(AND(L336<>0,K337<>0),(K337-(K337/K361))+L335,\nIF(K361<1,0,(K337-(K337/K361))))))","v":0},{"$f":"IF(AND(M335=0,L337=0),0,\nIF(AND(M335<>0,L337=0),M335,\nIF(AND(M336<>0,L337<>0),(L337-(L337/L361))+M335,\nIF(L361<1,0,(L337-(L337/L361))))))","v":0},{"$f":"IF(AND(N335=0,M337=0),0,\nIF(AND(N335<>0,M337=0),N335,\nIF(AND(N336<>0,M337<>0),(M337-(M337/M361))+N335,\nIF(M361<1,0,(M337-(M337/M361))))))","v":0},{"$f":"IF(AND(O335=0,N337=0),0,\nIF(AND(O335<>0,N337=0),O335,\nIF(AND(O336<>0,N337<>0),(N337-(N337/N361))+O335,\nIF(N361<1,0,(N337-(N337/N361))))))","v":0},{"$f":"IF(AND(P335=0,O337=0),0,\nIF(AND(P335<>0,O337=0),P335,\nIF(AND(P336<>0,O337<>0),(O337-(O337/O361))+P335,\nIF(O361<1,0,(O337-(O337/O361))))))","v":0},{"$f":"IF(AND(Q335=0,P337=0),0,\nIF(AND(Q335<>0,P337=0),Q335,\nIF(AND(Q336<>0,P337<>0),(P337-(P337/P361))+Q335,\nIF(P361<1,0,(P337-(P337/P361))))))","v":0},{"$f":"IF(AND(R335=0,Q337=0),0,\nIF(AND(R335<>0,Q337=0),R335,\nIF(AND(R336<>0,Q337<>0),(Q337-(Q337/Q361))+R335,\nIF(Q361<1,0,(Q337-(Q337/Q361))))))","v":0},{"$f":"IF(AND(S335=0,R337=0),0,\nIF(AND(S335<>0,R337=0),S335,\nIF(AND(S336<>0,R337<>0),(R337-(R337/R361))+S335,\nIF(R361<1,0,(R337-(R337/R361))))))","v":0},{"$f":"IF(AND(T335=0,S337=0),0,\nIF(AND(T335<>0,S337=0),T335,\nIF(AND(T336<>0,S337<>0),(S337-(S337/S361))+T335,\nIF(S361<1,0,(S337-(S337/S361))))))","v":0},{"$f":"IF(AND(U335=0,T337=0),0,\nIF(AND(U335<>0,T337=0),U335,\nIF(AND(U336<>0,T337<>0),(T337-(T337/T361))+U335,\nIF(T361<1,0,(T337-(T337/T361))))))","v":0},{"$f":"IF(AND(V335=0,U337=0),0,\nIF(AND(V335<>0,U337=0),V335,\nIF(AND(V336<>0,U337<>0),(U337-(U337/U361))+V335,\nIF(U361<1,0,(U337-(U337/U361))))))","v":0},{"$f":"IF(AND(W335=0,V337=0),0,\nIF(AND(W335<>0,V337=0),W335,\nIF(AND(W336<>0,V337<>0),(V337-(V337/V361))+W335,\nIF(V361<1,0,(V337-(V337/V361))))))","v":0}]
[{"$f":"A337+1","v":0},"Depreciated starting TAB",{"$f":"C333","v":185.85351668482721},{"$f":"IF(C362=\"n/a\",C338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,C338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,C338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":185.85351668482721},{"$f":"IF(D362=\"n/a\",D338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,D338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,D338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":185.85351668482721},{"$f":"IF(E362=\"n/a\",E338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,E338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,E338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":185.85351668482721},{"$f":"IF(F362=\"n/a\",F338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,F338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,F338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":185.85351668482721},{"$f":"IF(G362=\"n/a\",G338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,G338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,G338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":185.85351668482721},{"$f":"IF(H362=\"n/a\",H338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,H338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,H338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":185.85351668482721},{"$f":"IF(I362=\"n/a\",I338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,I338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,I338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":185.85351668482721},{"$f":"IF(J362=\"n/a\",J338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,J338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,J338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":185.85351668482721},{"$f":"IF(K362=\"n/a\",K338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,K338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,K338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":185.85351668482721},{"$f":"IF(L362=\"n/a\",L338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,L338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,L338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":185.85351668482721},{"$f":"IF(M362=\"n/a\",M338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,M338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,M338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":185.85351668482721},{"$f":"IF(N362=\"n/a\",N338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,N338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,N338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":185.85351668482721},{"$f":"IF(O362=\"n/a\",O338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,O338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,O338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":185.85351668482721},{"$f":"IF(P362=\"n/a\",P338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,P338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,P338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":185.85351668482721},{"$f":"IF(Q362=\"n/a\",Q338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,Q338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,Q338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":185.85351668482721},{"$f":"IF(R362=\"n/a\",R338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,R338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,R338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":185.85351668482721},{"$f":"IF(S362=\"n/a\",S338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,S338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,S338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":185.85351668482721},{"$f":"IF(T362=\"n/a\",T338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,T338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,T338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":185.85351668482721},{"$f":"IF(U362=\"n/a\",U338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,U338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,U338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":185.85351668482721},{"$f":"IF(V362=\"n/a\",V338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,V338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,V338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":185.85351668482721}]
[{"$f":"A338+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A339)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D333","v":9.5161992303181773},{"$f":"IF(D363=\"n/a\",D339,IFERROR(IF((OFFSET($C339,0,$A339))<0,\nMIN(0,D339-(OFFSET($C339,0,$A339)/(OFFSET($C334,-$A338,$A339)))),\nMAX(0,D339-(OFFSET($C339,0,$A339)/(OFFSET($C334,-$A338,$A339))))),0))","v":9.2782942495602221},9.0403892688022669,8.8024842880443117,8.5645793072863565,8.3266743265284013,8.0887693457704462,7.8508643650124919,7.6129593842545376,7.3750544034965833,7.137149422738629,6.8992444419806747,6.6613394612227204,6.4234344804647661,6.1855294997068118,5.9476245189488575,5.7097195381909032,5.4718145574329489,5.2339095766749946,4.9960045959170403]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E333","v":7.7144436504273255},{"$f":"IF(E364=\"n/a\",E340,IFERROR(IF((OFFSET($C340,0,$A340))<0,\nMIN(0,E340-(OFFSET($C340,0,$A340)/(OFFSET($C335,-$A339,$A340)))),\nMAX(0,E340-(OFFSET($C340,0,$A340)/(OFFSET($C335,-$A339,$A340))))),0))","v":7.5215825591666423},7.3287214679059591,7.1358603766452759,6.9429992853845928,6.7501381941239096,6.5572771028632264,6.3644160116025432,6.17155492034186,5.9786938290811769,5.7858327378204937,5.5929716465598105,5.4001105552991273,5.2072494640384441,5.0143883727777609,4.8215272815170778,4.6286661902563946,4.4358050989957114,4.2429440077350282]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F333","v":1.8785599958347494},{"$f":"IF(F365=\"n/a\",F341,IFERROR(IF((OFFSET($C341,0,$A341))<0,\nMIN(0,F341-(OFFSET($C341,0,$A341)/(OFFSET($C336,-$A340,$A341)))),\nMAX(0,F341-(OFFSET($C341,0,$A341)/(OFFSET($C336,-$A340,$A341))))),0))","v":1.8315959959388808},1.7846319960430121,1.7376679961471435,1.6907039962512749,1.6437399963554062,1.5967759964595376,1.549811996563669,1.5028479966678003,1.4558839967719317,1.4089199968760631,1.3619559969801944,1.3149919970843258,1.2680279971884572,1.2210639972925885,1.1740999973967199,1.1271359975008512,1.0801719976049826]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G333","v":6.7275960000000001},{"$f":"IF(G366=\"n/a\",G342,IFERROR(IF((OFFSET($C342,0,$A342))<0,\nMIN(0,G342-(OFFSET($C342,0,$A342)/(OFFSET($C337,-$A341,$A342)))),\nMAX(0,G342-(OFFSET($C342,0,$A342)/(OFFSET($C337,-$A341,$A342))))),0))","v":6.5594061000000004},6.3912162000000006,6.2230263000000008,6.054836400000001,5.8866465000000012,5.7184566000000014,5.5502667000000017,5.3820768000000019,5.2138869000000021,5.0456970000000023,4.8775071000000025,4.7093172000000028,4.541127300000003,4.3729374000000032,4.2047475000000034,4.0365576000000036]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H333","v":8.2677239675047325},{"$f":"IF(H367=\"n/a\",H343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,H343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,H343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":8.0610308683171148},7.8543377691294962,7.6476446699418776,7.4409515707542591,7.2342584715666405,7.0275653723790219,6.8208722731914033,6.6141791740037847,6.4074860748161662,6.2007929756285476,5.994099876440929,5.7874067772533104,5.5807136780656919,5.3740205788780733,5.1673274796904547]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I333","v":0},{"$f":"IF(I368=\"n/a\",I344,IFERROR(IF((OFFSET($C344,0,$A344))<0,\nMIN(0,I344-(OFFSET($C344,0,$A344)/(OFFSET($C339,-$A343,$A344)))),\nMAX(0,I344-(OFFSET($C344,0,$A344)/(OFFSET($C339,-$A343,$A344))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J333","v":0},{"$f":"IF(J369=\"n/a\",J345,IFERROR(IF((OFFSET($C345,0,$A345))<0,\nMIN(0,J345-(OFFSET($C345,0,$A345)/(OFFSET($C340,-$A344,$A345)))),\nMAX(0,J345-(OFFSET($C345,0,$A345)/(OFFSET($C340,-$A344,$A345))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K333","v":0},{"$f":"IF(K370=\"n/a\",K346,IFERROR(IF((OFFSET($C346,0,$A346))<0,\nMIN(0,K346-(OFFSET($C346,0,$A346)/(OFFSET($C341,-$A345,$A346)))),\nMAX(0,K346-(OFFSET($C346,0,$A346)/(OFFSET($C341,-$A345,$A346))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L333","v":0},{"$f":"IF(L371=\"n/a\",L347,IFERROR(IF((OFFSET($C347,0,$A347))<0,\nMIN(0,L347-(OFFSET($C347,0,$A347)/(OFFSET($C342,-$A346,$A347)))),\nMAX(0,L347-(OFFSET($C347,0,$A347)/(OFFSET($C342,-$A346,$A347))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M333","v":0},{"$f":"IF(M372=\"n/a\",M348,IFERROR(IF((OFFSET($C348,0,$A348))<0,\nMIN(0,M348-(OFFSET($C348,0,$A348)/(OFFSET($C343,-$A347,$A348)))),\nMAX(0,M348-(OFFSET($C348,0,$A348)/(OFFSET($C343,-$A347,$A348))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N333","v":0},{"$f":"IF(N373=\"n/a\",N349,IFERROR(IF((OFFSET($C349,0,$A349))<0,\nMIN(0,N349-(OFFSET($C349,0,$A349)/(OFFSET($C344,-$A348,$A349)))),\nMAX(0,N349-(OFFSET($C349,0,$A349)/(OFFSET($C344,-$A348,$A349))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O333","v":0},{"$f":"IF(O374=\"n/a\",O350,IFERROR(IF((OFFSET($C350,0,$A350))<0,\nMIN(0,O350-(OFFSET($C350,0,$A350)/(OFFSET($C345,-$A349,$A350)))),\nMAX(0,O350-(OFFSET($C350,0,$A350)/(OFFSET($C345,-$A349,$A350))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P333","v":0},{"$f":"IF(P375=\"n/a\",P351,IFERROR(IF((OFFSET($C351,0,$A351))<0,\nMIN(0,P351-(OFFSET($C351,0,$A351)/(OFFSET($C346,-$A350,$A351)))),\nMAX(0,P351-(OFFSET($C351,0,$A351)/(OFFSET($C346,-$A350,$A351))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q333","v":0},{"$f":"IF(Q376=\"n/a\",Q352,IFERROR(IF((OFFSET($C352,0,$A352))<0,\nMIN(0,Q352-(OFFSET($C352,0,$A352)/(OFFSET($C347,-$A351,$A352)))),\nMAX(0,Q352-(OFFSET($C352,0,$A352)/(OFFSET($C347,-$A351,$A352))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R333","v":0},{"$f":"IF(R377=\"n/a\",R353,IFERROR(IF((OFFSET($C353,0,$A353))<0,\nMIN(0,R353-(OFFSET($C353,0,$A353)/(OFFSET($C348,-$A352,$A353)))),\nMAX(0,R353-(OFFSET($C353,0,$A353)/(OFFSET($C348,-$A352,$A353))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S333","v":0},{"$f":"IF(S378=\"n/a\",S354,IFERROR(IF((OFFSET($C354,0,$A354))<0,\nMIN(0,S354-(OFFSET($C354,0,$A354)/(OFFSET($C349,-$A353,$A354)))),\nMAX(0,S354-(OFFSET($C354,0,$A354)/(OFFSET($C349,-$A353,$A354))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T333","v":0},{"$f":"IF(T379=\"n/a\",T355,IFERROR(IF((OFFSET($C355,0,$A355))<0,\nMIN(0,T355-(OFFSET($C355,0,$A355)/(OFFSET($C350,-$A354,$A355)))),\nMAX(0,T355-(OFFSET($C355,0,$A355)/(OFFSET($C350,-$A354,$A355))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U333","v":0},{"$f":"IF(U380=\"n/a\",U356,IFERROR(IF((OFFSET($C356,0,$A356))<0,\nMIN(0,U356-(OFFSET($C356,0,$A356)/(OFFSET($C351,-$A355,$A356)))),\nMAX(0,U356-(OFFSET($C356,0,$A356)/(OFFSET($C351,-$A355,$A356))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V333","v":0},{"$f":"IF(V381=\"n/a\",V357,IFERROR(IF((OFFSET($C357,0,$A357))<0,\nMIN(0,V357-(OFFSET($C357,0,$A357)/(OFFSET($C352,-$A356,$A357)))),\nMAX(0,V357-(OFFSET($C357,0,$A357)/(OFFSET($C352,-$A356,$A357))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W333","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C361<1,D335=0),0,\nIF(D335=0,C361-1,\nIF(C361<1,D336,\n(((C361-1)*(C337-(C337/(C361))))+(D335*D336))/(D337))))","v":0},{"$f":"IF(AND(D361<1,E335=0),0,\nIF(E335=0,D361-1,\nIF(D361<1,E336,\n(((D361-1)*(D337-(D337/(D361))))+(E335*E336))/(E337))))","v":0},{"$f":"IF(AND(E361<1,F335=0),0,\nIF(F335=0,E361-1,\nIF(E361<1,F336,\n(((E361-1)*(E337-(E337/(E361))))+(F335*F336))/(F337))))","v":0},{"$f":"IF(AND(F361<1,G335=0),0,\nIF(G335=0,F361-1,\nIF(F361<1,G336,\n(((F361-1)*(F337-(F337/(F361))))+(G335*G336))/(G337))))","v":0},{"$f":"IF(AND(G361<1,H335=0),0,\nIF(H335=0,G361-1,\nIF(G361<1,H336,\n(((G361-1)*(G337-(G337/(G361))))+(H335*H336))/(H337))))","v":0},{"$f":"IF(AND(H361<1,I335=0),0,\nIF(I335=0,H361-1,\nIF(H361<1,I336,\n(((H361-1)*(H337-(H337/(H361))))+(I335*I336))/(I337))))","v":0},{"$f":"IF(AND(I361<1,J335=0),0,\nIF(J335=0,I361-1,\nIF(I361<1,J336,\n(((I361-1)*(I337-(I337/(I361))))+(J335*J336))/(J337))))","v":0},{"$f":"IF(AND(J361<1,K335=0),0,\nIF(K335=0,J361-1,\nIF(J361<1,K336,\n(((J361-1)*(J337-(J337/(J361))))+(K335*K336))/(K337))))","v":0},{"$f":"IF(AND(K361<1,L335=0),0,\nIF(L335=0,K361-1,\nIF(K361<1,L336,\n(((K361-1)*(K337-(K337/(K361))))+(L335*L336))/(L337))))","v":0},{"$f":"IF(AND(L361<1,M335=0),0,\nIF(M335=0,L361-1,\nIF(L361<1,M336,\n(((L361-1)*(L337-(L337/(L361))))+(M335*M336))/(M337))))","v":0},{"$f":"IF(AND(M361<1,N335=0),0,\nIF(N335=0,M361-1,\nIF(M361<1,N336,\n(((M361-1)*(M337-(M337/(M361))))+(N335*N336))/(N337))))","v":0},{"$f":"IF(AND(N361<1,O335=0),0,\nIF(O335=0,N361-1,\nIF(N361<1,O336,\n(((N361-1)*(N337-(N337/(N361))))+(O335*O336))/(O337))))","v":0},{"$f":"IF(AND(O361<1,P335=0),0,\nIF(P335=0,O361-1,\nIF(O361<1,P336,\n(((O361-1)*(O337-(O337/(O361))))+(P335*P336))/(P337))))","v":0},{"$f":"IF(AND(P361<1,Q335=0),0,\nIF(Q335=0,P361-1,\nIF(P361<1,Q336,\n(((P361-1)*(P337-(P337/(P361))))+(Q335*Q336))/(Q337))))","v":0},{"$f":"IF(AND(Q361<1,R335=0),0,\nIF(R335=0,Q361-1,\nIF(Q361<1,R336,\n(((Q361-1)*(Q337-(Q337/(Q361))))+(R335*R336))/(R337))))","v":0},{"$f":"IF(AND(R361<1,S335=0),0,\nIF(S335=0,R361-1,\nIF(R361<1,S336,\n(((R361-1)*(R337-(R337/(R361))))+(S335*S336))/(S337))))","v":0},{"$f":"IF(AND(S361<1,T335=0),0,\nIF(T335=0,S361-1,\nIF(S361<1,T336,\n(((S361-1)*(S337-(S337/(S361))))+(T335*T336))/(T337))))","v":0},{"$f":"IF(AND(T361<1,U335=0),0,\nIF(U335=0,T361-1,\nIF(T361<1,U336,\n(((T361-1)*(T337-(T337/(T361))))+(U335*U336))/(U337))))","v":0},{"$f":"IF(AND(U361<1,V335=0),0,\nIF(V335=0,U361-1,\nIF(U361<1,V336,\n(((U361-1)*(U337-(U337/(U361))))+(V335*V336))/(V337))))","v":0},{"$f":"IF(AND(V361<1,W335=0),0,\nIF(W335=0,V361-1,\nIF(V361<1,W336,\n(((V361-1)*(V337-(V337/(V361))))+(W335*W336))/(W337))))","v":0}]
[null,"RL Start TAB",{"$f":"C334","v":"n/a"},{"$f":"IF(C362=\"n/a\",\"n/a\",MAX(0,C362-1))","v":"n/a"},{"$f":"IF(D362=\"n/a\",\"n/a\",MAX(0,D362-1))","v":"n/a"},{"$f":"IF(E362=\"n/a\",\"n/a\",MAX(0,E362-1))","v":"n/a"},{"$f":"IF(F362=\"n/a\",\"n/a\",MAX(0,F362-1))","v":"n/a"},{"$f":"IF(G362=\"n/a\",\"n/a\",MAX(0,G362-1))","v":"n/a"},{"$f":"IF(H362=\"n/a\",\"n/a\",MAX(0,H362-1))","v":"n/a"},{"$f":"IF(I362=\"n/a\",\"n/a\",MAX(0,I362-1))","v":"n/a"},{"$f":"IF(J362=\"n/a\",\"n/a\",MAX(0,J362-1))","v":"n/a"},{"$f":"IF(K362=\"n/a\",\"n/a\",MAX(0,K362-1))","v":"n/a"},{"$f":"IF(L362=\"n/a\",\"n/a\",MAX(0,L362-1))","v":"n/a"},{"$f":"IF(M362=\"n/a\",\"n/a\",MAX(0,M362-1))","v":"n/a"},{"$f":"IF(N362=\"n/a\",\"n/a\",MAX(0,N362-1))","v":"n/a"},{"$f":"IF(O362=\"n/a\",\"n/a\",MAX(0,O362-1))","v":"n/a"},{"$f":"IF(P362=\"n/a\",\"n/a\",MAX(0,P362-1))","v":"n/a"},{"$f":"IF(Q362=\"n/a\",\"n/a\",MAX(0,Q362-1))","v":"n/a"},{"$f":"IF(R362=\"n/a\",\"n/a\",MAX(0,R362-1))","v":"n/a"},{"$f":"IF(S362=\"n/a\",\"n/a\",MAX(0,S362-1))","v":"n/a"},{"$f":"IF(T362=\"n/a\",\"n/a\",MAX(0,T362-1))","v":"n/a"},{"$f":"IF(U362=\"n/a\",\"n/a\",MAX(0,U362-1))","v":"n/a"},{"$f":"IF(V362=\"n/a\",\"n/a\",MAX(0,V362-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A339)","v":"RL Capex 2020-21"},null,{"$f":"D334","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2021-22",null,null,{"$f":"E334","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F334","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G334","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H334","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I334","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J334","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K334","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L334","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M334","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N334","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O334","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P334","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q334","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R334","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S334","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T334","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U334","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V334","v":0},{"$f":"IF(V381=\"n/a\",\"n/a\",MAX(0,V381-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W334","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C334<>\"n/a\",C334<>\"n/a\"),IF(SUM(C337:C359)=0,0,IF((SUMPRODUCT(C337:C359,C361:C383)/SUM(C337:C359))<0,1,(SUMPRODUCT(C337:C359,C361:C383)/SUM(C337:C359)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C334<>\"n/a\",D334<>\"n/a\"),IF(SUM(D337:D359)=0,0,IF((SUMPRODUCT(D337:D359,D361:D383)/SUM(D337:D359))<0,1,(SUMPRODUCT(D337:D359,D361:D383)/SUM(D337:D359)))),\"n/a\"))","v":1.9483468429572439},{"$f":"(IF(OR($C334<>\"n/a\",E334<>\"n/a\"),IF(SUM(E337:E359)=0,0,IF((SUMPRODUCT(E337:E359,E361:E383)/SUM(E337:E359))<0,1,(SUMPRODUCT(E337:E359,E361:E383)/SUM(E337:E359)))),\"n/a\"))","v":3.3051200433657439},3.485265072835904,4.4870421489367658,5.6227601213553253,5.3513648387252788,5.0857093370513198,4.8258617095629699,4.5718911308541923,4.323867878434922,4.0818633548000749,3.845950110030588,3.6162018649415395,3.3926935347928482,3.1755012535785534,2.9647023989112404,2.7603756175186804,2.5626008513703287,2.3714593644519044,2.1870337702069125]
[]
["Asset Class 8",{"$f":"VLOOKUP($A386,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Distribution Substation Switchgear"}]
[{"$f":"VALUE(REPLACE(A386,1,12,\"\"))","v":8},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A387,0),\"enter input\")","v":373.26853353217643},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A387,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A387,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":15.814817191387586},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A387,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A387,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":23.208868129158258},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A387,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A387,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":24.237794319361871},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A387,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A387,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":29.246108},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A387,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A387,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":40.645793051340121},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A387,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A387,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A387,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A387,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A387,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A387,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A387,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A387,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A387,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A387,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A387,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A387,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A387,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A387,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A387,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A387,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A387,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A387,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A387,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A387,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A387,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A387,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A387,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A387,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A387,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A387,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A387,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A387,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A387,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A387,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A387,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A387,1,1))))","v":40},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A387,1,1))))","v":40},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A387,1,1))))","v":40},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A387,1,1))))","v":40},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A387,1,1))))","v":40},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A387,1,1))))","v":40},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A387,1,1))))","v":40},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A387,1,1))))","v":40},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A387,1,1))))","v":40},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A387,1,1))))","v":40},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A387,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A387,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A387,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A387,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A387,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A387,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A387,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A387,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A387,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A387,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A387,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A387,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A387,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D389=0,C391=0),0,\nIF(AND(D389<>0,C391=0),D389,\nIF(AND(D390<>0,C391<>0),(C391-(C391/C415))+D389,\nIF(C415<1,0,(C391-(C391/C415))))))","v":0},{"$f":"IF(AND(E389=0,D391=0),0,\nIF(AND(E389<>0,D391=0),E389,\nIF(AND(E390<>0,D391<>0),(D391-(D391/D415))+E389,\nIF(D415<1,0,(D391-(D391/D415))))))","v":0},{"$f":"IF(AND(F389=0,E391=0),0,\nIF(AND(F389<>0,E391=0),F389,\nIF(AND(F390<>0,E391<>0),(E391-(E391/E415))+F389,\nIF(E415<1,0,(E391-(E391/E415))))))","v":0},{"$f":"IF(AND(G389=0,F391=0),0,\nIF(AND(G389<>0,F391=0),G389,\nIF(AND(G390<>0,F391<>0),(F391-(F391/F415))+G389,\nIF(F415<1,0,(F391-(F391/F415))))))","v":0},{"$f":"IF(AND(H389=0,G391=0),0,\nIF(AND(H389<>0,G391=0),H389,\nIF(AND(H390<>0,G391<>0),(G391-(G391/G415))+H389,\nIF(G415<1,0,(G391-(G391/G415))))))","v":0},{"$f":"IF(AND(I389=0,H391=0),0,\nIF(AND(I389<>0,H391=0),I389,\nIF(AND(I390<>0,H391<>0),(H391-(H391/H415))+I389,\nIF(H415<1,0,(H391-(H391/H415))))))","v":0},{"$f":"IF(AND(J389=0,I391=0),0,\nIF(AND(J389<>0,I391=0),J389,\nIF(AND(J390<>0,I391<>0),(I391-(I391/I415))+J389,\nIF(I415<1,0,(I391-(I391/I415))))))","v":0},{"$f":"IF(AND(K389=0,J391=0),0,\nIF(AND(K389<>0,J391=0),K389,\nIF(AND(K390<>0,J391<>0),(J391-(J391/J415))+K389,\nIF(J415<1,0,(J391-(J391/J415))))))","v":0},{"$f":"IF(AND(L389=0,K391=0),0,\nIF(AND(L389<>0,K391=0),L389,\nIF(AND(L390<>0,K391<>0),(K391-(K391/K415))+L389,\nIF(K415<1,0,(K391-(K391/K415))))))","v":0},{"$f":"IF(AND(M389=0,L391=0),0,\nIF(AND(M389<>0,L391=0),M389,\nIF(AND(M390<>0,L391<>0),(L391-(L391/L415))+M389,\nIF(L415<1,0,(L391-(L391/L415))))))","v":0},{"$f":"IF(AND(N389=0,M391=0),0,\nIF(AND(N389<>0,M391=0),N389,\nIF(AND(N390<>0,M391<>0),(M391-(M391/M415))+N389,\nIF(M415<1,0,(M391-(M391/M415))))))","v":0},{"$f":"IF(AND(O389=0,N391=0),0,\nIF(AND(O389<>0,N391=0),O389,\nIF(AND(O390<>0,N391<>0),(N391-(N391/N415))+O389,\nIF(N415<1,0,(N391-(N391/N415))))))","v":0},{"$f":"IF(AND(P389=0,O391=0),0,\nIF(AND(P389<>0,O391=0),P389,\nIF(AND(P390<>0,O391<>0),(O391-(O391/O415))+P389,\nIF(O415<1,0,(O391-(O391/O415))))))","v":0},{"$f":"IF(AND(Q389=0,P391=0),0,\nIF(AND(Q389<>0,P391=0),Q389,\nIF(AND(Q390<>0,P391<>0),(P391-(P391/P415))+Q389,\nIF(P415<1,0,(P391-(P391/P415))))))","v":0},{"$f":"IF(AND(R389=0,Q391=0),0,\nIF(AND(R389<>0,Q391=0),R389,\nIF(AND(R390<>0,Q391<>0),(Q391-(Q391/Q415))+R389,\nIF(Q415<1,0,(Q391-(Q391/Q415))))))","v":0},{"$f":"IF(AND(S389=0,R391=0),0,\nIF(AND(S389<>0,R391=0),S389,\nIF(AND(S390<>0,R391<>0),(R391-(R391/R415))+S389,\nIF(R415<1,0,(R391-(R391/R415))))))","v":0},{"$f":"IF(AND(T389=0,S391=0),0,\nIF(AND(T389<>0,S391=0),T389,\nIF(AND(T390<>0,S391<>0),(S391-(S391/S415))+T389,\nIF(S415<1,0,(S391-(S391/S415))))))","v":0},{"$f":"IF(AND(U389=0,T391=0),0,\nIF(AND(U389<>0,T391=0),U389,\nIF(AND(U390<>0,T391<>0),(T391-(T391/T415))+U389,\nIF(T415<1,0,(T391-(T391/T415))))))","v":0},{"$f":"IF(AND(V389=0,U391=0),0,\nIF(AND(V389<>0,U391=0),V389,\nIF(AND(V390<>0,U391<>0),(U391-(U391/U415))+V389,\nIF(U415<1,0,(U391-(U391/U415))))))","v":0},{"$f":"IF(AND(W389=0,V391=0),0,\nIF(AND(W389<>0,V391=0),W389,\nIF(AND(W390<>0,V391<>0),(V391-(V391/V415))+W389,\nIF(V415<1,0,(V391-(V391/V415))))))","v":0}]
[{"$f":"A391+1","v":0},"Depreciated starting TAB",{"$f":"C387","v":373.26853353217643},{"$f":"IF(C416=\"n/a\",C392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,C392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,C392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":373.26853353217643},{"$f":"IF(D416=\"n/a\",D392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,D392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,D392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":373.26853353217643},{"$f":"IF(E416=\"n/a\",E392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,E392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,E392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":373.26853353217643},{"$f":"IF(F416=\"n/a\",F392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,F392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,F392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":373.26853353217643},{"$f":"IF(G416=\"n/a\",G392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,G392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,G392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":373.26853353217643},{"$f":"IF(H416=\"n/a\",H392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,H392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,H392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":373.26853353217643},{"$f":"IF(I416=\"n/a\",I392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,I392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,I392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":373.26853353217643},{"$f":"IF(J416=\"n/a\",J392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,J392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,J392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":373.26853353217643},{"$f":"IF(K416=\"n/a\",K392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,K392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,K392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":373.26853353217643},{"$f":"IF(L416=\"n/a\",L392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,L392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,L392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":373.26853353217643},{"$f":"IF(M416=\"n/a\",M392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,M392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,M392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":373.26853353217643},{"$f":"IF(N416=\"n/a\",N392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,N392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,N392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":373.26853353217643},{"$f":"IF(O416=\"n/a\",O392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,O392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,O392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":373.26853353217643},{"$f":"IF(P416=\"n/a\",P392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,P392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,P392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":373.26853353217643},{"$f":"IF(Q416=\"n/a\",Q392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,Q392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,Q392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":373.26853353217643},{"$f":"IF(R416=\"n/a\",R392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,R392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,R392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":373.26853353217643},{"$f":"IF(S416=\"n/a\",S392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,S392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,S392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":373.26853353217643},{"$f":"IF(T416=\"n/a\",T392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,T392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,T392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":373.26853353217643},{"$f":"IF(U416=\"n/a\",U392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,U392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,U392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":373.26853353217643},{"$f":"IF(V416=\"n/a\",V392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,V392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,V392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":373.26853353217643}]
[{"$f":"A392+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A393)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D387","v":15.814817191387586},{"$f":"IF(D417=\"n/a\",D393,IFERROR(IF((OFFSET($C393,0,$A393))<0,\nMIN(0,D393-(OFFSET($C393,0,$A393)/(OFFSET($C388,-$A392,$A393)))),\nMAX(0,D393-(OFFSET($C393,0,$A393)/(OFFSET($C388,-$A392,$A393))))),0))","v":15.419446761602897},15.024076331818208,14.628705902033518,14.233335472248829,13.837965042464139,13.44259461267945,13.047224182894761,12.651853753110071,12.256483323325382,11.861112893540692,11.465742463756003,11.070372033971314,10.675001604186624,10.279631174401935,9.8842607446172455,9.4888903148325561,9.0935198850478667,8.6981494552631773,8.3027790254784879]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E387","v":23.208868129158258},{"$f":"IF(E418=\"n/a\",E394,IFERROR(IF((OFFSET($C394,0,$A394))<0,\nMIN(0,E394-(OFFSET($C394,0,$A394)/(OFFSET($C389,-$A393,$A394)))),\nMAX(0,E394-(OFFSET($C394,0,$A394)/(OFFSET($C389,-$A393,$A394))))),0))","v":22.628646425929301},22.048424722700343,21.468203019471385,20.887981316242428,20.30775961301347,19.727537909784512,19.147316206555555,18.567094503326597,17.98687280009764,17.406651096868682,16.826429393639724,16.246207690410767,15.665985987181811,15.085764283952855,14.505542580723899,13.925320877494944,13.345099174265988,12.764877471037032]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F387","v":24.237794319361871},{"$f":"IF(F419=\"n/a\",F395,IFERROR(IF((OFFSET($C395,0,$A395))<0,\nMIN(0,F395-(OFFSET($C395,0,$A395)/(OFFSET($C390,-$A394,$A395)))),\nMAX(0,F395-(OFFSET($C395,0,$A395)/(OFFSET($C390,-$A394,$A395))))),0))","v":23.631849461377826},23.02590460339378,22.419959745409734,21.814014887425689,21.208070029441643,20.602125171457597,19.996180313473552,19.390235455489506,18.784290597505461,18.178345739521415,17.572400881537369,16.966456023553324,16.360511165569278,15.754566307585231,15.148621449601183,14.542676591617136,13.936731733633088]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G387","v":29.246108},{"$f":"IF(G420=\"n/a\",G396,IFERROR(IF((OFFSET($C396,0,$A396))<0,\nMIN(0,G396-(OFFSET($C396,0,$A396)/(OFFSET($C391,-$A395,$A396)))),\nMAX(0,G396-(OFFSET($C396,0,$A396)/(OFFSET($C391,-$A395,$A396))))),0))","v":28.5149553},27.783802600000001,27.052649900000002,26.321497200000003,25.590344500000004,24.859191800000005,24.128039100000006,23.396886400000007,22.665733700000008,21.934581000000009,21.203428300000009,20.47227560000001,19.741122900000011,19.009970200000012,18.278817500000013,17.547664800000014]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H387","v":40.645793051340121},{"$f":"IF(H421=\"n/a\",H397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,H397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,H397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":39.62964822505662},38.613503398773119,37.597358572489618,36.581213746206117,35.565068919922616,34.548924093639116,33.532779267355615,32.516634441072114,31.500489614788609,30.484344788505105,29.4681999622216,28.452055135938096,27.435910309654592,26.419765483371087,25.403620657087583]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I387","v":0},{"$f":"IF(I422=\"n/a\",I398,IFERROR(IF((OFFSET($C398,0,$A398))<0,\nMIN(0,I398-(OFFSET($C398,0,$A398)/(OFFSET($C393,-$A397,$A398)))),\nMAX(0,I398-(OFFSET($C398,0,$A398)/(OFFSET($C393,-$A397,$A398))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J387","v":0},{"$f":"IF(J423=\"n/a\",J399,IFERROR(IF((OFFSET($C399,0,$A399))<0,\nMIN(0,J399-(OFFSET($C399,0,$A399)/(OFFSET($C394,-$A398,$A399)))),\nMAX(0,J399-(OFFSET($C399,0,$A399)/(OFFSET($C394,-$A398,$A399))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K387","v":0},{"$f":"IF(K424=\"n/a\",K400,IFERROR(IF((OFFSET($C400,0,$A400))<0,\nMIN(0,K400-(OFFSET($C400,0,$A400)/(OFFSET($C395,-$A399,$A400)))),\nMAX(0,K400-(OFFSET($C400,0,$A400)/(OFFSET($C395,-$A399,$A400))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L387","v":0},{"$f":"IF(L425=\"n/a\",L401,IFERROR(IF((OFFSET($C401,0,$A401))<0,\nMIN(0,L401-(OFFSET($C401,0,$A401)/(OFFSET($C396,-$A400,$A401)))),\nMAX(0,L401-(OFFSET($C401,0,$A401)/(OFFSET($C396,-$A400,$A401))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M387","v":0},{"$f":"IF(M426=\"n/a\",M402,IFERROR(IF((OFFSET($C402,0,$A402))<0,\nMIN(0,M402-(OFFSET($C402,0,$A402)/(OFFSET($C397,-$A401,$A402)))),\nMAX(0,M402-(OFFSET($C402,0,$A402)/(OFFSET($C397,-$A401,$A402))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N387","v":0},{"$f":"IF(N427=\"n/a\",N403,IFERROR(IF((OFFSET($C403,0,$A403))<0,\nMIN(0,N403-(OFFSET($C403,0,$A403)/(OFFSET($C398,-$A402,$A403)))),\nMAX(0,N403-(OFFSET($C403,0,$A403)/(OFFSET($C398,-$A402,$A403))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O387","v":0},{"$f":"IF(O428=\"n/a\",O404,IFERROR(IF((OFFSET($C404,0,$A404))<0,\nMIN(0,O404-(OFFSET($C404,0,$A404)/(OFFSET($C399,-$A403,$A404)))),\nMAX(0,O404-(OFFSET($C404,0,$A404)/(OFFSET($C399,-$A403,$A404))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P387","v":0},{"$f":"IF(P429=\"n/a\",P405,IFERROR(IF((OFFSET($C405,0,$A405))<0,\nMIN(0,P405-(OFFSET($C405,0,$A405)/(OFFSET($C400,-$A404,$A405)))),\nMAX(0,P405-(OFFSET($C405,0,$A405)/(OFFSET($C400,-$A404,$A405))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q387","v":0},{"$f":"IF(Q430=\"n/a\",Q406,IFERROR(IF((OFFSET($C406,0,$A406))<0,\nMIN(0,Q406-(OFFSET($C406,0,$A406)/(OFFSET($C401,-$A405,$A406)))),\nMAX(0,Q406-(OFFSET($C406,0,$A406)/(OFFSET($C401,-$A405,$A406))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R387","v":0},{"$f":"IF(R431=\"n/a\",R407,IFERROR(IF((OFFSET($C407,0,$A407))<0,\nMIN(0,R407-(OFFSET($C407,0,$A407)/(OFFSET($C402,-$A406,$A407)))),\nMAX(0,R407-(OFFSET($C407,0,$A407)/(OFFSET($C402,-$A406,$A407))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S387","v":0},{"$f":"IF(S432=\"n/a\",S408,IFERROR(IF((OFFSET($C408,0,$A408))<0,\nMIN(0,S408-(OFFSET($C408,0,$A408)/(OFFSET($C403,-$A407,$A408)))),\nMAX(0,S408-(OFFSET($C408,0,$A408)/(OFFSET($C403,-$A407,$A408))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T387","v":0},{"$f":"IF(T433=\"n/a\",T409,IFERROR(IF((OFFSET($C409,0,$A409))<0,\nMIN(0,T409-(OFFSET($C409,0,$A409)/(OFFSET($C404,-$A408,$A409)))),\nMAX(0,T409-(OFFSET($C409,0,$A409)/(OFFSET($C404,-$A408,$A409))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U387","v":0},{"$f":"IF(U434=\"n/a\",U410,IFERROR(IF((OFFSET($C410,0,$A410))<0,\nMIN(0,U410-(OFFSET($C410,0,$A410)/(OFFSET($C405,-$A409,$A410)))),\nMAX(0,U410-(OFFSET($C410,0,$A410)/(OFFSET($C405,-$A409,$A410))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V387","v":0},{"$f":"IF(V435=\"n/a\",V411,IFERROR(IF((OFFSET($C411,0,$A411))<0,\nMIN(0,V411-(OFFSET($C411,0,$A411)/(OFFSET($C406,-$A410,$A411)))),\nMAX(0,V411-(OFFSET($C411,0,$A411)/(OFFSET($C406,-$A410,$A411))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W387","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C415<1,D389=0),0,\nIF(D389=0,C415-1,\nIF(C415<1,D390,\n(((C415-1)*(C391-(C391/(C415))))+(D389*D390))/(D391))))","v":0},{"$f":"IF(AND(D415<1,E389=0),0,\nIF(E389=0,D415-1,\nIF(D415<1,E390,\n(((D415-1)*(D391-(D391/(D415))))+(E389*E390))/(E391))))","v":0},{"$f":"IF(AND(E415<1,F389=0),0,\nIF(F389=0,E415-1,\nIF(E415<1,F390,\n(((E415-1)*(E391-(E391/(E415))))+(F389*F390))/(F391))))","v":0},{"$f":"IF(AND(F415<1,G389=0),0,\nIF(G389=0,F415-1,\nIF(F415<1,G390,\n(((F415-1)*(F391-(F391/(F415))))+(G389*G390))/(G391))))","v":0},{"$f":"IF(AND(G415<1,H389=0),0,\nIF(H389=0,G415-1,\nIF(G415<1,H390,\n(((G415-1)*(G391-(G391/(G415))))+(H389*H390))/(H391))))","v":0},{"$f":"IF(AND(H415<1,I389=0),0,\nIF(I389=0,H415-1,\nIF(H415<1,I390,\n(((H415-1)*(H391-(H391/(H415))))+(I389*I390))/(I391))))","v":0},{"$f":"IF(AND(I415<1,J389=0),0,\nIF(J389=0,I415-1,\nIF(I415<1,J390,\n(((I415-1)*(I391-(I391/(I415))))+(J389*J390))/(J391))))","v":0},{"$f":"IF(AND(J415<1,K389=0),0,\nIF(K389=0,J415-1,\nIF(J415<1,K390,\n(((J415-1)*(J391-(J391/(J415))))+(K389*K390))/(K391))))","v":0},{"$f":"IF(AND(K415<1,L389=0),0,\nIF(L389=0,K415-1,\nIF(K415<1,L390,\n(((K415-1)*(K391-(K391/(K415))))+(L389*L390))/(L391))))","v":0},{"$f":"IF(AND(L415<1,M389=0),0,\nIF(M389=0,L415-1,\nIF(L415<1,M390,\n(((L415-1)*(L391-(L391/(L415))))+(M389*M390))/(M391))))","v":0},{"$f":"IF(AND(M415<1,N389=0),0,\nIF(N389=0,M415-1,\nIF(M415<1,N390,\n(((M415-1)*(M391-(M391/(M415))))+(N389*N390))/(N391))))","v":0},{"$f":"IF(AND(N415<1,O389=0),0,\nIF(O389=0,N415-1,\nIF(N415<1,O390,\n(((N415-1)*(N391-(N391/(N415))))+(O389*O390))/(O391))))","v":0},{"$f":"IF(AND(O415<1,P389=0),0,\nIF(P389=0,O415-1,\nIF(O415<1,P390,\n(((O415-1)*(O391-(O391/(O415))))+(P389*P390))/(P391))))","v":0},{"$f":"IF(AND(P415<1,Q389=0),0,\nIF(Q389=0,P415-1,\nIF(P415<1,Q390,\n(((P415-1)*(P391-(P391/(P415))))+(Q389*Q390))/(Q391))))","v":0},{"$f":"IF(AND(Q415<1,R389=0),0,\nIF(R389=0,Q415-1,\nIF(Q415<1,R390,\n(((Q415-1)*(Q391-(Q391/(Q415))))+(R389*R390))/(R391))))","v":0},{"$f":"IF(AND(R415<1,S389=0),0,\nIF(S389=0,R415-1,\nIF(R415<1,S390,\n(((R415-1)*(R391-(R391/(R415))))+(S389*S390))/(S391))))","v":0},{"$f":"IF(AND(S415<1,T389=0),0,\nIF(T389=0,S415-1,\nIF(S415<1,T390,\n(((S415-1)*(S391-(S391/(S415))))+(T389*T390))/(T391))))","v":0},{"$f":"IF(AND(T415<1,U389=0),0,\nIF(U389=0,T415-1,\nIF(T415<1,U390,\n(((T415-1)*(T391-(T391/(T415))))+(U389*U390))/(U391))))","v":0},{"$f":"IF(AND(U415<1,V389=0),0,\nIF(V389=0,U415-1,\nIF(U415<1,V390,\n(((U415-1)*(U391-(U391/(U415))))+(V389*V390))/(V391))))","v":0},{"$f":"IF(AND(V415<1,W389=0),0,\nIF(W389=0,V415-1,\nIF(V415<1,W390,\n(((V415-1)*(V391-(V391/(V415))))+(W389*W390))/(W391))))","v":0}]
[null,"RL Start TAB",{"$f":"C388","v":"n/a"},{"$f":"IF(C416=\"n/a\",\"n/a\",MAX(0,C416-1))","v":"n/a"},{"$f":"IF(D416=\"n/a\",\"n/a\",MAX(0,D416-1))","v":"n/a"},{"$f":"IF(E416=\"n/a\",\"n/a\",MAX(0,E416-1))","v":"n/a"},{"$f":"IF(F416=\"n/a\",\"n/a\",MAX(0,F416-1))","v":"n/a"},{"$f":"IF(G416=\"n/a\",\"n/a\",MAX(0,G416-1))","v":"n/a"},{"$f":"IF(H416=\"n/a\",\"n/a\",MAX(0,H416-1))","v":"n/a"},{"$f":"IF(I416=\"n/a\",\"n/a\",MAX(0,I416-1))","v":"n/a"},{"$f":"IF(J416=\"n/a\",\"n/a\",MAX(0,J416-1))","v":"n/a"},{"$f":"IF(K416=\"n/a\",\"n/a\",MAX(0,K416-1))","v":"n/a"},{"$f":"IF(L416=\"n/a\",\"n/a\",MAX(0,L416-1))","v":"n/a"},{"$f":"IF(M416=\"n/a\",\"n/a\",MAX(0,M416-1))","v":"n/a"},{"$f":"IF(N416=\"n/a\",\"n/a\",MAX(0,N416-1))","v":"n/a"},{"$f":"IF(O416=\"n/a\",\"n/a\",MAX(0,O416-1))","v":"n/a"},{"$f":"IF(P416=\"n/a\",\"n/a\",MAX(0,P416-1))","v":"n/a"},{"$f":"IF(Q416=\"n/a\",\"n/a\",MAX(0,Q416-1))","v":"n/a"},{"$f":"IF(R416=\"n/a\",\"n/a\",MAX(0,R416-1))","v":"n/a"},{"$f":"IF(S416=\"n/a\",\"n/a\",MAX(0,S416-1))","v":"n/a"},{"$f":"IF(T416=\"n/a\",\"n/a\",MAX(0,T416-1))","v":"n/a"},{"$f":"IF(U416=\"n/a\",\"n/a\",MAX(0,U416-1))","v":"n/a"},{"$f":"IF(V416=\"n/a\",\"n/a\",MAX(0,V416-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A393)","v":"RL Capex 2020-21"},null,{"$f":"D388","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2021-22",null,null,{"$f":"E388","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F388","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G388","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H388","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I388","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J388","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K388","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L388","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M388","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N388","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O388","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P388","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q388","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R388","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S388","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T388","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U388","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V388","v":0},{"$f":"IF(V435=\"n/a\",\"n/a\",MAX(0,V435-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W388","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C388<>\"n/a\",C388<>\"n/a\"),IF(SUM(C391:C413)=0,0,IF((SUMPRODUCT(C391:C413,C415:C437)/SUM(C391:C413))<0,1,(SUMPRODUCT(C391:C413,C415:C437)/SUM(C391:C413)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C388<>\"n/a\",D388<>\"n/a\"),IF(SUM(D391:D413)=0,0,IF((SUMPRODUCT(D391:D413,D415:D437)/SUM(D391:D413))<0,1,(SUMPRODUCT(D391:D413,D415:D437)/SUM(D391:D413)))),\"n/a\"))","v":1.6258539114539188},{"$f":"(IF(OR($C388<>\"n/a\",E388<>\"n/a\"),IF(SUM(E391:E413)=0,0,IF((SUMPRODUCT(E391:E413,E415:E437)/SUM(E391:E413))<0,1,(SUMPRODUCT(E391:E413,E415:E437)/SUM(E391:E413)))),\"n/a\"))","v":3.7138258151908139},5.5679501106603135,7.4987285538635327,9.8165358204336997,9.3750781815441364,8.9411404562668579,8.5148755399540725,8.0964405011449259,7.685996724924518,7.2837100622334807,6.8897509854182779,6.5042947503286754,6.1275215652861865,5.7596167672656486,5.400771005651797,5.0511804339535127,4.7110469098807375,4.3805782042127461,4.0599882189117595]
[]
["Asset Class 9",{"$f":"VLOOKUP($A440,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Zone Transformers"}]
[{"$f":"VALUE(REPLACE(A440,1,12,\"\"))","v":9},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A441,0),\"enter input\")","v":223.61811734468915},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A441,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A441,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":1.6080398752631049},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A441,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A441,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":6.8233766637122963},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A441,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A441,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":2.2807271049494613},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A441,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A441,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0.81577999999999995},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A441,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A441,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":9.1430348000856583},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A441,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A441,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A441,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A441,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A441,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A441,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A441,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A441,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A441,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A441,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A441,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A441,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A441,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A441,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A441,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A441,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A441,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A441,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A441,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A441,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A441,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A441,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A441,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A441,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A441,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A441,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A441,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A441,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A441,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A441,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A441,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A441,1,1))))","v":39.999999999999993},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A441,1,1))))","v":39.999999999999993},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A441,1,1))))","v":39.999999999999993},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A441,1,1))))","v":39.999999999999993},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A441,1,1))))","v":39.999999999999993},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A441,1,1))))","v":39.999999999999993},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A441,1,1))))","v":39.999999999999993},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A441,1,1))))","v":39.999999999999993},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A441,1,1))))","v":39.999999999999993},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A441,1,1))))","v":39.999999999999993},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A441,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A441,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A441,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A441,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A441,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A441,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A441,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A441,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A441,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A441,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A441,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A441,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A441,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D443=0,C445=0),0,\nIF(AND(D443<>0,C445=0),D443,\nIF(AND(D444<>0,C445<>0),(C445-(C445/C469))+D443,\nIF(C469<1,0,(C445-(C445/C469))))))","v":0},{"$f":"IF(AND(E443=0,D445=0),0,\nIF(AND(E443<>0,D445=0),E443,\nIF(AND(E444<>0,D445<>0),(D445-(D445/D469))+E443,\nIF(D469<1,0,(D445-(D445/D469))))))","v":0},{"$f":"IF(AND(F443=0,E445=0),0,\nIF(AND(F443<>0,E445=0),F443,\nIF(AND(F444<>0,E445<>0),(E445-(E445/E469))+F443,\nIF(E469<1,0,(E445-(E445/E469))))))","v":0},{"$f":"IF(AND(G443=0,F445=0),0,\nIF(AND(G443<>0,F445=0),G443,\nIF(AND(G444<>0,F445<>0),(F445-(F445/F469))+G443,\nIF(F469<1,0,(F445-(F445/F469))))))","v":0},{"$f":"IF(AND(H443=0,G445=0),0,\nIF(AND(H443<>0,G445=0),H443,\nIF(AND(H444<>0,G445<>0),(G445-(G445/G469))+H443,\nIF(G469<1,0,(G445-(G445/G469))))))","v":0},{"$f":"IF(AND(I443=0,H445=0),0,\nIF(AND(I443<>0,H445=0),I443,\nIF(AND(I444<>0,H445<>0),(H445-(H445/H469))+I443,\nIF(H469<1,0,(H445-(H445/H469))))))","v":0},{"$f":"IF(AND(J443=0,I445=0),0,\nIF(AND(J443<>0,I445=0),J443,\nIF(AND(J444<>0,I445<>0),(I445-(I445/I469))+J443,\nIF(I469<1,0,(I445-(I445/I469))))))","v":0},{"$f":"IF(AND(K443=0,J445=0),0,\nIF(AND(K443<>0,J445=0),K443,\nIF(AND(K444<>0,J445<>0),(J445-(J445/J469))+K443,\nIF(J469<1,0,(J445-(J445/J469))))))","v":0},{"$f":"IF(AND(L443=0,K445=0),0,\nIF(AND(L443<>0,K445=0),L443,\nIF(AND(L444<>0,K445<>0),(K445-(K445/K469))+L443,\nIF(K469<1,0,(K445-(K445/K469))))))","v":0},{"$f":"IF(AND(M443=0,L445=0),0,\nIF(AND(M443<>0,L445=0),M443,\nIF(AND(M444<>0,L445<>0),(L445-(L445/L469))+M443,\nIF(L469<1,0,(L445-(L445/L469))))))","v":0},{"$f":"IF(AND(N443=0,M445=0),0,\nIF(AND(N443<>0,M445=0),N443,\nIF(AND(N444<>0,M445<>0),(M445-(M445/M469))+N443,\nIF(M469<1,0,(M445-(M445/M469))))))","v":0},{"$f":"IF(AND(O443=0,N445=0),0,\nIF(AND(O443<>0,N445=0),O443,\nIF(AND(O444<>0,N445<>0),(N445-(N445/N469))+O443,\nIF(N469<1,0,(N445-(N445/N469))))))","v":0},{"$f":"IF(AND(P443=0,O445=0),0,\nIF(AND(P443<>0,O445=0),P443,\nIF(AND(P444<>0,O445<>0),(O445-(O445/O469))+P443,\nIF(O469<1,0,(O445-(O445/O469))))))","v":0},{"$f":"IF(AND(Q443=0,P445=0),0,\nIF(AND(Q443<>0,P445=0),Q443,\nIF(AND(Q444<>0,P445<>0),(P445-(P445/P469))+Q443,\nIF(P469<1,0,(P445-(P445/P469))))))","v":0},{"$f":"IF(AND(R443=0,Q445=0),0,\nIF(AND(R443<>0,Q445=0),R443,\nIF(AND(R444<>0,Q445<>0),(Q445-(Q445/Q469))+R443,\nIF(Q469<1,0,(Q445-(Q445/Q469))))))","v":0},{"$f":"IF(AND(S443=0,R445=0),0,\nIF(AND(S443<>0,R445=0),S443,\nIF(AND(S444<>0,R445<>0),(R445-(R445/R469))+S443,\nIF(R469<1,0,(R445-(R445/R469))))))","v":0},{"$f":"IF(AND(T443=0,S445=0),0,\nIF(AND(T443<>0,S445=0),T443,\nIF(AND(T444<>0,S445<>0),(S445-(S445/S469))+T443,\nIF(S469<1,0,(S445-(S445/S469))))))","v":0},{"$f":"IF(AND(U443=0,T445=0),0,\nIF(AND(U443<>0,T445=0),U443,\nIF(AND(U444<>0,T445<>0),(T445-(T445/T469))+U443,\nIF(T469<1,0,(T445-(T445/T469))))))","v":0},{"$f":"IF(AND(V443=0,U445=0),0,\nIF(AND(V443<>0,U445=0),V443,\nIF(AND(V444<>0,U445<>0),(U445-(U445/U469))+V443,\nIF(U469<1,0,(U445-(U445/U469))))))","v":0},{"$f":"IF(AND(W443=0,V445=0),0,\nIF(AND(W443<>0,V445=0),W443,\nIF(AND(W444<>0,V445<>0),(V445-(V445/V469))+W443,\nIF(V469<1,0,(V445-(V445/V469))))))","v":0}]
[{"$f":"A445+1","v":0},"Depreciated starting TAB",{"$f":"C441","v":223.61811734468915},{"$f":"IF(C470=\"n/a\",C446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,C446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,C446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":223.61811734468915},{"$f":"IF(D470=\"n/a\",D446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,D446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,D446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":223.61811734468915},{"$f":"IF(E470=\"n/a\",E446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,E446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,E446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":223.61811734468915},{"$f":"IF(F470=\"n/a\",F446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,F446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,F446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":223.61811734468915},{"$f":"IF(G470=\"n/a\",G446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,G446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,G446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":223.61811734468915},{"$f":"IF(H470=\"n/a\",H446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,H446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,H446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":223.61811734468915},{"$f":"IF(I470=\"n/a\",I446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,I446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,I446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":223.61811734468915},{"$f":"IF(J470=\"n/a\",J446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,J446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,J446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":223.61811734468915},{"$f":"IF(K470=\"n/a\",K446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,K446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,K446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":223.61811734468915},{"$f":"IF(L470=\"n/a\",L446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,L446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,L446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":223.61811734468915},{"$f":"IF(M470=\"n/a\",M446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,M446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,M446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":223.61811734468915},{"$f":"IF(N470=\"n/a\",N446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,N446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,N446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":223.61811734468915},{"$f":"IF(O470=\"n/a\",O446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,O446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,O446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":223.61811734468915},{"$f":"IF(P470=\"n/a\",P446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,P446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,P446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":223.61811734468915},{"$f":"IF(Q470=\"n/a\",Q446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,Q446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,Q446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":223.61811734468915},{"$f":"IF(R470=\"n/a\",R446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,R446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,R446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":223.61811734468915},{"$f":"IF(S470=\"n/a\",S446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,S446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,S446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":223.61811734468915},{"$f":"IF(T470=\"n/a\",T446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,T446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,T446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":223.61811734468915},{"$f":"IF(U470=\"n/a\",U446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,U446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,U446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":223.61811734468915},{"$f":"IF(V470=\"n/a\",V446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,V446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,V446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":223.61811734468915}]
[{"$f":"A446+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A447)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D441","v":1.6080398752631049},{"$f":"IF(D471=\"n/a\",D447,IFERROR(IF((OFFSET($C447,0,$A447))<0,\nMIN(0,D447-(OFFSET($C447,0,$A447)/(OFFSET($C442,-$A446,$A447)))),\nMAX(0,D447-(OFFSET($C447,0,$A447)/(OFFSET($C442,-$A446,$A447))))),0))","v":1.5678388783815274},1.5276378814999498,1.4874368846183723,1.4472358877367948,1.4070348908552173,1.3668338939736397,1.3266328970920622,1.2864319002104847,1.2462309033289072,1.2060299064473297,1.1658289095657521,1.1256279126841746,1.0854269158025971,1.0452259189210196,1.005024922039442,0.96482392515786441,0.92462292827628678,0.88442193139470915,0.84422093451313152]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E441","v":6.8233766637122963},{"$f":"IF(E472=\"n/a\",E448,IFERROR(IF((OFFSET($C448,0,$A448))<0,\nMIN(0,E448-(OFFSET($C448,0,$A448)/(OFFSET($C443,-$A447,$A448)))),\nMAX(0,E448-(OFFSET($C448,0,$A448)/(OFFSET($C443,-$A447,$A448))))),0))","v":6.6527922471194891},6.4822078305266819,6.3116234139338747,6.1410389973410675,5.9704545807482603,5.7998701641554531,5.6292857475626459,5.4587013309698387,5.2881169143770315,5.1175324977842243,4.946948081191417,4.7763636645986098,4.6057792480058026,4.4351948314129954,4.2646104148201882,4.094025998227381,3.9234415816345738,3.7528571650417666]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F441","v":2.2807271049494613},{"$f":"IF(F473=\"n/a\",F449,IFERROR(IF((OFFSET($C449,0,$A449))<0,\nMIN(0,F449-(OFFSET($C449,0,$A449)/(OFFSET($C444,-$A448,$A449)))),\nMAX(0,F449-(OFFSET($C449,0,$A449)/(OFFSET($C444,-$A448,$A449))))),0))","v":2.2237089273257249},2.1666907497019885,2.1096725720782521,2.0526543944545157,1.9956362168307791,1.9386180392070425,1.8815998615833058,1.8245816839595692,1.7675635063358326,1.710545328712096,1.6535271510883593,1.5965089734646227,1.5394907958408861,1.4824726182171495,1.4254544405934129,1.3684362629696762,1.3114180853459396]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G441","v":0.81577999999999995},{"$f":"IF(G474=\"n/a\",G450,IFERROR(IF((OFFSET($C450,0,$A450))<0,\nMIN(0,G450-(OFFSET($C450,0,$A450)/(OFFSET($C445,-$A449,$A450)))),\nMAX(0,G450-(OFFSET($C450,0,$A450)/(OFFSET($C445,-$A449,$A450))))),0))","v":0.79538549999999997},0.77499099999999999,0.7545965,0.73420200000000002,0.71380750000000004,0.69341300000000006,0.67301850000000008,0.65262400000000009,0.63222950000000011,0.61183500000000013,0.59144050000000015,0.57104600000000016,0.55065150000000018,0.5302570000000002,0.50986250000000022,0.48946800000000024]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H441","v":9.1430348000856583},{"$f":"IF(H475=\"n/a\",H451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,H451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,H451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":8.9144589300835175},8.6858830600813768,8.457307190079236,8.2287313200770953,8.0001554500749545,7.7715795800728129,7.5430037100706713,7.3144278400685296,7.085851970066388,6.8572761000642464,6.6287002300621047,6.4001243600599631,6.1715484900578215,5.9429726200556798,5.7143967500535382]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I441","v":0},{"$f":"IF(I476=\"n/a\",I452,IFERROR(IF((OFFSET($C452,0,$A452))<0,\nMIN(0,I452-(OFFSET($C452,0,$A452)/(OFFSET($C447,-$A451,$A452)))),\nMAX(0,I452-(OFFSET($C452,0,$A452)/(OFFSET($C447,-$A451,$A452))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J441","v":0},{"$f":"IF(J477=\"n/a\",J453,IFERROR(IF((OFFSET($C453,0,$A453))<0,\nMIN(0,J453-(OFFSET($C453,0,$A453)/(OFFSET($C448,-$A452,$A453)))),\nMAX(0,J453-(OFFSET($C453,0,$A453)/(OFFSET($C448,-$A452,$A453))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K441","v":0},{"$f":"IF(K478=\"n/a\",K454,IFERROR(IF((OFFSET($C454,0,$A454))<0,\nMIN(0,K454-(OFFSET($C454,0,$A454)/(OFFSET($C449,-$A453,$A454)))),\nMAX(0,K454-(OFFSET($C454,0,$A454)/(OFFSET($C449,-$A453,$A454))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L441","v":0},{"$f":"IF(L479=\"n/a\",L455,IFERROR(IF((OFFSET($C455,0,$A455))<0,\nMIN(0,L455-(OFFSET($C455,0,$A455)/(OFFSET($C450,-$A454,$A455)))),\nMAX(0,L455-(OFFSET($C455,0,$A455)/(OFFSET($C450,-$A454,$A455))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M441","v":0},{"$f":"IF(M480=\"n/a\",M456,IFERROR(IF((OFFSET($C456,0,$A456))<0,\nMIN(0,M456-(OFFSET($C456,0,$A456)/(OFFSET($C451,-$A455,$A456)))),\nMAX(0,M456-(OFFSET($C456,0,$A456)/(OFFSET($C451,-$A455,$A456))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N441","v":0},{"$f":"IF(N481=\"n/a\",N457,IFERROR(IF((OFFSET($C457,0,$A457))<0,\nMIN(0,N457-(OFFSET($C457,0,$A457)/(OFFSET($C452,-$A456,$A457)))),\nMAX(0,N457-(OFFSET($C457,0,$A457)/(OFFSET($C452,-$A456,$A457))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O441","v":0},{"$f":"IF(O482=\"n/a\",O458,IFERROR(IF((OFFSET($C458,0,$A458))<0,\nMIN(0,O458-(OFFSET($C458,0,$A458)/(OFFSET($C453,-$A457,$A458)))),\nMAX(0,O458-(OFFSET($C458,0,$A458)/(OFFSET($C453,-$A457,$A458))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P441","v":0},{"$f":"IF(P483=\"n/a\",P459,IFERROR(IF((OFFSET($C459,0,$A459))<0,\nMIN(0,P459-(OFFSET($C459,0,$A459)/(OFFSET($C454,-$A458,$A459)))),\nMAX(0,P459-(OFFSET($C459,0,$A459)/(OFFSET($C454,-$A458,$A459))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q441","v":0},{"$f":"IF(Q484=\"n/a\",Q460,IFERROR(IF((OFFSET($C460,0,$A460))<0,\nMIN(0,Q460-(OFFSET($C460,0,$A460)/(OFFSET($C455,-$A459,$A460)))),\nMAX(0,Q460-(OFFSET($C460,0,$A460)/(OFFSET($C455,-$A459,$A460))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R441","v":0},{"$f":"IF(R485=\"n/a\",R461,IFERROR(IF((OFFSET($C461,0,$A461))<0,\nMIN(0,R461-(OFFSET($C461,0,$A461)/(OFFSET($C456,-$A460,$A461)))),\nMAX(0,R461-(OFFSET($C461,0,$A461)/(OFFSET($C456,-$A460,$A461))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S441","v":0},{"$f":"IF(S486=\"n/a\",S462,IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,S462-(OFFSET($C462,0,$A462)/(OFFSET($C457,-$A461,$A462)))),\nMAX(0,S462-(OFFSET($C462,0,$A462)/(OFFSET($C457,-$A461,$A462))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T441","v":0},{"$f":"IF(T487=\"n/a\",T463,IFERROR(IF((OFFSET($C463,0,$A463))<0,\nMIN(0,T463-(OFFSET($C463,0,$A463)/(OFFSET($C458,-$A462,$A463)))),\nMAX(0,T463-(OFFSET($C463,0,$A463)/(OFFSET($C458,-$A462,$A463))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U441","v":0},{"$f":"IF(U488=\"n/a\",U464,IFERROR(IF((OFFSET($C464,0,$A464))<0,\nMIN(0,U464-(OFFSET($C464,0,$A464)/(OFFSET($C459,-$A463,$A464)))),\nMAX(0,U464-(OFFSET($C464,0,$A464)/(OFFSET($C459,-$A463,$A464))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V441","v":0},{"$f":"IF(V489=\"n/a\",V465,IFERROR(IF((OFFSET($C465,0,$A465))<0,\nMIN(0,V465-(OFFSET($C465,0,$A465)/(OFFSET($C460,-$A464,$A465)))),\nMAX(0,V465-(OFFSET($C465,0,$A465)/(OFFSET($C460,-$A464,$A465))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W441","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C469<1,D443=0),0,\nIF(D443=0,C469-1,\nIF(C469<1,D444,\n(((C469-1)*(C445-(C445/(C469))))+(D443*D444))/(D445))))","v":0},{"$f":"IF(AND(D469<1,E443=0),0,\nIF(E443=0,D469-1,\nIF(D469<1,E444,\n(((D469-1)*(D445-(D445/(D469))))+(E443*E444))/(E445))))","v":0},{"$f":"IF(AND(E469<1,F443=0),0,\nIF(F443=0,E469-1,\nIF(E469<1,F444,\n(((E469-1)*(E445-(E445/(E469))))+(F443*F444))/(F445))))","v":0},{"$f":"IF(AND(F469<1,G443=0),0,\nIF(G443=0,F469-1,\nIF(F469<1,G444,\n(((F469-1)*(F445-(F445/(F469))))+(G443*G444))/(G445))))","v":0},{"$f":"IF(AND(G469<1,H443=0),0,\nIF(H443=0,G469-1,\nIF(G469<1,H444,\n(((G469-1)*(G445-(G445/(G469))))+(H443*H444))/(H445))))","v":0},{"$f":"IF(AND(H469<1,I443=0),0,\nIF(I443=0,H469-1,\nIF(H469<1,I444,\n(((H469-1)*(H445-(H445/(H469))))+(I443*I444))/(I445))))","v":0},{"$f":"IF(AND(I469<1,J443=0),0,\nIF(J443=0,I469-1,\nIF(I469<1,J444,\n(((I469-1)*(I445-(I445/(I469))))+(J443*J444))/(J445))))","v":0},{"$f":"IF(AND(J469<1,K443=0),0,\nIF(K443=0,J469-1,\nIF(J469<1,K444,\n(((J469-1)*(J445-(J445/(J469))))+(K443*K444))/(K445))))","v":0},{"$f":"IF(AND(K469<1,L443=0),0,\nIF(L443=0,K469-1,\nIF(K469<1,L444,\n(((K469-1)*(K445-(K445/(K469))))+(L443*L444))/(L445))))","v":0},{"$f":"IF(AND(L469<1,M443=0),0,\nIF(M443=0,L469-1,\nIF(L469<1,M444,\n(((L469-1)*(L445-(L445/(L469))))+(M443*M444))/(M445))))","v":0},{"$f":"IF(AND(M469<1,N443=0),0,\nIF(N443=0,M469-1,\nIF(M469<1,N444,\n(((M469-1)*(M445-(M445/(M469))))+(N443*N444))/(N445))))","v":0},{"$f":"IF(AND(N469<1,O443=0),0,\nIF(O443=0,N469-1,\nIF(N469<1,O444,\n(((N469-1)*(N445-(N445/(N469))))+(O443*O444))/(O445))))","v":0},{"$f":"IF(AND(O469<1,P443=0),0,\nIF(P443=0,O469-1,\nIF(O469<1,P444,\n(((O469-1)*(O445-(O445/(O469))))+(P443*P444))/(P445))))","v":0},{"$f":"IF(AND(P469<1,Q443=0),0,\nIF(Q443=0,P469-1,\nIF(P469<1,Q444,\n(((P469-1)*(P445-(P445/(P469))))+(Q443*Q444))/(Q445))))","v":0},{"$f":"IF(AND(Q469<1,R443=0),0,\nIF(R443=0,Q469-1,\nIF(Q469<1,R444,\n(((Q469-1)*(Q445-(Q445/(Q469))))+(R443*R444))/(R445))))","v":0},{"$f":"IF(AND(R469<1,S443=0),0,\nIF(S443=0,R469-1,\nIF(R469<1,S444,\n(((R469-1)*(R445-(R445/(R469))))+(S443*S444))/(S445))))","v":0},{"$f":"IF(AND(S469<1,T443=0),0,\nIF(T443=0,S469-1,\nIF(S469<1,T444,\n(((S469-1)*(S445-(S445/(S469))))+(T443*T444))/(T445))))","v":0},{"$f":"IF(AND(T469<1,U443=0),0,\nIF(U443=0,T469-1,\nIF(T469<1,U444,\n(((T469-1)*(T445-(T445/(T469))))+(U443*U444))/(U445))))","v":0},{"$f":"IF(AND(U469<1,V443=0),0,\nIF(V443=0,U469-1,\nIF(U469<1,V444,\n(((U469-1)*(U445-(U445/(U469))))+(V443*V444))/(V445))))","v":0},{"$f":"IF(AND(V469<1,W443=0),0,\nIF(W443=0,V469-1,\nIF(V469<1,W444,\n(((V469-1)*(V445-(V445/(V469))))+(W443*W444))/(W445))))","v":0}]
[null,"RL Start TAB",{"$f":"C442","v":"n/a"},{"$f":"IF(C470=\"n/a\",\"n/a\",MAX(0,C470-1))","v":"n/a"},{"$f":"IF(D470=\"n/a\",\"n/a\",MAX(0,D470-1))","v":"n/a"},{"$f":"IF(E470=\"n/a\",\"n/a\",MAX(0,E470-1))","v":"n/a"},{"$f":"IF(F470=\"n/a\",\"n/a\",MAX(0,F470-1))","v":"n/a"},{"$f":"IF(G470=\"n/a\",\"n/a\",MAX(0,G470-1))","v":"n/a"},{"$f":"IF(H470=\"n/a\",\"n/a\",MAX(0,H470-1))","v":"n/a"},{"$f":"IF(I470=\"n/a\",\"n/a\",MAX(0,I470-1))","v":"n/a"},{"$f":"IF(J470=\"n/a\",\"n/a\",MAX(0,J470-1))","v":"n/a"},{"$f":"IF(K470=\"n/a\",\"n/a\",MAX(0,K470-1))","v":"n/a"},{"$f":"IF(L470=\"n/a\",\"n/a\",MAX(0,L470-1))","v":"n/a"},{"$f":"IF(M470=\"n/a\",\"n/a\",MAX(0,M470-1))","v":"n/a"},{"$f":"IF(N470=\"n/a\",\"n/a\",MAX(0,N470-1))","v":"n/a"},{"$f":"IF(O470=\"n/a\",\"n/a\",MAX(0,O470-1))","v":"n/a"},{"$f":"IF(P470=\"n/a\",\"n/a\",MAX(0,P470-1))","v":"n/a"},{"$f":"IF(Q470=\"n/a\",\"n/a\",MAX(0,Q470-1))","v":"n/a"},{"$f":"IF(R470=\"n/a\",\"n/a\",MAX(0,R470-1))","v":"n/a"},{"$f":"IF(S470=\"n/a\",\"n/a\",MAX(0,S470-1))","v":"n/a"},{"$f":"IF(T470=\"n/a\",\"n/a\",MAX(0,T470-1))","v":"n/a"},{"$f":"IF(U470=\"n/a\",\"n/a\",MAX(0,U470-1))","v":"n/a"},{"$f":"IF(V470=\"n/a\",\"n/a\",MAX(0,V470-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A447)","v":"RL Capex 2020-21"},null,{"$f":"D442","v":39.999999999999993},38.999999999999993,37.999999999999993,36.999999999999993,35.999999999999993,34.999999999999993,33.999999999999993,32.999999999999993,31.999999999999993,30.999999999999993,29.999999999999993,28.999999999999993,27.999999999999993,26.999999999999993,25.999999999999993,24.999999999999993,23.999999999999993,22.999999999999993,21.999999999999993,20.999999999999993]
[null,"RL Capex 2021-22",null,null,{"$f":"E442","v":39.999999999999993},38.999999999999993,37.999999999999993,36.999999999999993,35.999999999999993,34.999999999999993,33.999999999999993,32.999999999999993,31.999999999999993,30.999999999999993,29.999999999999993,28.999999999999993,27.999999999999993,26.999999999999993,25.999999999999993,24.999999999999993,23.999999999999993,22.999999999999993,21.999999999999993]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F442","v":39.999999999999993},38.999999999999993,37.999999999999993,36.999999999999993,35.999999999999993,34.999999999999993,33.999999999999993,32.999999999999993,31.999999999999993,30.999999999999993,29.999999999999993,28.999999999999993,27.999999999999993,26.999999999999993,25.999999999999993,24.999999999999993,23.999999999999993,22.999999999999993]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G442","v":39.999999999999993},38.999999999999993,37.999999999999993,36.999999999999993,35.999999999999993,34.999999999999993,33.999999999999993,32.999999999999993,31.999999999999993,30.999999999999993,29.999999999999993,28.999999999999993,27.999999999999993,26.999999999999993,25.999999999999993,24.999999999999993,23.999999999999993]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H442","v":39.999999999999993},38.999999999999993,37.999999999999993,36.999999999999993,35.999999999999993,34.999999999999993,33.999999999999993,32.999999999999993,31.999999999999993,30.999999999999993,29.999999999999993,28.999999999999993,27.999999999999993,26.999999999999993,25.999999999999993,24.999999999999993]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I442","v":39.999999999999993},38.999999999999993,37.999999999999993,36.999999999999993,35.999999999999993,34.999999999999993,33.999999999999993,32.999999999999993,31.999999999999993,30.999999999999993,29.999999999999993,28.999999999999993,27.999999999999993,26.999999999999993,25.999999999999993]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J442","v":39.999999999999993},38.999999999999993,37.999999999999993,36.999999999999993,35.999999999999993,34.999999999999993,33.999999999999993,32.999999999999993,31.999999999999993,30.999999999999993,29.999999999999993,28.999999999999993,27.999999999999993,26.999999999999993]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K442","v":39.999999999999993},38.999999999999993,37.999999999999993,36.999999999999993,35.999999999999993,34.999999999999993,33.999999999999993,32.999999999999993,31.999999999999993,30.999999999999993,29.999999999999993,28.999999999999993,27.999999999999993]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L442","v":39.999999999999993},38.999999999999993,37.999999999999993,36.999999999999993,35.999999999999993,34.999999999999993,33.999999999999993,32.999999999999993,31.999999999999993,30.999999999999993,29.999999999999993,28.999999999999993]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M442","v":39.999999999999993},38.999999999999993,37.999999999999993,36.999999999999993,35.999999999999993,34.999999999999993,33.999999999999993,32.999999999999993,31.999999999999993,30.999999999999993,29.999999999999993]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N442","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O442","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P442","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q442","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R442","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S442","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T442","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U442","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V442","v":0},{"$f":"IF(V489=\"n/a\",\"n/a\",MAX(0,V489-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W442","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C442<>\"n/a\",C442<>\"n/a\"),IF(SUM(C445:C467)=0,0,IF((SUMPRODUCT(C445:C467,C469:C491)/SUM(C445:C467))<0,1,(SUMPRODUCT(C445:C467,C469:C491)/SUM(C445:C467)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C442<>\"n/a\",D442<>\"n/a\"),IF(SUM(D445:D467)=0,0,IF((SUMPRODUCT(D445:D467,D469:D491)/SUM(D445:D467))<0,1,(SUMPRODUCT(D445:D467,D469:D491)/SUM(D445:D467)))),\"n/a\"))","v":0.28558670007280168},{"$f":"(IF(OR($C442<>\"n/a\",E442<>\"n/a\"),IF(SUM(E445:E467)=0,0,IF((SUMPRODUCT(E445:E467,E469:E491)/SUM(E445:E467))<0,1,(SUMPRODUCT(E445:E467,E469:E491)/SUM(E445:E467)))),\"n/a\"))","v":1.4399454480928044},1.7461529734704726,1.7931204013451136,3.1407083802422946,2.9860026329334941,2.8349003394517673,2.6874245910737189,2.5435986767930929,2.4034460854414852,2.2669905078364048,2.1342558389571149,2.0052661801486416,1.8800458413544134,1.7586193433779429,1.6410114201739932,1.527247021169694,1.417351313616048,1.311349684970301,1.2092677453096488]
[]
["Asset Class 10",{"$f":"VLOOKUP($A494,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Distribution Transformers"}]
[{"$f":"VALUE(REPLACE(A494,1,12,\"\"))","v":10},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A495,0),\"enter input\")","v":993.40914419992055},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A495,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A495,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":74.992808303335991},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A495,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A495,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":87.585680144393365},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A495,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A495,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":81.695080924301223},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A495,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A495,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":137.09542200000001},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A495,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A495,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":156.89200410648391},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A495,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A495,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A495,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A495,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A495,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A495,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A495,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A495,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A495,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A495,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A495,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A495,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A495,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A495,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A495,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A495,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A495,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A495,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A495,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A495,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A495,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A495,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A495,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A495,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A495,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A495,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A495,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A495,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A495,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A495,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A495,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A495,1,1))))","v":40},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A495,1,1))))","v":40},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A495,1,1))))","v":40},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A495,1,1))))","v":40},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A495,1,1))))","v":40},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A495,1,1))))","v":40},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A495,1,1))))","v":40},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A495,1,1))))","v":40},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A495,1,1))))","v":40},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A495,1,1))))","v":40},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A495,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A495,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A495,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A495,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A495,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A495,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A495,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A495,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A495,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A495,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A495,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A495,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A495,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D497=0,C499=0),0,\nIF(AND(D497<>0,C499=0),D497,\nIF(AND(D498<>0,C499<>0),(C499-(C499/C523))+D497,\nIF(C523<1,0,(C499-(C499/C523))))))","v":0},{"$f":"IF(AND(E497=0,D499=0),0,\nIF(AND(E497<>0,D499=0),E497,\nIF(AND(E498<>0,D499<>0),(D499-(D499/D523))+E497,\nIF(D523<1,0,(D499-(D499/D523))))))","v":0},{"$f":"IF(AND(F497=0,E499=0),0,\nIF(AND(F497<>0,E499=0),F497,\nIF(AND(F498<>0,E499<>0),(E499-(E499/E523))+F497,\nIF(E523<1,0,(E499-(E499/E523))))))","v":0},{"$f":"IF(AND(G497=0,F499=0),0,\nIF(AND(G497<>0,F499=0),G497,\nIF(AND(G498<>0,F499<>0),(F499-(F499/F523))+G497,\nIF(F523<1,0,(F499-(F499/F523))))))","v":0},{"$f":"IF(AND(H497=0,G499=0),0,\nIF(AND(H497<>0,G499=0),H497,\nIF(AND(H498<>0,G499<>0),(G499-(G499/G523))+H497,\nIF(G523<1,0,(G499-(G499/G523))))))","v":0},{"$f":"IF(AND(I497=0,H499=0),0,\nIF(AND(I497<>0,H499=0),I497,\nIF(AND(I498<>0,H499<>0),(H499-(H499/H523))+I497,\nIF(H523<1,0,(H499-(H499/H523))))))","v":0},{"$f":"IF(AND(J497=0,I499=0),0,\nIF(AND(J497<>0,I499=0),J497,\nIF(AND(J498<>0,I499<>0),(I499-(I499/I523))+J497,\nIF(I523<1,0,(I499-(I499/I523))))))","v":0},{"$f":"IF(AND(K497=0,J499=0),0,\nIF(AND(K497<>0,J499=0),K497,\nIF(AND(K498<>0,J499<>0),(J499-(J499/J523))+K497,\nIF(J523<1,0,(J499-(J499/J523))))))","v":0},{"$f":"IF(AND(L497=0,K499=0),0,\nIF(AND(L497<>0,K499=0),L497,\nIF(AND(L498<>0,K499<>0),(K499-(K499/K523))+L497,\nIF(K523<1,0,(K499-(K499/K523))))))","v":0},{"$f":"IF(AND(M497=0,L499=0),0,\nIF(AND(M497<>0,L499=0),M497,\nIF(AND(M498<>0,L499<>0),(L499-(L499/L523))+M497,\nIF(L523<1,0,(L499-(L499/L523))))))","v":0},{"$f":"IF(AND(N497=0,M499=0),0,\nIF(AND(N497<>0,M499=0),N497,\nIF(AND(N498<>0,M499<>0),(M499-(M499/M523))+N497,\nIF(M523<1,0,(M499-(M499/M523))))))","v":0},{"$f":"IF(AND(O497=0,N499=0),0,\nIF(AND(O497<>0,N499=0),O497,\nIF(AND(O498<>0,N499<>0),(N499-(N499/N523))+O497,\nIF(N523<1,0,(N499-(N499/N523))))))","v":0},{"$f":"IF(AND(P497=0,O499=0),0,\nIF(AND(P497<>0,O499=0),P497,\nIF(AND(P498<>0,O499<>0),(O499-(O499/O523))+P497,\nIF(O523<1,0,(O499-(O499/O523))))))","v":0},{"$f":"IF(AND(Q497=0,P499=0),0,\nIF(AND(Q497<>0,P499=0),Q497,\nIF(AND(Q498<>0,P499<>0),(P499-(P499/P523))+Q497,\nIF(P523<1,0,(P499-(P499/P523))))))","v":0},{"$f":"IF(AND(R497=0,Q499=0),0,\nIF(AND(R497<>0,Q499=0),R497,\nIF(AND(R498<>0,Q499<>0),(Q499-(Q499/Q523))+R497,\nIF(Q523<1,0,(Q499-(Q499/Q523))))))","v":0},{"$f":"IF(AND(S497=0,R499=0),0,\nIF(AND(S497<>0,R499=0),S497,\nIF(AND(S498<>0,R499<>0),(R499-(R499/R523))+S497,\nIF(R523<1,0,(R499-(R499/R523))))))","v":0},{"$f":"IF(AND(T497=0,S499=0),0,\nIF(AND(T497<>0,S499=0),T497,\nIF(AND(T498<>0,S499<>0),(S499-(S499/S523))+T497,\nIF(S523<1,0,(S499-(S499/S523))))))","v":0},{"$f":"IF(AND(U497=0,T499=0),0,\nIF(AND(U497<>0,T499=0),U497,\nIF(AND(U498<>0,T499<>0),(T499-(T499/T523))+U497,\nIF(T523<1,0,(T499-(T499/T523))))))","v":0},{"$f":"IF(AND(V497=0,U499=0),0,\nIF(AND(V497<>0,U499=0),V497,\nIF(AND(V498<>0,U499<>0),(U499-(U499/U523))+V497,\nIF(U523<1,0,(U499-(U499/U523))))))","v":0},{"$f":"IF(AND(W497=0,V499=0),0,\nIF(AND(W497<>0,V499=0),W497,\nIF(AND(W498<>0,V499<>0),(V499-(V499/V523))+W497,\nIF(V523<1,0,(V499-(V499/V523))))))","v":0}]
[{"$f":"A499+1","v":0},"Depreciated starting TAB",{"$f":"C495","v":993.40914419992055},{"$f":"IF(C524=\"n/a\",C500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,C500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,C500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":993.40914419992055},{"$f":"IF(D524=\"n/a\",D500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,D500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,D500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":993.40914419992055},{"$f":"IF(E524=\"n/a\",E500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,E500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,E500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":993.40914419992055},{"$f":"IF(F524=\"n/a\",F500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,F500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,F500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":993.40914419992055},{"$f":"IF(G524=\"n/a\",G500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,G500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,G500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":993.40914419992055},{"$f":"IF(H524=\"n/a\",H500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,H500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,H500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":993.40914419992055},{"$f":"IF(I524=\"n/a\",I500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,I500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,I500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":993.40914419992055},{"$f":"IF(J524=\"n/a\",J500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,J500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,J500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":993.40914419992055},{"$f":"IF(K524=\"n/a\",K500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,K500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,K500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":993.40914419992055},{"$f":"IF(L524=\"n/a\",L500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,L500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,L500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":993.40914419992055},{"$f":"IF(M524=\"n/a\",M500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,M500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,M500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":993.40914419992055},{"$f":"IF(N524=\"n/a\",N500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,N500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,N500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":993.40914419992055},{"$f":"IF(O524=\"n/a\",O500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,O500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,O500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":993.40914419992055},{"$f":"IF(P524=\"n/a\",P500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,P500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,P500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":993.40914419992055},{"$f":"IF(Q524=\"n/a\",Q500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,Q500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,Q500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":993.40914419992055},{"$f":"IF(R524=\"n/a\",R500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,R500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,R500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":993.40914419992055},{"$f":"IF(S524=\"n/a\",S500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,S500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,S500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":993.40914419992055},{"$f":"IF(T524=\"n/a\",T500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,T500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,T500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":993.40914419992055},{"$f":"IF(U524=\"n/a\",U500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,U500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,U500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":993.40914419992055},{"$f":"IF(V524=\"n/a\",V500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,V500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,V500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":993.40914419992055}]
[{"$f":"A500+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A501)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D495","v":74.992808303335991},{"$f":"IF(D525=\"n/a\",D501,IFERROR(IF((OFFSET($C501,0,$A501))<0,\nMIN(0,D501-(OFFSET($C501,0,$A501)/(OFFSET($C496,-$A500,$A501)))),\nMAX(0,D501-(OFFSET($C501,0,$A501)/(OFFSET($C496,-$A500,$A501))))),0))","v":73.117988095752594},71.243167888169197,69.368347680585799,67.493527473002402,65.618707265419005,63.743887057835607,61.86906685025221,59.994246642668813,58.119426435085416,56.244606227502018,54.369786019918621,52.494965812335224,50.620145604751826,48.745325397168429,46.870505189585032,44.995684982001634,43.120864774418237,41.24604456683484,39.371224359251443]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E495","v":87.585680144393365},{"$f":"IF(E526=\"n/a\",E502,IFERROR(IF((OFFSET($C502,0,$A502))<0,\nMIN(0,E502-(OFFSET($C502,0,$A502)/(OFFSET($C497,-$A501,$A502)))),\nMAX(0,E502-(OFFSET($C502,0,$A502)/(OFFSET($C497,-$A501,$A502))))),0))","v":85.396038140783531},83.206396137173698,81.016754133563865,78.827112129954031,76.637470126344198,74.447828122734364,72.258186119124531,70.068544115514698,67.878902111904864,65.689260108295031,63.499618104685197,61.309976101075364,59.12033409746553,56.930692093855697,54.741050090245864,52.55140808663603,50.361766083026197,48.172124079416363]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F495","v":81.695080924301223},{"$f":"IF(F527=\"n/a\",F503,IFERROR(IF((OFFSET($C503,0,$A503))<0,\nMIN(0,F503-(OFFSET($C503,0,$A503)/(OFFSET($C498,-$A502,$A503)))),\nMAX(0,F503-(OFFSET($C503,0,$A503)/(OFFSET($C498,-$A502,$A503))))),0))","v":79.652703901193689},77.610326878086155,75.567949854978622,73.525572831871088,71.483195808763554,69.44081878565602,67.398441762548487,65.356064739440953,63.313687716333419,61.271310693225885,59.228933670118352,57.186556647010818,55.144179623903284,53.10180260079575,51.059425577688216,49.017048554580683,46.974671531473149]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G495","v":137.09542200000001},{"$f":"IF(G528=\"n/a\",G504,IFERROR(IF((OFFSET($C504,0,$A504))<0,\nMIN(0,G504-(OFFSET($C504,0,$A504)/(OFFSET($C499,-$A503,$A504)))),\nMAX(0,G504-(OFFSET($C504,0,$A504)/(OFFSET($C499,-$A503,$A504))))),0))","v":133.66803645000002},130.24065090000002,126.81326535000002,123.38587980000003,119.95849425000003,116.53110870000003,113.10372315000004,109.67633760000004,106.24895205000004,102.82156650000005,99.394180950000049,95.966795400000052,92.539409850000055,89.112024300000058,85.684638750000062,82.257253200000065]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H495","v":156.89200410648391},{"$f":"IF(H529=\"n/a\",H505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,H505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,H505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":152.96970400382182},149.04740390115973,145.12510379849763,141.20280369583554,137.28050359317345,133.35820349051136,129.43590338784927,125.51360328518717,121.59130318252508,117.66900307986299,113.7467029772009,109.82440287453881,105.90210277187671,101.97980266921462,98.057502566552529]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I495","v":0},{"$f":"IF(I530=\"n/a\",I506,IFERROR(IF((OFFSET($C506,0,$A506))<0,\nMIN(0,I506-(OFFSET($C506,0,$A506)/(OFFSET($C501,-$A505,$A506)))),\nMAX(0,I506-(OFFSET($C506,0,$A506)/(OFFSET($C501,-$A505,$A506))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J495","v":0},{"$f":"IF(J531=\"n/a\",J507,IFERROR(IF((OFFSET($C507,0,$A507))<0,\nMIN(0,J507-(OFFSET($C507,0,$A507)/(OFFSET($C502,-$A506,$A507)))),\nMAX(0,J507-(OFFSET($C507,0,$A507)/(OFFSET($C502,-$A506,$A507))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K495","v":0},{"$f":"IF(K532=\"n/a\",K508,IFERROR(IF((OFFSET($C508,0,$A508))<0,\nMIN(0,K508-(OFFSET($C508,0,$A508)/(OFFSET($C503,-$A507,$A508)))),\nMAX(0,K508-(OFFSET($C508,0,$A508)/(OFFSET($C503,-$A507,$A508))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L495","v":0},{"$f":"IF(L533=\"n/a\",L509,IFERROR(IF((OFFSET($C509,0,$A509))<0,\nMIN(0,L509-(OFFSET($C509,0,$A509)/(OFFSET($C504,-$A508,$A509)))),\nMAX(0,L509-(OFFSET($C509,0,$A509)/(OFFSET($C504,-$A508,$A509))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M495","v":0},{"$f":"IF(M534=\"n/a\",M510,IFERROR(IF((OFFSET($C510,0,$A510))<0,\nMIN(0,M510-(OFFSET($C510,0,$A510)/(OFFSET($C505,-$A509,$A510)))),\nMAX(0,M510-(OFFSET($C510,0,$A510)/(OFFSET($C505,-$A509,$A510))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N495","v":0},{"$f":"IF(N535=\"n/a\",N511,IFERROR(IF((OFFSET($C511,0,$A511))<0,\nMIN(0,N511-(OFFSET($C511,0,$A511)/(OFFSET($C506,-$A510,$A511)))),\nMAX(0,N511-(OFFSET($C511,0,$A511)/(OFFSET($C506,-$A510,$A511))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O495","v":0},{"$f":"IF(O536=\"n/a\",O512,IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,O512-(OFFSET($C512,0,$A512)/(OFFSET($C507,-$A511,$A512)))),\nMAX(0,O512-(OFFSET($C512,0,$A512)/(OFFSET($C507,-$A511,$A512))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P495","v":0},{"$f":"IF(P537=\"n/a\",P513,IFERROR(IF((OFFSET($C513,0,$A513))<0,\nMIN(0,P513-(OFFSET($C513,0,$A513)/(OFFSET($C508,-$A512,$A513)))),\nMAX(0,P513-(OFFSET($C513,0,$A513)/(OFFSET($C508,-$A512,$A513))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q495","v":0},{"$f":"IF(Q538=\"n/a\",Q514,IFERROR(IF((OFFSET($C514,0,$A514))<0,\nMIN(0,Q514-(OFFSET($C514,0,$A514)/(OFFSET($C509,-$A513,$A514)))),\nMAX(0,Q514-(OFFSET($C514,0,$A514)/(OFFSET($C509,-$A513,$A514))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R495","v":0},{"$f":"IF(R539=\"n/a\",R515,IFERROR(IF((OFFSET($C515,0,$A515))<0,\nMIN(0,R515-(OFFSET($C515,0,$A515)/(OFFSET($C510,-$A514,$A515)))),\nMAX(0,R515-(OFFSET($C515,0,$A515)/(OFFSET($C510,-$A514,$A515))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S495","v":0},{"$f":"IF(S540=\"n/a\",S516,IFERROR(IF((OFFSET($C516,0,$A516))<0,\nMIN(0,S516-(OFFSET($C516,0,$A516)/(OFFSET($C511,-$A515,$A516)))),\nMAX(0,S516-(OFFSET($C516,0,$A516)/(OFFSET($C511,-$A515,$A516))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T495","v":0},{"$f":"IF(T541=\"n/a\",T517,IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,T517-(OFFSET($C517,0,$A517)/(OFFSET($C512,-$A516,$A517)))),\nMAX(0,T517-(OFFSET($C517,0,$A517)/(OFFSET($C512,-$A516,$A517))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U495","v":0},{"$f":"IF(U542=\"n/a\",U518,IFERROR(IF((OFFSET($C518,0,$A518))<0,\nMIN(0,U518-(OFFSET($C518,0,$A518)/(OFFSET($C513,-$A517,$A518)))),\nMAX(0,U518-(OFFSET($C518,0,$A518)/(OFFSET($C513,-$A517,$A518))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V495","v":0},{"$f":"IF(V543=\"n/a\",V519,IFERROR(IF((OFFSET($C519,0,$A519))<0,\nMIN(0,V519-(OFFSET($C519,0,$A519)/(OFFSET($C514,-$A518,$A519)))),\nMAX(0,V519-(OFFSET($C519,0,$A519)/(OFFSET($C514,-$A518,$A519))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W495","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C523<1,D497=0),0,\nIF(D497=0,C523-1,\nIF(C523<1,D498,\n(((C523-1)*(C499-(C499/(C523))))+(D497*D498))/(D499))))","v":0},{"$f":"IF(AND(D523<1,E497=0),0,\nIF(E497=0,D523-1,\nIF(D523<1,E498,\n(((D523-1)*(D499-(D499/(D523))))+(E497*E498))/(E499))))","v":0},{"$f":"IF(AND(E523<1,F497=0),0,\nIF(F497=0,E523-1,\nIF(E523<1,F498,\n(((E523-1)*(E499-(E499/(E523))))+(F497*F498))/(F499))))","v":0},{"$f":"IF(AND(F523<1,G497=0),0,\nIF(G497=0,F523-1,\nIF(F523<1,G498,\n(((F523-1)*(F499-(F499/(F523))))+(G497*G498))/(G499))))","v":0},{"$f":"IF(AND(G523<1,H497=0),0,\nIF(H497=0,G523-1,\nIF(G523<1,H498,\n(((G523-1)*(G499-(G499/(G523))))+(H497*H498))/(H499))))","v":0},{"$f":"IF(AND(H523<1,I497=0),0,\nIF(I497=0,H523-1,\nIF(H523<1,I498,\n(((H523-1)*(H499-(H499/(H523))))+(I497*I498))/(I499))))","v":0},{"$f":"IF(AND(I523<1,J497=0),0,\nIF(J497=0,I523-1,\nIF(I523<1,J498,\n(((I523-1)*(I499-(I499/(I523))))+(J497*J498))/(J499))))","v":0},{"$f":"IF(AND(J523<1,K497=0),0,\nIF(K497=0,J523-1,\nIF(J523<1,K498,\n(((J523-1)*(J499-(J499/(J523))))+(K497*K498))/(K499))))","v":0},{"$f":"IF(AND(K523<1,L497=0),0,\nIF(L497=0,K523-1,\nIF(K523<1,L498,\n(((K523-1)*(K499-(K499/(K523))))+(L497*L498))/(L499))))","v":0},{"$f":"IF(AND(L523<1,M497=0),0,\nIF(M497=0,L523-1,\nIF(L523<1,M498,\n(((L523-1)*(L499-(L499/(L523))))+(M497*M498))/(M499))))","v":0},{"$f":"IF(AND(M523<1,N497=0),0,\nIF(N497=0,M523-1,\nIF(M523<1,N498,\n(((M523-1)*(M499-(M499/(M523))))+(N497*N498))/(N499))))","v":0},{"$f":"IF(AND(N523<1,O497=0),0,\nIF(O497=0,N523-1,\nIF(N523<1,O498,\n(((N523-1)*(N499-(N499/(N523))))+(O497*O498))/(O499))))","v":0},{"$f":"IF(AND(O523<1,P497=0),0,\nIF(P497=0,O523-1,\nIF(O523<1,P498,\n(((O523-1)*(O499-(O499/(O523))))+(P497*P498))/(P499))))","v":0},{"$f":"IF(AND(P523<1,Q497=0),0,\nIF(Q497=0,P523-1,\nIF(P523<1,Q498,\n(((P523-1)*(P499-(P499/(P523))))+(Q497*Q498))/(Q499))))","v":0},{"$f":"IF(AND(Q523<1,R497=0),0,\nIF(R497=0,Q523-1,\nIF(Q523<1,R498,\n(((Q523-1)*(Q499-(Q499/(Q523))))+(R497*R498))/(R499))))","v":0},{"$f":"IF(AND(R523<1,S497=0),0,\nIF(S497=0,R523-1,\nIF(R523<1,S498,\n(((R523-1)*(R499-(R499/(R523))))+(S497*S498))/(S499))))","v":0},{"$f":"IF(AND(S523<1,T497=0),0,\nIF(T497=0,S523-1,\nIF(S523<1,T498,\n(((S523-1)*(S499-(S499/(S523))))+(T497*T498))/(T499))))","v":0},{"$f":"IF(AND(T523<1,U497=0),0,\nIF(U497=0,T523-1,\nIF(T523<1,U498,\n(((T523-1)*(T499-(T499/(T523))))+(U497*U498))/(U499))))","v":0},{"$f":"IF(AND(U523<1,V497=0),0,\nIF(V497=0,U523-1,\nIF(U523<1,V498,\n(((U523-1)*(U499-(U499/(U523))))+(V497*V498))/(V499))))","v":0},{"$f":"IF(AND(V523<1,W497=0),0,\nIF(W497=0,V523-1,\nIF(V523<1,W498,\n(((V523-1)*(V499-(V499/(V523))))+(W497*W498))/(W499))))","v":0}]
[null,"RL Start TAB",{"$f":"C496","v":"n/a"},{"$f":"IF(C524=\"n/a\",\"n/a\",MAX(0,C524-1))","v":"n/a"},{"$f":"IF(D524=\"n/a\",\"n/a\",MAX(0,D524-1))","v":"n/a"},{"$f":"IF(E524=\"n/a\",\"n/a\",MAX(0,E524-1))","v":"n/a"},{"$f":"IF(F524=\"n/a\",\"n/a\",MAX(0,F524-1))","v":"n/a"},{"$f":"IF(G524=\"n/a\",\"n/a\",MAX(0,G524-1))","v":"n/a"},{"$f":"IF(H524=\"n/a\",\"n/a\",MAX(0,H524-1))","v":"n/a"},{"$f":"IF(I524=\"n/a\",\"n/a\",MAX(0,I524-1))","v":"n/a"},{"$f":"IF(J524=\"n/a\",\"n/a\",MAX(0,J524-1))","v":"n/a"},{"$f":"IF(K524=\"n/a\",\"n/a\",MAX(0,K524-1))","v":"n/a"},{"$f":"IF(L524=\"n/a\",\"n/a\",MAX(0,L524-1))","v":"n/a"},{"$f":"IF(M524=\"n/a\",\"n/a\",MAX(0,M524-1))","v":"n/a"},{"$f":"IF(N524=\"n/a\",\"n/a\",MAX(0,N524-1))","v":"n/a"},{"$f":"IF(O524=\"n/a\",\"n/a\",MAX(0,O524-1))","v":"n/a"},{"$f":"IF(P524=\"n/a\",\"n/a\",MAX(0,P524-1))","v":"n/a"},{"$f":"IF(Q524=\"n/a\",\"n/a\",MAX(0,Q524-1))","v":"n/a"},{"$f":"IF(R524=\"n/a\",\"n/a\",MAX(0,R524-1))","v":"n/a"},{"$f":"IF(S524=\"n/a\",\"n/a\",MAX(0,S524-1))","v":"n/a"},{"$f":"IF(T524=\"n/a\",\"n/a\",MAX(0,T524-1))","v":"n/a"},{"$f":"IF(U524=\"n/a\",\"n/a\",MAX(0,U524-1))","v":"n/a"},{"$f":"IF(V524=\"n/a\",\"n/a\",MAX(0,V524-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A501)","v":"RL Capex 2020-21"},null,{"$f":"D496","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2021-22",null,null,{"$f":"E496","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F496","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G496","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H496","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I496","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J496","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K496","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L496","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M496","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N496","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O496","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P496","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q496","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R496","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S496","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T496","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U496","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V496","v":0},{"$f":"IF(V543=\"n/a\",\"n/a\",MAX(0,V543-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W496","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C496<>\"n/a\",C496<>\"n/a\"),IF(SUM(C499:C521)=0,0,IF((SUMPRODUCT(C499:C521,C523:C545)/SUM(C499:C521))<0,1,(SUMPRODUCT(C499:C521,C523:C545)/SUM(C499:C521)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C496<>\"n/a\",D496<>\"n/a\"),IF(SUM(D499:D521)=0,0,IF((SUMPRODUCT(D499:D521,D523:D545)/SUM(D499:D521))<0,1,(SUMPRODUCT(D499:D521,D523:D545)/SUM(D499:D521)))),\"n/a\"))","v":2.8076627201074835},{"$f":"(IF(OR($C496<>\"n/a\",E496<>\"n/a\"),IF(SUM(E499:E521)=0,0,IF((SUMPRODUCT(E499:E521,E523:E545)/SUM(E499:E521))<0,1,(SUMPRODUCT(E499:E521,E523:E545)/SUM(E499:E521)))),\"n/a\"))","v":5.5064190198825163},7.5547300426852004,10.507380837383961,13.155054082254473,12.591867710301736,12.036607559526178,11.48949134359434,10.950744823257624,10.420602181613056,9.8993064205613379,9.3871097798722403,8.884274180375872,8.3910716929158831,7.9077850348288425,7.4347080958533471,6.9721464955244459,6.5204181742746794,6.079854020643956,5.6507985371981642]
[]
["Asset Class 11",{"$f":"VLOOKUP($A548,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Low Voltage Services"}]
[{"$f":"VALUE(REPLACE(A548,1,12,\"\"))","v":11},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A549,0),\"enter input\")","v":242.8547317385628},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A549,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A549,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":39.102428123143923},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A549,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A549,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":30.358726462456126},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A549,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A549,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":54.701584533479618},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A549,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A549,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":62.262765000000002},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A549,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A549,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":79.682884991067922},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A549,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A549,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A549,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A549,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A549,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A549,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A549,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A549,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A549,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A549,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A549,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A549,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A549,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A549,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A549,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A549,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A549,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A549,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A549,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A549,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A549,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A549,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A549,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A549,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A549,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A549,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A549,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A549,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A549,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A549,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A549,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A549,1,1))))","v":40},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A549,1,1))))","v":40},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A549,1,1))))","v":40},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A549,1,1))))","v":40},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A549,1,1))))","v":40},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A549,1,1))))","v":40},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A549,1,1))))","v":40},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A549,1,1))))","v":40},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A549,1,1))))","v":40},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A549,1,1))))","v":40},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A549,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A549,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A549,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A549,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A549,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A549,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A549,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A549,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A549,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A549,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A549,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A549,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A549,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D551=0,C553=0),0,\nIF(AND(D551<>0,C553=0),D551,\nIF(AND(D552<>0,C553<>0),(C553-(C553/C577))+D551,\nIF(C577<1,0,(C553-(C553/C577))))))","v":0},{"$f":"IF(AND(E551=0,D553=0),0,\nIF(AND(E551<>0,D553=0),E551,\nIF(AND(E552<>0,D553<>0),(D553-(D553/D577))+E551,\nIF(D577<1,0,(D553-(D553/D577))))))","v":0},{"$f":"IF(AND(F551=0,E553=0),0,\nIF(AND(F551<>0,E553=0),F551,\nIF(AND(F552<>0,E553<>0),(E553-(E553/E577))+F551,\nIF(E577<1,0,(E553-(E553/E577))))))","v":0},{"$f":"IF(AND(G551=0,F553=0),0,\nIF(AND(G551<>0,F553=0),G551,\nIF(AND(G552<>0,F553<>0),(F553-(F553/F577))+G551,\nIF(F577<1,0,(F553-(F553/F577))))))","v":0},{"$f":"IF(AND(H551=0,G553=0),0,\nIF(AND(H551<>0,G553=0),H551,\nIF(AND(H552<>0,G553<>0),(G553-(G553/G577))+H551,\nIF(G577<1,0,(G553-(G553/G577))))))","v":0},{"$f":"IF(AND(I551=0,H553=0),0,\nIF(AND(I551<>0,H553=0),I551,\nIF(AND(I552<>0,H553<>0),(H553-(H553/H577))+I551,\nIF(H577<1,0,(H553-(H553/H577))))))","v":0},{"$f":"IF(AND(J551=0,I553=0),0,\nIF(AND(J551<>0,I553=0),J551,\nIF(AND(J552<>0,I553<>0),(I553-(I553/I577))+J551,\nIF(I577<1,0,(I553-(I553/I577))))))","v":0},{"$f":"IF(AND(K551=0,J553=0),0,\nIF(AND(K551<>0,J553=0),K551,\nIF(AND(K552<>0,J553<>0),(J553-(J553/J577))+K551,\nIF(J577<1,0,(J553-(J553/J577))))))","v":0},{"$f":"IF(AND(L551=0,K553=0),0,\nIF(AND(L551<>0,K553=0),L551,\nIF(AND(L552<>0,K553<>0),(K553-(K553/K577))+L551,\nIF(K577<1,0,(K553-(K553/K577))))))","v":0},{"$f":"IF(AND(M551=0,L553=0),0,\nIF(AND(M551<>0,L553=0),M551,\nIF(AND(M552<>0,L553<>0),(L553-(L553/L577))+M551,\nIF(L577<1,0,(L553-(L553/L577))))))","v":0},{"$f":"IF(AND(N551=0,M553=0),0,\nIF(AND(N551<>0,M553=0),N551,\nIF(AND(N552<>0,M553<>0),(M553-(M553/M577))+N551,\nIF(M577<1,0,(M553-(M553/M577))))))","v":0},{"$f":"IF(AND(O551=0,N553=0),0,\nIF(AND(O551<>0,N553=0),O551,\nIF(AND(O552<>0,N553<>0),(N553-(N553/N577))+O551,\nIF(N577<1,0,(N553-(N553/N577))))))","v":0},{"$f":"IF(AND(P551=0,O553=0),0,\nIF(AND(P551<>0,O553=0),P551,\nIF(AND(P552<>0,O553<>0),(O553-(O553/O577))+P551,\nIF(O577<1,0,(O553-(O553/O577))))))","v":0},{"$f":"IF(AND(Q551=0,P553=0),0,\nIF(AND(Q551<>0,P553=0),Q551,\nIF(AND(Q552<>0,P553<>0),(P553-(P553/P577))+Q551,\nIF(P577<1,0,(P553-(P553/P577))))))","v":0},{"$f":"IF(AND(R551=0,Q553=0),0,\nIF(AND(R551<>0,Q553=0),R551,\nIF(AND(R552<>0,Q553<>0),(Q553-(Q553/Q577))+R551,\nIF(Q577<1,0,(Q553-(Q553/Q577))))))","v":0},{"$f":"IF(AND(S551=0,R553=0),0,\nIF(AND(S551<>0,R553=0),S551,\nIF(AND(S552<>0,R553<>0),(R553-(R553/R577))+S551,\nIF(R577<1,0,(R553-(R553/R577))))))","v":0},{"$f":"IF(AND(T551=0,S553=0),0,\nIF(AND(T551<>0,S553=0),T551,\nIF(AND(T552<>0,S553<>0),(S553-(S553/S577))+T551,\nIF(S577<1,0,(S553-(S553/S577))))))","v":0},{"$f":"IF(AND(U551=0,T553=0),0,\nIF(AND(U551<>0,T553=0),U551,\nIF(AND(U552<>0,T553<>0),(T553-(T553/T577))+U551,\nIF(T577<1,0,(T553-(T553/T577))))))","v":0},{"$f":"IF(AND(V551=0,U553=0),0,\nIF(AND(V551<>0,U553=0),V551,\nIF(AND(V552<>0,U553<>0),(U553-(U553/U577))+V551,\nIF(U577<1,0,(U553-(U553/U577))))))","v":0},{"$f":"IF(AND(W551=0,V553=0),0,\nIF(AND(W551<>0,V553=0),W551,\nIF(AND(W552<>0,V553<>0),(V553-(V553/V577))+W551,\nIF(V577<1,0,(V553-(V553/V577))))))","v":0}]
[{"$f":"A553+1","v":0},"Depreciated starting TAB",{"$f":"C549","v":242.8547317385628},{"$f":"IF(C578=\"n/a\",C554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,C554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,C554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":242.8547317385628},{"$f":"IF(D578=\"n/a\",D554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,D554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,D554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":242.8547317385628},{"$f":"IF(E578=\"n/a\",E554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,E554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,E554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":242.8547317385628},{"$f":"IF(F578=\"n/a\",F554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,F554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,F554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":242.8547317385628},{"$f":"IF(G578=\"n/a\",G554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,G554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,G554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":242.8547317385628},{"$f":"IF(H578=\"n/a\",H554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,H554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,H554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":242.8547317385628},{"$f":"IF(I578=\"n/a\",I554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,I554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,I554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":242.8547317385628},{"$f":"IF(J578=\"n/a\",J554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,J554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,J554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":242.8547317385628},{"$f":"IF(K578=\"n/a\",K554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,K554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,K554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":242.8547317385628},{"$f":"IF(L578=\"n/a\",L554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,L554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,L554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":242.8547317385628},{"$f":"IF(M578=\"n/a\",M554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,M554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,M554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":242.8547317385628},{"$f":"IF(N578=\"n/a\",N554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,N554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,N554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":242.8547317385628},{"$f":"IF(O578=\"n/a\",O554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,O554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,O554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":242.8547317385628},{"$f":"IF(P578=\"n/a\",P554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,P554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,P554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":242.8547317385628},{"$f":"IF(Q578=\"n/a\",Q554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,Q554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,Q554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":242.8547317385628},{"$f":"IF(R578=\"n/a\",R554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,R554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,R554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":242.8547317385628},{"$f":"IF(S578=\"n/a\",S554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,S554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,S554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":242.8547317385628},{"$f":"IF(T578=\"n/a\",T554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,T554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,T554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":242.8547317385628},{"$f":"IF(U578=\"n/a\",U554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,U554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,U554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":242.8547317385628},{"$f":"IF(V578=\"n/a\",V554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,V554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,V554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":242.8547317385628}]
[{"$f":"A554+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A555)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D549","v":39.102428123143923},{"$f":"IF(D579=\"n/a\",D555,IFERROR(IF((OFFSET($C555,0,$A555))<0,\nMIN(0,D555-(OFFSET($C555,0,$A555)/(OFFSET($C550,-$A554,$A555)))),\nMAX(0,D555-(OFFSET($C555,0,$A555)/(OFFSET($C550,-$A554,$A555))))),0))","v":38.124867420065328},37.147306716986733,36.169746013908139,35.192185310829544,34.214624607750949,33.237063904672354,32.259503201593759,31.281942498515161,30.304381795436562,29.326821092357964,28.349260389279365,27.371699686200767,26.394138983122168,25.41657828004357,24.439017576964972,23.461456873886373,22.483896170807775,21.506335467729176,20.528774764650578]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E549","v":30.358726462456126},{"$f":"IF(E580=\"n/a\",E556,IFERROR(IF((OFFSET($C556,0,$A556))<0,\nMIN(0,E556-(OFFSET($C556,0,$A556)/(OFFSET($C551,-$A555,$A556)))),\nMAX(0,E556-(OFFSET($C556,0,$A556)/(OFFSET($C551,-$A555,$A556))))),0))","v":29.599758300894724},28.840790139333322,28.08182197777192,27.322853816210518,26.563885654649116,25.804917493087714,25.045949331526312,24.286981169964911,23.528013008403509,22.769044846842107,22.010076685280705,21.251108523719303,20.492140362157901,19.733172200596499,18.974204039035097,18.215235877473695,17.456267715912293,16.697299554350892]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F549","v":54.701584533479618},{"$f":"IF(F581=\"n/a\",F557,IFERROR(IF((OFFSET($C557,0,$A557))<0,\nMIN(0,F557-(OFFSET($C557,0,$A557)/(OFFSET($C552,-$A556,$A557)))),\nMAX(0,F557-(OFFSET($C557,0,$A557)/(OFFSET($C552,-$A556,$A557))))),0))","v":53.334044920142631},51.966505306805644,50.598965693468656,49.231426080131669,47.863886466794682,46.496346853457695,45.128807240120707,43.76126762678372,42.393728013446733,41.026188400109746,39.658648786772758,38.291109173435771,36.923569560098784,35.556029946761797,34.188490333424809,32.820950720087822,31.453411106750831]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G549","v":62.262765000000002},{"$f":"IF(G582=\"n/a\",G558,IFERROR(IF((OFFSET($C558,0,$A558))<0,\nMIN(0,G558-(OFFSET($C558,0,$A558)/(OFFSET($C553,-$A557,$A558)))),\nMAX(0,G558-(OFFSET($C558,0,$A558)/(OFFSET($C553,-$A557,$A558))))),0))","v":60.706195874999999},59.149626749999996,57.593057624999993,56.03648849999999,54.479919374999987,52.923350249999984,51.366781124999982,49.810211999999979,48.253642874999976,46.697073749999973,45.14050462499997,43.583935499999967,42.027366374999964,40.470797249999961,38.914228124999958,37.357658999999956]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H549","v":79.682884991067922},{"$f":"IF(H583=\"n/a\",H559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,H559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,H559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":77.690812866291225},75.698740741514527,73.706668616737829,71.714596491961132,69.722524367184434,67.730452242407736,65.738380117631039,63.746307992854341,61.754235868077643,59.762163743300945,57.770091618524248,55.77801949374755,53.785947368970852,51.793875244194155,49.801803119417457]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I549","v":0},{"$f":"IF(I584=\"n/a\",I560,IFERROR(IF((OFFSET($C560,0,$A560))<0,\nMIN(0,I560-(OFFSET($C560,0,$A560)/(OFFSET($C555,-$A559,$A560)))),\nMAX(0,I560-(OFFSET($C560,0,$A560)/(OFFSET($C555,-$A559,$A560))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J549","v":0},{"$f":"IF(J585=\"n/a\",J561,IFERROR(IF((OFFSET($C561,0,$A561))<0,\nMIN(0,J561-(OFFSET($C561,0,$A561)/(OFFSET($C556,-$A560,$A561)))),\nMAX(0,J561-(OFFSET($C561,0,$A561)/(OFFSET($C556,-$A560,$A561))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K549","v":0},{"$f":"IF(K586=\"n/a\",K562,IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,K562-(OFFSET($C562,0,$A562)/(OFFSET($C557,-$A561,$A562)))),\nMAX(0,K562-(OFFSET($C562,0,$A562)/(OFFSET($C557,-$A561,$A562))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L549","v":0},{"$f":"IF(L587=\"n/a\",L563,IFERROR(IF((OFFSET($C563,0,$A563))<0,\nMIN(0,L563-(OFFSET($C563,0,$A563)/(OFFSET($C558,-$A562,$A563)))),\nMAX(0,L563-(OFFSET($C563,0,$A563)/(OFFSET($C558,-$A562,$A563))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M549","v":0},{"$f":"IF(M588=\"n/a\",M564,IFERROR(IF((OFFSET($C564,0,$A564))<0,\nMIN(0,M564-(OFFSET($C564,0,$A564)/(OFFSET($C559,-$A563,$A564)))),\nMAX(0,M564-(OFFSET($C564,0,$A564)/(OFFSET($C559,-$A563,$A564))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N549","v":0},{"$f":"IF(N589=\"n/a\",N565,IFERROR(IF((OFFSET($C565,0,$A565))<0,\nMIN(0,N565-(OFFSET($C565,0,$A565)/(OFFSET($C560,-$A564,$A565)))),\nMAX(0,N565-(OFFSET($C565,0,$A565)/(OFFSET($C560,-$A564,$A565))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O549","v":0},{"$f":"IF(O590=\"n/a\",O566,IFERROR(IF((OFFSET($C566,0,$A566))<0,\nMIN(0,O566-(OFFSET($C566,0,$A566)/(OFFSET($C561,-$A565,$A566)))),\nMAX(0,O566-(OFFSET($C566,0,$A566)/(OFFSET($C561,-$A565,$A566))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P549","v":0},{"$f":"IF(P591=\"n/a\",P567,IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,P567-(OFFSET($C567,0,$A567)/(OFFSET($C562,-$A566,$A567)))),\nMAX(0,P567-(OFFSET($C567,0,$A567)/(OFFSET($C562,-$A566,$A567))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q549","v":0},{"$f":"IF(Q592=\"n/a\",Q568,IFERROR(IF((OFFSET($C568,0,$A568))<0,\nMIN(0,Q568-(OFFSET($C568,0,$A568)/(OFFSET($C563,-$A567,$A568)))),\nMAX(0,Q568-(OFFSET($C568,0,$A568)/(OFFSET($C563,-$A567,$A568))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R549","v":0},{"$f":"IF(R593=\"n/a\",R569,IFERROR(IF((OFFSET($C569,0,$A569))<0,\nMIN(0,R569-(OFFSET($C569,0,$A569)/(OFFSET($C564,-$A568,$A569)))),\nMAX(0,R569-(OFFSET($C569,0,$A569)/(OFFSET($C564,-$A568,$A569))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S549","v":0},{"$f":"IF(S594=\"n/a\",S570,IFERROR(IF((OFFSET($C570,0,$A570))<0,\nMIN(0,S570-(OFFSET($C570,0,$A570)/(OFFSET($C565,-$A569,$A570)))),\nMAX(0,S570-(OFFSET($C570,0,$A570)/(OFFSET($C565,-$A569,$A570))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T549","v":0},{"$f":"IF(T595=\"n/a\",T571,IFERROR(IF((OFFSET($C571,0,$A571))<0,\nMIN(0,T571-(OFFSET($C571,0,$A571)/(OFFSET($C566,-$A570,$A571)))),\nMAX(0,T571-(OFFSET($C571,0,$A571)/(OFFSET($C566,-$A570,$A571))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U549","v":0},{"$f":"IF(U596=\"n/a\",U572,IFERROR(IF((OFFSET($C572,0,$A572))<0,\nMIN(0,U572-(OFFSET($C572,0,$A572)/(OFFSET($C567,-$A571,$A572)))),\nMAX(0,U572-(OFFSET($C572,0,$A572)/(OFFSET($C567,-$A571,$A572))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V549","v":0},{"$f":"IF(V597=\"n/a\",V573,IFERROR(IF((OFFSET($C573,0,$A573))<0,\nMIN(0,V573-(OFFSET($C573,0,$A573)/(OFFSET($C568,-$A572,$A573)))),\nMAX(0,V573-(OFFSET($C573,0,$A573)/(OFFSET($C568,-$A572,$A573))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W549","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C577<1,D551=0),0,\nIF(D551=0,C577-1,\nIF(C577<1,D552,\n(((C577-1)*(C553-(C553/(C577))))+(D551*D552))/(D553))))","v":0},{"$f":"IF(AND(D577<1,E551=0),0,\nIF(E551=0,D577-1,\nIF(D577<1,E552,\n(((D577-1)*(D553-(D553/(D577))))+(E551*E552))/(E553))))","v":0},{"$f":"IF(AND(E577<1,F551=0),0,\nIF(F551=0,E577-1,\nIF(E577<1,F552,\n(((E577-1)*(E553-(E553/(E577))))+(F551*F552))/(F553))))","v":0},{"$f":"IF(AND(F577<1,G551=0),0,\nIF(G551=0,F577-1,\nIF(F577<1,G552,\n(((F577-1)*(F553-(F553/(F577))))+(G551*G552))/(G553))))","v":0},{"$f":"IF(AND(G577<1,H551=0),0,\nIF(H551=0,G577-1,\nIF(G577<1,H552,\n(((G577-1)*(G553-(G553/(G577))))+(H551*H552))/(H553))))","v":0},{"$f":"IF(AND(H577<1,I551=0),0,\nIF(I551=0,H577-1,\nIF(H577<1,I552,\n(((H577-1)*(H553-(H553/(H577))))+(I551*I552))/(I553))))","v":0},{"$f":"IF(AND(I577<1,J551=0),0,\nIF(J551=0,I577-1,\nIF(I577<1,J552,\n(((I577-1)*(I553-(I553/(I577))))+(J551*J552))/(J553))))","v":0},{"$f":"IF(AND(J577<1,K551=0),0,\nIF(K551=0,J577-1,\nIF(J577<1,K552,\n(((J577-1)*(J553-(J553/(J577))))+(K551*K552))/(K553))))","v":0},{"$f":"IF(AND(K577<1,L551=0),0,\nIF(L551=0,K577-1,\nIF(K577<1,L552,\n(((K577-1)*(K553-(K553/(K577))))+(L551*L552))/(L553))))","v":0},{"$f":"IF(AND(L577<1,M551=0),0,\nIF(M551=0,L577-1,\nIF(L577<1,M552,\n(((L577-1)*(L553-(L553/(L577))))+(M551*M552))/(M553))))","v":0},{"$f":"IF(AND(M577<1,N551=0),0,\nIF(N551=0,M577-1,\nIF(M577<1,N552,\n(((M577-1)*(M553-(M553/(M577))))+(N551*N552))/(N553))))","v":0},{"$f":"IF(AND(N577<1,O551=0),0,\nIF(O551=0,N577-1,\nIF(N577<1,O552,\n(((N577-1)*(N553-(N553/(N577))))+(O551*O552))/(O553))))","v":0},{"$f":"IF(AND(O577<1,P551=0),0,\nIF(P551=0,O577-1,\nIF(O577<1,P552,\n(((O577-1)*(O553-(O553/(O577))))+(P551*P552))/(P553))))","v":0},{"$f":"IF(AND(P577<1,Q551=0),0,\nIF(Q551=0,P577-1,\nIF(P577<1,Q552,\n(((P577-1)*(P553-(P553/(P577))))+(Q551*Q552))/(Q553))))","v":0},{"$f":"IF(AND(Q577<1,R551=0),0,\nIF(R551=0,Q577-1,\nIF(Q577<1,R552,\n(((Q577-1)*(Q553-(Q553/(Q577))))+(R551*R552))/(R553))))","v":0},{"$f":"IF(AND(R577<1,S551=0),0,\nIF(S551=0,R577-1,\nIF(R577<1,S552,\n(((R577-1)*(R553-(R553/(R577))))+(S551*S552))/(S553))))","v":0},{"$f":"IF(AND(S577<1,T551=0),0,\nIF(T551=0,S577-1,\nIF(S577<1,T552,\n(((S577-1)*(S553-(S553/(S577))))+(T551*T552))/(T553))))","v":0},{"$f":"IF(AND(T577<1,U551=0),0,\nIF(U551=0,T577-1,\nIF(T577<1,U552,\n(((T577-1)*(T553-(T553/(T577))))+(U551*U552))/(U553))))","v":0},{"$f":"IF(AND(U577<1,V551=0),0,\nIF(V551=0,U577-1,\nIF(U577<1,V552,\n(((U577-1)*(U553-(U553/(U577))))+(V551*V552))/(V553))))","v":0},{"$f":"IF(AND(V577<1,W551=0),0,\nIF(W551=0,V577-1,\nIF(V577<1,W552,\n(((V577-1)*(V553-(V553/(V577))))+(W551*W552))/(W553))))","v":0}]
[null,"RL Start TAB",{"$f":"C550","v":"n/a"},{"$f":"IF(C578=\"n/a\",\"n/a\",MAX(0,C578-1))","v":"n/a"},{"$f":"IF(D578=\"n/a\",\"n/a\",MAX(0,D578-1))","v":"n/a"},{"$f":"IF(E578=\"n/a\",\"n/a\",MAX(0,E578-1))","v":"n/a"},{"$f":"IF(F578=\"n/a\",\"n/a\",MAX(0,F578-1))","v":"n/a"},{"$f":"IF(G578=\"n/a\",\"n/a\",MAX(0,G578-1))","v":"n/a"},{"$f":"IF(H578=\"n/a\",\"n/a\",MAX(0,H578-1))","v":"n/a"},{"$f":"IF(I578=\"n/a\",\"n/a\",MAX(0,I578-1))","v":"n/a"},{"$f":"IF(J578=\"n/a\",\"n/a\",MAX(0,J578-1))","v":"n/a"},{"$f":"IF(K578=\"n/a\",\"n/a\",MAX(0,K578-1))","v":"n/a"},{"$f":"IF(L578=\"n/a\",\"n/a\",MAX(0,L578-1))","v":"n/a"},{"$f":"IF(M578=\"n/a\",\"n/a\",MAX(0,M578-1))","v":"n/a"},{"$f":"IF(N578=\"n/a\",\"n/a\",MAX(0,N578-1))","v":"n/a"},{"$f":"IF(O578=\"n/a\",\"n/a\",MAX(0,O578-1))","v":"n/a"},{"$f":"IF(P578=\"n/a\",\"n/a\",MAX(0,P578-1))","v":"n/a"},{"$f":"IF(Q578=\"n/a\",\"n/a\",MAX(0,Q578-1))","v":"n/a"},{"$f":"IF(R578=\"n/a\",\"n/a\",MAX(0,R578-1))","v":"n/a"},{"$f":"IF(S578=\"n/a\",\"n/a\",MAX(0,S578-1))","v":"n/a"},{"$f":"IF(T578=\"n/a\",\"n/a\",MAX(0,T578-1))","v":"n/a"},{"$f":"IF(U578=\"n/a\",\"n/a\",MAX(0,U578-1))","v":"n/a"},{"$f":"IF(V578=\"n/a\",\"n/a\",MAX(0,V578-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A555)","v":"RL Capex 2020-21"},null,{"$f":"D550","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2021-22",null,null,{"$f":"E550","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F550","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G550","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H550","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I550","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J550","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K550","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L550","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M550","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N550","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O550","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P550","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q550","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R550","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S550","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T550","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U550","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V550","v":0},{"$f":"IF(V597=\"n/a\",\"n/a\",MAX(0,V597-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W550","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C550<>\"n/a\",C550<>\"n/a\"),IF(SUM(C553:C575)=0,0,IF((SUMPRODUCT(C553:C575,C577:C599)/SUM(C553:C575))<0,1,(SUMPRODUCT(C553:C575,C577:C599)/SUM(C553:C575)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C550<>\"n/a\",D550<>\"n/a\"),IF(SUM(D553:D575)=0,0,IF((SUMPRODUCT(D553:D575,D577:D599)/SUM(D553:D575))<0,1,(SUMPRODUCT(D553:D575,D577:D599)/SUM(D553:D575)))),\"n/a\"))","v":5.5472864235577823},{"$f":"(IF(OR($C550<>\"n/a\",E550<>\"n/a\"),IF(SUM(E553:E575)=0,0,IF((SUMPRODUCT(E553:E575,E577:E599)/SUM(E553:E575))<0,1,(SUMPRODUCT(E553:E575,E577:E599)/SUM(E553:E575)))),\"n/a\"))","v":8.6761528073749705},13.049704873686457,16.541667711755629,19.730871819985182,18.971785371378552,18.219305673015693,17.473708275902908,16.735284270473151,16.00434139766385,15.281205256708967,14.566220619611482,13.859752863453847,13.162189533057662,12.473942048045425,11.795447570115799,11.127171048353791,10.469607462699418,9.823284288340723,9.1887642068359341]
[]
["Asset Class 12",{"$f":"VLOOKUP($A602,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Communications – Pilot Wires"}]
[{"$f":"VALUE(REPLACE(A602,1,12,\"\"))","v":12},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A603,0),\"enter input\")","v":38.816076557612263},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A603,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A603,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":15.701972554114297},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A603,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A603,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":17.574882571428258},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A603,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A603,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":7.464876286529404},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A603,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A603,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":10.588944},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A603,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A603,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":26.147125720894678},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A603,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A603,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A603,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A603,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A603,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A603,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A603,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A603,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A603,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A603,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A603,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A603,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A603,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A603,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A603,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A603,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A603,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A603,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A603,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A603,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A603,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A603,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A603,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A603,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A603,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A603,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A603,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A603,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A603,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A603,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A603,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A603,1,1))))","v":10},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A603,1,1))))","v":10},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A603,1,1))))","v":10},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A603,1,1))))","v":10},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A603,1,1))))","v":10},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A603,1,1))))","v":10},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A603,1,1))))","v":10},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A603,1,1))))","v":10},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A603,1,1))))","v":10},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A603,1,1))))","v":10},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A603,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A603,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A603,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A603,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A603,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A603,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A603,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A603,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A603,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A603,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A603,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A603,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A603,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D605=0,C607=0),0,\nIF(AND(D605<>0,C607=0),D605,\nIF(AND(D606<>0,C607<>0),(C607-(C607/C631))+D605,\nIF(C631<1,0,(C607-(C607/C631))))))","v":0},{"$f":"IF(AND(E605=0,D607=0),0,\nIF(AND(E605<>0,D607=0),E605,\nIF(AND(E606<>0,D607<>0),(D607-(D607/D631))+E605,\nIF(D631<1,0,(D607-(D607/D631))))))","v":0},{"$f":"IF(AND(F605=0,E607=0),0,\nIF(AND(F605<>0,E607=0),F605,\nIF(AND(F606<>0,E607<>0),(E607-(E607/E631))+F605,\nIF(E631<1,0,(E607-(E607/E631))))))","v":0},{"$f":"IF(AND(G605=0,F607=0),0,\nIF(AND(G605<>0,F607=0),G605,\nIF(AND(G606<>0,F607<>0),(F607-(F607/F631))+G605,\nIF(F631<1,0,(F607-(F607/F631))))))","v":0},{"$f":"IF(AND(H605=0,G607=0),0,\nIF(AND(H605<>0,G607=0),H605,\nIF(AND(H606<>0,G607<>0),(G607-(G607/G631))+H605,\nIF(G631<1,0,(G607-(G607/G631))))))","v":0},{"$f":"IF(AND(I605=0,H607=0),0,\nIF(AND(I605<>0,H607=0),I605,\nIF(AND(I606<>0,H607<>0),(H607-(H607/H631))+I605,\nIF(H631<1,0,(H607-(H607/H631))))))","v":0},{"$f":"IF(AND(J605=0,I607=0),0,\nIF(AND(J605<>0,I607=0),J605,\nIF(AND(J606<>0,I607<>0),(I607-(I607/I631))+J605,\nIF(I631<1,0,(I607-(I607/I631))))))","v":0},{"$f":"IF(AND(K605=0,J607=0),0,\nIF(AND(K605<>0,J607=0),K605,\nIF(AND(K606<>0,J607<>0),(J607-(J607/J631))+K605,\nIF(J631<1,0,(J607-(J607/J631))))))","v":0},{"$f":"IF(AND(L605=0,K607=0),0,\nIF(AND(L605<>0,K607=0),L605,\nIF(AND(L606<>0,K607<>0),(K607-(K607/K631))+L605,\nIF(K631<1,0,(K607-(K607/K631))))))","v":0},{"$f":"IF(AND(M605=0,L607=0),0,\nIF(AND(M605<>0,L607=0),M605,\nIF(AND(M606<>0,L607<>0),(L607-(L607/L631))+M605,\nIF(L631<1,0,(L607-(L607/L631))))))","v":0},{"$f":"IF(AND(N605=0,M607=0),0,\nIF(AND(N605<>0,M607=0),N605,\nIF(AND(N606<>0,M607<>0),(M607-(M607/M631))+N605,\nIF(M631<1,0,(M607-(M607/M631))))))","v":0},{"$f":"IF(AND(O605=0,N607=0),0,\nIF(AND(O605<>0,N607=0),O605,\nIF(AND(O606<>0,N607<>0),(N607-(N607/N631))+O605,\nIF(N631<1,0,(N607-(N607/N631))))))","v":0},{"$f":"IF(AND(P605=0,O607=0),0,\nIF(AND(P605<>0,O607=0),P605,\nIF(AND(P606<>0,O607<>0),(O607-(O607/O631))+P605,\nIF(O631<1,0,(O607-(O607/O631))))))","v":0},{"$f":"IF(AND(Q605=0,P607=0),0,\nIF(AND(Q605<>0,P607=0),Q605,\nIF(AND(Q606<>0,P607<>0),(P607-(P607/P631))+Q605,\nIF(P631<1,0,(P607-(P607/P631))))))","v":0},{"$f":"IF(AND(R605=0,Q607=0),0,\nIF(AND(R605<>0,Q607=0),R605,\nIF(AND(R606<>0,Q607<>0),(Q607-(Q607/Q631))+R605,\nIF(Q631<1,0,(Q607-(Q607/Q631))))))","v":0},{"$f":"IF(AND(S605=0,R607=0),0,\nIF(AND(S605<>0,R607=0),S605,\nIF(AND(S606<>0,R607<>0),(R607-(R607/R631))+S605,\nIF(R631<1,0,(R607-(R607/R631))))))","v":0},{"$f":"IF(AND(T605=0,S607=0),0,\nIF(AND(T605<>0,S607=0),T605,\nIF(AND(T606<>0,S607<>0),(S607-(S607/S631))+T605,\nIF(S631<1,0,(S607-(S607/S631))))))","v":0},{"$f":"IF(AND(U605=0,T607=0),0,\nIF(AND(U605<>0,T607=0),U605,\nIF(AND(U606<>0,T607<>0),(T607-(T607/T631))+U605,\nIF(T631<1,0,(T607-(T607/T631))))))","v":0},{"$f":"IF(AND(V605=0,U607=0),0,\nIF(AND(V605<>0,U607=0),V605,\nIF(AND(V606<>0,U607<>0),(U607-(U607/U631))+V605,\nIF(U631<1,0,(U607-(U607/U631))))))","v":0},{"$f":"IF(AND(W605=0,V607=0),0,\nIF(AND(W605<>0,V607=0),W605,\nIF(AND(W606<>0,V607<>0),(V607-(V607/V631))+W605,\nIF(V631<1,0,(V607-(V607/V631))))))","v":0}]
[{"$f":"A607+1","v":0},"Depreciated starting TAB",{"$f":"C603","v":38.816076557612263},{"$f":"IF(C632=\"n/a\",C608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,C608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,C608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":38.816076557612263},{"$f":"IF(D632=\"n/a\",D608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,D608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,D608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":38.816076557612263},{"$f":"IF(E632=\"n/a\",E608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,E608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,E608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":38.816076557612263},{"$f":"IF(F632=\"n/a\",F608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,F608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,F608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":38.816076557612263},{"$f":"IF(G632=\"n/a\",G608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,G608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,G608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":38.816076557612263},{"$f":"IF(H632=\"n/a\",H608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,H608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,H608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":38.816076557612263},{"$f":"IF(I632=\"n/a\",I608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,I608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,I608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":38.816076557612263},{"$f":"IF(J632=\"n/a\",J608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,J608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,J608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":38.816076557612263},{"$f":"IF(K632=\"n/a\",K608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,K608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,K608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":38.816076557612263},{"$f":"IF(L632=\"n/a\",L608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,L608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,L608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":38.816076557612263},{"$f":"IF(M632=\"n/a\",M608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,M608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,M608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":38.816076557612263},{"$f":"IF(N632=\"n/a\",N608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,N608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,N608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":38.816076557612263},{"$f":"IF(O632=\"n/a\",O608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,O608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,O608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":38.816076557612263},{"$f":"IF(P632=\"n/a\",P608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,P608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,P608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":38.816076557612263},{"$f":"IF(Q632=\"n/a\",Q608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,Q608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,Q608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":38.816076557612263},{"$f":"IF(R632=\"n/a\",R608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,R608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,R608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":38.816076557612263},{"$f":"IF(S632=\"n/a\",S608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,S608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,S608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":38.816076557612263},{"$f":"IF(T632=\"n/a\",T608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,T608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,T608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":38.816076557612263},{"$f":"IF(U632=\"n/a\",U608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,U608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,U608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":38.816076557612263},{"$f":"IF(V632=\"n/a\",V608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,V608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,V608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":38.816076557612263}]
[{"$f":"A608+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A609)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D603","v":15.701972554114297},{"$f":"IF(D633=\"n/a\",D609,IFERROR(IF((OFFSET($C609,0,$A609))<0,\nMIN(0,D609-(OFFSET($C609,0,$A609)/(OFFSET($C604,-$A608,$A609)))),\nMAX(0,D609-(OFFSET($C609,0,$A609)/(OFFSET($C604,-$A608,$A609))))),0))","v":14.131775298702868},12.561578043291439,10.99138078788001,9.4211835324685804,7.8509862770571512,6.2807890216457221,4.7105917662342929,3.1403945108228632,1.5701972554114336,3.9968028886505635E-15,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E603","v":17.574882571428258},{"$f":"IF(E634=\"n/a\",E610,IFERROR(IF((OFFSET($C610,0,$A610))<0,\nMIN(0,E610-(OFFSET($C610,0,$A610)/(OFFSET($C605,-$A609,$A610)))),\nMAX(0,E610-(OFFSET($C610,0,$A610)/(OFFSET($C605,-$A609,$A610))))),0))","v":15.817394314285432},14.059906057142605,12.302417799999779,10.544929542856952,8.7874412857141255,7.0299530285712999,5.2724647714284743,3.5149765142856486,1.7574882571428228,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F603","v":7.464876286529404},{"$f":"IF(F635=\"n/a\",F611,IFERROR(IF((OFFSET($C611,0,$A611))<0,\nMIN(0,F611-(OFFSET($C611,0,$A611)/(OFFSET($C606,-$A610,$A611)))),\nMAX(0,F611-(OFFSET($C611,0,$A611)/(OFFSET($C606,-$A610,$A611))))),0))","v":6.7183886578764636},5.9719010292235231,5.2254134005705826,4.4789257719176421,3.7324381432647016,2.9859505146117611,2.2394628859588206,1.4929752573058801,0.74648762865293972,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G603","v":10.588944},{"$f":"IF(G636=\"n/a\",G612,IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,G612-(OFFSET($C612,0,$A612)/(OFFSET($C607,-$A611,$A612)))),\nMAX(0,G612-(OFFSET($C612,0,$A612)/(OFFSET($C607,-$A611,$A612))))),0))","v":9.5300495999999999},8.4711552000000001,7.4122608000000003,6.3533664000000005,5.2944720000000007,4.2355776000000009,3.1766832000000012,2.1177888000000014,1.0588944000000013,1.3322676295501878E-15,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H603","v":26.147125720894678},{"$f":"IF(H637=\"n/a\",H613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,H613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,H613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":23.532413148805212},20.917700576715745,18.302988004626279,15.688275432536811,13.073562860447343,10.458850288357874,7.8441377162684063,5.2294251441789381,2.6147125720894704,2.6645352591003757E-15,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I603","v":0},{"$f":"IF(I638=\"n/a\",I614,IFERROR(IF((OFFSET($C614,0,$A614))<0,\nMIN(0,I614-(OFFSET($C614,0,$A614)/(OFFSET($C609,-$A613,$A614)))),\nMAX(0,I614-(OFFSET($C614,0,$A614)/(OFFSET($C609,-$A613,$A614))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J603","v":0},{"$f":"IF(J639=\"n/a\",J615,IFERROR(IF((OFFSET($C615,0,$A615))<0,\nMIN(0,J615-(OFFSET($C615,0,$A615)/(OFFSET($C610,-$A614,$A615)))),\nMAX(0,J615-(OFFSET($C615,0,$A615)/(OFFSET($C610,-$A614,$A615))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K603","v":0},{"$f":"IF(K640=\"n/a\",K616,IFERROR(IF((OFFSET($C616,0,$A616))<0,\nMIN(0,K616-(OFFSET($C616,0,$A616)/(OFFSET($C611,-$A615,$A616)))),\nMAX(0,K616-(OFFSET($C616,0,$A616)/(OFFSET($C611,-$A615,$A616))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L603","v":0},{"$f":"IF(L641=\"n/a\",L617,IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,L617-(OFFSET($C617,0,$A617)/(OFFSET($C612,-$A616,$A617)))),\nMAX(0,L617-(OFFSET($C617,0,$A617)/(OFFSET($C612,-$A616,$A617))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M603","v":0},{"$f":"IF(M642=\"n/a\",M618,IFERROR(IF((OFFSET($C618,0,$A618))<0,\nMIN(0,M618-(OFFSET($C618,0,$A618)/(OFFSET($C613,-$A617,$A618)))),\nMAX(0,M618-(OFFSET($C618,0,$A618)/(OFFSET($C613,-$A617,$A618))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N603","v":0},{"$f":"IF(N643=\"n/a\",N619,IFERROR(IF((OFFSET($C619,0,$A619))<0,\nMIN(0,N619-(OFFSET($C619,0,$A619)/(OFFSET($C614,-$A618,$A619)))),\nMAX(0,N619-(OFFSET($C619,0,$A619)/(OFFSET($C614,-$A618,$A619))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O603","v":0},{"$f":"IF(O644=\"n/a\",O620,IFERROR(IF((OFFSET($C620,0,$A620))<0,\nMIN(0,O620-(OFFSET($C620,0,$A620)/(OFFSET($C615,-$A619,$A620)))),\nMAX(0,O620-(OFFSET($C620,0,$A620)/(OFFSET($C615,-$A619,$A620))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P603","v":0},{"$f":"IF(P645=\"n/a\",P621,IFERROR(IF((OFFSET($C621,0,$A621))<0,\nMIN(0,P621-(OFFSET($C621,0,$A621)/(OFFSET($C616,-$A620,$A621)))),\nMAX(0,P621-(OFFSET($C621,0,$A621)/(OFFSET($C616,-$A620,$A621))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q603","v":0},{"$f":"IF(Q646=\"n/a\",Q622,IFERROR(IF((OFFSET($C622,0,$A622))<0,\nMIN(0,Q622-(OFFSET($C622,0,$A622)/(OFFSET($C617,-$A621,$A622)))),\nMAX(0,Q622-(OFFSET($C622,0,$A622)/(OFFSET($C617,-$A621,$A622))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R603","v":0},{"$f":"IF(R647=\"n/a\",R623,IFERROR(IF((OFFSET($C623,0,$A623))<0,\nMIN(0,R623-(OFFSET($C623,0,$A623)/(OFFSET($C618,-$A622,$A623)))),\nMAX(0,R623-(OFFSET($C623,0,$A623)/(OFFSET($C618,-$A622,$A623))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S603","v":0},{"$f":"IF(S648=\"n/a\",S624,IFERROR(IF((OFFSET($C624,0,$A624))<0,\nMIN(0,S624-(OFFSET($C624,0,$A624)/(OFFSET($C619,-$A623,$A624)))),\nMAX(0,S624-(OFFSET($C624,0,$A624)/(OFFSET($C619,-$A623,$A624))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T603","v":0},{"$f":"IF(T649=\"n/a\",T625,IFERROR(IF((OFFSET($C625,0,$A625))<0,\nMIN(0,T625-(OFFSET($C625,0,$A625)/(OFFSET($C620,-$A624,$A625)))),\nMAX(0,T625-(OFFSET($C625,0,$A625)/(OFFSET($C620,-$A624,$A625))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U603","v":0},{"$f":"IF(U650=\"n/a\",U626,IFERROR(IF((OFFSET($C626,0,$A626))<0,\nMIN(0,U626-(OFFSET($C626,0,$A626)/(OFFSET($C621,-$A625,$A626)))),\nMAX(0,U626-(OFFSET($C626,0,$A626)/(OFFSET($C621,-$A625,$A626))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V603","v":0},{"$f":"IF(V651=\"n/a\",V627,IFERROR(IF((OFFSET($C627,0,$A627))<0,\nMIN(0,V627-(OFFSET($C627,0,$A627)/(OFFSET($C622,-$A626,$A627)))),\nMAX(0,V627-(OFFSET($C627,0,$A627)/(OFFSET($C622,-$A626,$A627))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W603","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C631<1,D605=0),0,\nIF(D605=0,C631-1,\nIF(C631<1,D606,\n(((C631-1)*(C607-(C607/(C631))))+(D605*D606))/(D607))))","v":0},{"$f":"IF(AND(D631<1,E605=0),0,\nIF(E605=0,D631-1,\nIF(D631<1,E606,\n(((D631-1)*(D607-(D607/(D631))))+(E605*E606))/(E607))))","v":0},{"$f":"IF(AND(E631<1,F605=0),0,\nIF(F605=0,E631-1,\nIF(E631<1,F606,\n(((E631-1)*(E607-(E607/(E631))))+(F605*F606))/(F607))))","v":0},{"$f":"IF(AND(F631<1,G605=0),0,\nIF(G605=0,F631-1,\nIF(F631<1,G606,\n(((F631-1)*(F607-(F607/(F631))))+(G605*G606))/(G607))))","v":0},{"$f":"IF(AND(G631<1,H605=0),0,\nIF(H605=0,G631-1,\nIF(G631<1,H606,\n(((G631-1)*(G607-(G607/(G631))))+(H605*H606))/(H607))))","v":0},{"$f":"IF(AND(H631<1,I605=0),0,\nIF(I605=0,H631-1,\nIF(H631<1,I606,\n(((H631-1)*(H607-(H607/(H631))))+(I605*I606))/(I607))))","v":0},{"$f":"IF(AND(I631<1,J605=0),0,\nIF(J605=0,I631-1,\nIF(I631<1,J606,\n(((I631-1)*(I607-(I607/(I631))))+(J605*J606))/(J607))))","v":0},{"$f":"IF(AND(J631<1,K605=0),0,\nIF(K605=0,J631-1,\nIF(J631<1,K606,\n(((J631-1)*(J607-(J607/(J631))))+(K605*K606))/(K607))))","v":0},{"$f":"IF(AND(K631<1,L605=0),0,\nIF(L605=0,K631-1,\nIF(K631<1,L606,\n(((K631-1)*(K607-(K607/(K631))))+(L605*L606))/(L607))))","v":0},{"$f":"IF(AND(L631<1,M605=0),0,\nIF(M605=0,L631-1,\nIF(L631<1,M606,\n(((L631-1)*(L607-(L607/(L631))))+(M605*M606))/(M607))))","v":0},{"$f":"IF(AND(M631<1,N605=0),0,\nIF(N605=0,M631-1,\nIF(M631<1,N606,\n(((M631-1)*(M607-(M607/(M631))))+(N605*N606))/(N607))))","v":0},{"$f":"IF(AND(N631<1,O605=0),0,\nIF(O605=0,N631-1,\nIF(N631<1,O606,\n(((N631-1)*(N607-(N607/(N631))))+(O605*O606))/(O607))))","v":0},{"$f":"IF(AND(O631<1,P605=0),0,\nIF(P605=0,O631-1,\nIF(O631<1,P606,\n(((O631-1)*(O607-(O607/(O631))))+(P605*P606))/(P607))))","v":0},{"$f":"IF(AND(P631<1,Q605=0),0,\nIF(Q605=0,P631-1,\nIF(P631<1,Q606,\n(((P631-1)*(P607-(P607/(P631))))+(Q605*Q606))/(Q607))))","v":0},{"$f":"IF(AND(Q631<1,R605=0),0,\nIF(R605=0,Q631-1,\nIF(Q631<1,R606,\n(((Q631-1)*(Q607-(Q607/(Q631))))+(R605*R606))/(R607))))","v":0},{"$f":"IF(AND(R631<1,S605=0),0,\nIF(S605=0,R631-1,\nIF(R631<1,S606,\n(((R631-1)*(R607-(R607/(R631))))+(S605*S606))/(S607))))","v":0},{"$f":"IF(AND(S631<1,T605=0),0,\nIF(T605=0,S631-1,\nIF(S631<1,T606,\n(((S631-1)*(S607-(S607/(S631))))+(T605*T606))/(T607))))","v":0},{"$f":"IF(AND(T631<1,U605=0),0,\nIF(U605=0,T631-1,\nIF(T631<1,U606,\n(((T631-1)*(T607-(T607/(T631))))+(U605*U606))/(U607))))","v":0},{"$f":"IF(AND(U631<1,V605=0),0,\nIF(V605=0,U631-1,\nIF(U631<1,V606,\n(((U631-1)*(U607-(U607/(U631))))+(V605*V606))/(V607))))","v":0},{"$f":"IF(AND(V631<1,W605=0),0,\nIF(W605=0,V631-1,\nIF(V631<1,W606,\n(((V631-1)*(V607-(V607/(V631))))+(W605*W606))/(W607))))","v":0}]
[null,"RL Start TAB",{"$f":"C604","v":"n/a"},{"$f":"IF(C632=\"n/a\",\"n/a\",MAX(0,C632-1))","v":"n/a"},{"$f":"IF(D632=\"n/a\",\"n/a\",MAX(0,D632-1))","v":"n/a"},{"$f":"IF(E632=\"n/a\",\"n/a\",MAX(0,E632-1))","v":"n/a"},{"$f":"IF(F632=\"n/a\",\"n/a\",MAX(0,F632-1))","v":"n/a"},{"$f":"IF(G632=\"n/a\",\"n/a\",MAX(0,G632-1))","v":"n/a"},{"$f":"IF(H632=\"n/a\",\"n/a\",MAX(0,H632-1))","v":"n/a"},{"$f":"IF(I632=\"n/a\",\"n/a\",MAX(0,I632-1))","v":"n/a"},{"$f":"IF(J632=\"n/a\",\"n/a\",MAX(0,J632-1))","v":"n/a"},{"$f":"IF(K632=\"n/a\",\"n/a\",MAX(0,K632-1))","v":"n/a"},{"$f":"IF(L632=\"n/a\",\"n/a\",MAX(0,L632-1))","v":"n/a"},{"$f":"IF(M632=\"n/a\",\"n/a\",MAX(0,M632-1))","v":"n/a"},{"$f":"IF(N632=\"n/a\",\"n/a\",MAX(0,N632-1))","v":"n/a"},{"$f":"IF(O632=\"n/a\",\"n/a\",MAX(0,O632-1))","v":"n/a"},{"$f":"IF(P632=\"n/a\",\"n/a\",MAX(0,P632-1))","v":"n/a"},{"$f":"IF(Q632=\"n/a\",\"n/a\",MAX(0,Q632-1))","v":"n/a"},{"$f":"IF(R632=\"n/a\",\"n/a\",MAX(0,R632-1))","v":"n/a"},{"$f":"IF(S632=\"n/a\",\"n/a\",MAX(0,S632-1))","v":"n/a"},{"$f":"IF(T632=\"n/a\",\"n/a\",MAX(0,T632-1))","v":"n/a"},{"$f":"IF(U632=\"n/a\",\"n/a\",MAX(0,U632-1))","v":"n/a"},{"$f":"IF(V632=\"n/a\",\"n/a\",MAX(0,V632-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A609)","v":"RL Capex 2020-21"},null,{"$f":"D604","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E604","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F604","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G604","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H604","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I604","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J604","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K604","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L604","v":10},9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M604","v":10},9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N604","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O604","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P604","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q604","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R604","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S604","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T604","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U604","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V604","v":0},{"$f":"IF(V651=\"n/a\",\"n/a\",MAX(0,V651-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W604","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C604<>\"n/a\",C604<>\"n/a\"),IF(SUM(C607:C629)=0,0,IF((SUMPRODUCT(C607:C629,C631:C653)/SUM(C607:C629))<0,1,(SUMPRODUCT(C607:C629,C631:C653)/SUM(C607:C629)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C604<>\"n/a\",D604<>\"n/a\"),IF(SUM(D607:D629)=0,0,IF((SUMPRODUCT(D607:D629,D631:D653)/SUM(D607:D629))<0,1,(SUMPRODUCT(D607:D629,D631:D653)/SUM(D607:D629)))),\"n/a\"))","v":2.8801420465239795},{"$f":"(IF(OR($C604<>\"n/a\",E604<>\"n/a\"),IF(SUM(E607:E629)=0,0,IF((SUMPRODUCT(E607:E629,E631:E653)/SUM(E607:E629))<0,1,(SUMPRODUCT(E607:E629,E631:E653)/SUM(E607:E629)))),\"n/a\"))","v":4.2955623581639646},4.2525884560206633,4.3828171728290668,5.2614491842590718,4.4330690810442324,3.6353643552563577,2.8773665415009866,2.1720384479660773,1.538674370253736,1.0073034258648554,0.57576520168029499,0.25535747474292159,6.3110373396556493E-2,0,0,0,0,0,0]
[]
["Asset Class 13",{"$f":"VLOOKUP($A656,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Generation Assets"}]
[{"$f":"VALUE(REPLACE(A656,1,12,\"\"))","v":13},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A657,0),\"enter input\")","v":11.420613026569548},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A657,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A657,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A657,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A657,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A657,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A657,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A657,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A657,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A657,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A657,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A657,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A657,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A657,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A657,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A657,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A657,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A657,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A657,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A657,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A657,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A657,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A657,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A657,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A657,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A657,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A657,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A657,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A657,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A657,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A657,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A657,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A657,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A657,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A657,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A657,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A657,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A657,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A657,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A657,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A657,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A657,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A657,1,1))))","v":15},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A657,1,1))))","v":15},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A657,1,1))))","v":15},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A657,1,1))))","v":15},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A657,1,1))))","v":15},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A657,1,1))))","v":15},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A657,1,1))))","v":15},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A657,1,1))))","v":15},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A657,1,1))))","v":15},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A657,1,1))))","v":15},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A657,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A657,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A657,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A657,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A657,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A657,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A657,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A657,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A657,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A657,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A657,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A657,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A657,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D659=0,C661=0),0,\nIF(AND(D659<>0,C661=0),D659,\nIF(AND(D660<>0,C661<>0),(C661-(C661/C685))+D659,\nIF(C685<1,0,(C661-(C661/C685))))))","v":0},{"$f":"IF(AND(E659=0,D661=0),0,\nIF(AND(E659<>0,D661=0),E659,\nIF(AND(E660<>0,D661<>0),(D661-(D661/D685))+E659,\nIF(D685<1,0,(D661-(D661/D685))))))","v":0},{"$f":"IF(AND(F659=0,E661=0),0,\nIF(AND(F659<>0,E661=0),F659,\nIF(AND(F660<>0,E661<>0),(E661-(E661/E685))+F659,\nIF(E685<1,0,(E661-(E661/E685))))))","v":0},{"$f":"IF(AND(G659=0,F661=0),0,\nIF(AND(G659<>0,F661=0),G659,\nIF(AND(G660<>0,F661<>0),(F661-(F661/F685))+G659,\nIF(F685<1,0,(F661-(F661/F685))))))","v":0},{"$f":"IF(AND(H659=0,G661=0),0,\nIF(AND(H659<>0,G661=0),H659,\nIF(AND(H660<>0,G661<>0),(G661-(G661/G685))+H659,\nIF(G685<1,0,(G661-(G661/G685))))))","v":0},{"$f":"IF(AND(I659=0,H661=0),0,\nIF(AND(I659<>0,H661=0),I659,\nIF(AND(I660<>0,H661<>0),(H661-(H661/H685))+I659,\nIF(H685<1,0,(H661-(H661/H685))))))","v":0},{"$f":"IF(AND(J659=0,I661=0),0,\nIF(AND(J659<>0,I661=0),J659,\nIF(AND(J660<>0,I661<>0),(I661-(I661/I685))+J659,\nIF(I685<1,0,(I661-(I661/I685))))))","v":0},{"$f":"IF(AND(K659=0,J661=0),0,\nIF(AND(K659<>0,J661=0),K659,\nIF(AND(K660<>0,J661<>0),(J661-(J661/J685))+K659,\nIF(J685<1,0,(J661-(J661/J685))))))","v":0},{"$f":"IF(AND(L659=0,K661=0),0,\nIF(AND(L659<>0,K661=0),L659,\nIF(AND(L660<>0,K661<>0),(K661-(K661/K685))+L659,\nIF(K685<1,0,(K661-(K661/K685))))))","v":0},{"$f":"IF(AND(M659=0,L661=0),0,\nIF(AND(M659<>0,L661=0),M659,\nIF(AND(M660<>0,L661<>0),(L661-(L661/L685))+M659,\nIF(L685<1,0,(L661-(L661/L685))))))","v":0},{"$f":"IF(AND(N659=0,M661=0),0,\nIF(AND(N659<>0,M661=0),N659,\nIF(AND(N660<>0,M661<>0),(M661-(M661/M685))+N659,\nIF(M685<1,0,(M661-(M661/M685))))))","v":0},{"$f":"IF(AND(O659=0,N661=0),0,\nIF(AND(O659<>0,N661=0),O659,\nIF(AND(O660<>0,N661<>0),(N661-(N661/N685))+O659,\nIF(N685<1,0,(N661-(N661/N685))))))","v":0},{"$f":"IF(AND(P659=0,O661=0),0,\nIF(AND(P659<>0,O661=0),P659,\nIF(AND(P660<>0,O661<>0),(O661-(O661/O685))+P659,\nIF(O685<1,0,(O661-(O661/O685))))))","v":0},{"$f":"IF(AND(Q659=0,P661=0),0,\nIF(AND(Q659<>0,P661=0),Q659,\nIF(AND(Q660<>0,P661<>0),(P661-(P661/P685))+Q659,\nIF(P685<1,0,(P661-(P661/P685))))))","v":0},{"$f":"IF(AND(R659=0,Q661=0),0,\nIF(AND(R659<>0,Q661=0),R659,\nIF(AND(R660<>0,Q661<>0),(Q661-(Q661/Q685))+R659,\nIF(Q685<1,0,(Q661-(Q661/Q685))))))","v":0},{"$f":"IF(AND(S659=0,R661=0),0,\nIF(AND(S659<>0,R661=0),S659,\nIF(AND(S660<>0,R661<>0),(R661-(R661/R685))+S659,\nIF(R685<1,0,(R661-(R661/R685))))))","v":0},{"$f":"IF(AND(T659=0,S661=0),0,\nIF(AND(T659<>0,S661=0),T659,\nIF(AND(T660<>0,S661<>0),(S661-(S661/S685))+T659,\nIF(S685<1,0,(S661-(S661/S685))))))","v":0},{"$f":"IF(AND(U659=0,T661=0),0,\nIF(AND(U659<>0,T661=0),U659,\nIF(AND(U660<>0,T661<>0),(T661-(T661/T685))+U659,\nIF(T685<1,0,(T661-(T661/T685))))))","v":0},{"$f":"IF(AND(V659=0,U661=0),0,\nIF(AND(V659<>0,U661=0),V659,\nIF(AND(V660<>0,U661<>0),(U661-(U661/U685))+V659,\nIF(U685<1,0,(U661-(U661/U685))))))","v":0},{"$f":"IF(AND(W659=0,V661=0),0,\nIF(AND(W659<>0,V661=0),W659,\nIF(AND(W660<>0,V661<>0),(V661-(V661/V685))+W659,\nIF(V685<1,0,(V661-(V661/V685))))))","v":0}]
[{"$f":"A661+1","v":0},"Depreciated starting TAB",{"$f":"C657","v":11.420613026569548},{"$f":"IF(C686=\"n/a\",C662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,C662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,C662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":11.420613026569548},{"$f":"IF(D686=\"n/a\",D662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,D662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,D662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":11.420613026569548},{"$f":"IF(E686=\"n/a\",E662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,E662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,E662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":11.420613026569548},{"$f":"IF(F686=\"n/a\",F662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,F662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,F662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":11.420613026569548},{"$f":"IF(G686=\"n/a\",G662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,G662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,G662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":11.420613026569548},{"$f":"IF(H686=\"n/a\",H662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,H662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,H662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":11.420613026569548},{"$f":"IF(I686=\"n/a\",I662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,I662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,I662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":11.420613026569548},{"$f":"IF(J686=\"n/a\",J662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,J662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,J662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":11.420613026569548},{"$f":"IF(K686=\"n/a\",K662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,K662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,K662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":11.420613026569548},{"$f":"IF(L686=\"n/a\",L662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,L662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,L662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":11.420613026569548},{"$f":"IF(M686=\"n/a\",M662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,M662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,M662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":11.420613026569548},{"$f":"IF(N686=\"n/a\",N662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,N662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,N662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":11.420613026569548},{"$f":"IF(O686=\"n/a\",O662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,O662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,O662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":11.420613026569548},{"$f":"IF(P686=\"n/a\",P662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,P662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,P662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":11.420613026569548},{"$f":"IF(Q686=\"n/a\",Q662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,Q662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,Q662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":11.420613026569548},{"$f":"IF(R686=\"n/a\",R662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,R662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,R662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":11.420613026569548},{"$f":"IF(S686=\"n/a\",S662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,S662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,S662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":11.420613026569548},{"$f":"IF(T686=\"n/a\",T662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,T662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,T662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":11.420613026569548},{"$f":"IF(U686=\"n/a\",U662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,U662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,U662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":11.420613026569548},{"$f":"IF(V686=\"n/a\",V662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,V662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,V662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":11.420613026569548}]
[{"$f":"A662+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A663)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D657","v":0},{"$f":"IF(D687=\"n/a\",D663,IFERROR(IF((OFFSET($C663,0,$A663))<0,\nMIN(0,D663-(OFFSET($C663,0,$A663)/(OFFSET($C658,-$A662,$A663)))),\nMAX(0,D663-(OFFSET($C663,0,$A663)/(OFFSET($C658,-$A662,$A663))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E657","v":0},{"$f":"IF(E688=\"n/a\",E664,IFERROR(IF((OFFSET($C664,0,$A664))<0,\nMIN(0,E664-(OFFSET($C664,0,$A664)/(OFFSET($C659,-$A663,$A664)))),\nMAX(0,E664-(OFFSET($C664,0,$A664)/(OFFSET($C659,-$A663,$A664))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F657","v":0},{"$f":"IF(F689=\"n/a\",F665,IFERROR(IF((OFFSET($C665,0,$A665))<0,\nMIN(0,F665-(OFFSET($C665,0,$A665)/(OFFSET($C660,-$A664,$A665)))),\nMAX(0,F665-(OFFSET($C665,0,$A665)/(OFFSET($C660,-$A664,$A665))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G657","v":0},{"$f":"IF(G690=\"n/a\",G666,IFERROR(IF((OFFSET($C666,0,$A666))<0,\nMIN(0,G666-(OFFSET($C666,0,$A666)/(OFFSET($C661,-$A665,$A666)))),\nMAX(0,G666-(OFFSET($C666,0,$A666)/(OFFSET($C661,-$A665,$A666))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H657","v":0},{"$f":"IF(H691=\"n/a\",H667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,H667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,H667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I657","v":0},{"$f":"IF(I692=\"n/a\",I668,IFERROR(IF((OFFSET($C668,0,$A668))<0,\nMIN(0,I668-(OFFSET($C668,0,$A668)/(OFFSET($C663,-$A667,$A668)))),\nMAX(0,I668-(OFFSET($C668,0,$A668)/(OFFSET($C663,-$A667,$A668))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J657","v":0},{"$f":"IF(J693=\"n/a\",J669,IFERROR(IF((OFFSET($C669,0,$A669))<0,\nMIN(0,J669-(OFFSET($C669,0,$A669)/(OFFSET($C664,-$A668,$A669)))),\nMAX(0,J669-(OFFSET($C669,0,$A669)/(OFFSET($C664,-$A668,$A669))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K657","v":0},{"$f":"IF(K694=\"n/a\",K670,IFERROR(IF((OFFSET($C670,0,$A670))<0,\nMIN(0,K670-(OFFSET($C670,0,$A670)/(OFFSET($C665,-$A669,$A670)))),\nMAX(0,K670-(OFFSET($C670,0,$A670)/(OFFSET($C665,-$A669,$A670))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L657","v":0},{"$f":"IF(L695=\"n/a\",L671,IFERROR(IF((OFFSET($C671,0,$A671))<0,\nMIN(0,L671-(OFFSET($C671,0,$A671)/(OFFSET($C666,-$A670,$A671)))),\nMAX(0,L671-(OFFSET($C671,0,$A671)/(OFFSET($C666,-$A670,$A671))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M657","v":0},{"$f":"IF(M696=\"n/a\",M672,IFERROR(IF((OFFSET($C672,0,$A672))<0,\nMIN(0,M672-(OFFSET($C672,0,$A672)/(OFFSET($C667,-$A671,$A672)))),\nMAX(0,M672-(OFFSET($C672,0,$A672)/(OFFSET($C667,-$A671,$A672))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N657","v":0},{"$f":"IF(N697=\"n/a\",N673,IFERROR(IF((OFFSET($C673,0,$A673))<0,\nMIN(0,N673-(OFFSET($C673,0,$A673)/(OFFSET($C668,-$A672,$A673)))),\nMAX(0,N673-(OFFSET($C673,0,$A673)/(OFFSET($C668,-$A672,$A673))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O657","v":0},{"$f":"IF(O698=\"n/a\",O674,IFERROR(IF((OFFSET($C674,0,$A674))<0,\nMIN(0,O674-(OFFSET($C674,0,$A674)/(OFFSET($C669,-$A673,$A674)))),\nMAX(0,O674-(OFFSET($C674,0,$A674)/(OFFSET($C669,-$A673,$A674))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P657","v":0},{"$f":"IF(P699=\"n/a\",P675,IFERROR(IF((OFFSET($C675,0,$A675))<0,\nMIN(0,P675-(OFFSET($C675,0,$A675)/(OFFSET($C670,-$A674,$A675)))),\nMAX(0,P675-(OFFSET($C675,0,$A675)/(OFFSET($C670,-$A674,$A675))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q657","v":0},{"$f":"IF(Q700=\"n/a\",Q676,IFERROR(IF((OFFSET($C676,0,$A676))<0,\nMIN(0,Q676-(OFFSET($C676,0,$A676)/(OFFSET($C671,-$A675,$A676)))),\nMAX(0,Q676-(OFFSET($C676,0,$A676)/(OFFSET($C671,-$A675,$A676))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R657","v":0},{"$f":"IF(R701=\"n/a\",R677,IFERROR(IF((OFFSET($C677,0,$A677))<0,\nMIN(0,R677-(OFFSET($C677,0,$A677)/(OFFSET($C672,-$A676,$A677)))),\nMAX(0,R677-(OFFSET($C677,0,$A677)/(OFFSET($C672,-$A676,$A677))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S657","v":0},{"$f":"IF(S702=\"n/a\",S678,IFERROR(IF((OFFSET($C678,0,$A678))<0,\nMIN(0,S678-(OFFSET($C678,0,$A678)/(OFFSET($C673,-$A677,$A678)))),\nMAX(0,S678-(OFFSET($C678,0,$A678)/(OFFSET($C673,-$A677,$A678))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T657","v":0},{"$f":"IF(T703=\"n/a\",T679,IFERROR(IF((OFFSET($C679,0,$A679))<0,\nMIN(0,T679-(OFFSET($C679,0,$A679)/(OFFSET($C674,-$A678,$A679)))),\nMAX(0,T679-(OFFSET($C679,0,$A679)/(OFFSET($C674,-$A678,$A679))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U657","v":0},{"$f":"IF(U704=\"n/a\",U680,IFERROR(IF((OFFSET($C680,0,$A680))<0,\nMIN(0,U680-(OFFSET($C680,0,$A680)/(OFFSET($C675,-$A679,$A680)))),\nMAX(0,U680-(OFFSET($C680,0,$A680)/(OFFSET($C675,-$A679,$A680))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V657","v":0},{"$f":"IF(V705=\"n/a\",V681,IFERROR(IF((OFFSET($C681,0,$A681))<0,\nMIN(0,V681-(OFFSET($C681,0,$A681)/(OFFSET($C676,-$A680,$A681)))),\nMAX(0,V681-(OFFSET($C681,0,$A681)/(OFFSET($C676,-$A680,$A681))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W657","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C685<1,D659=0),0,\nIF(D659=0,C685-1,\nIF(C685<1,D660,\n(((C685-1)*(C661-(C661/(C685))))+(D659*D660))/(D661))))","v":0},{"$f":"IF(AND(D685<1,E659=0),0,\nIF(E659=0,D685-1,\nIF(D685<1,E660,\n(((D685-1)*(D661-(D661/(D685))))+(E659*E660))/(E661))))","v":0},{"$f":"IF(AND(E685<1,F659=0),0,\nIF(F659=0,E685-1,\nIF(E685<1,F660,\n(((E685-1)*(E661-(E661/(E685))))+(F659*F660))/(F661))))","v":0},{"$f":"IF(AND(F685<1,G659=0),0,\nIF(G659=0,F685-1,\nIF(F685<1,G660,\n(((F685-1)*(F661-(F661/(F685))))+(G659*G660))/(G661))))","v":0},{"$f":"IF(AND(G685<1,H659=0),0,\nIF(H659=0,G685-1,\nIF(G685<1,H660,\n(((G685-1)*(G661-(G661/(G685))))+(H659*H660))/(H661))))","v":0},{"$f":"IF(AND(H685<1,I659=0),0,\nIF(I659=0,H685-1,\nIF(H685<1,I660,\n(((H685-1)*(H661-(H661/(H685))))+(I659*I660))/(I661))))","v":0},{"$f":"IF(AND(I685<1,J659=0),0,\nIF(J659=0,I685-1,\nIF(I685<1,J660,\n(((I685-1)*(I661-(I661/(I685))))+(J659*J660))/(J661))))","v":0},{"$f":"IF(AND(J685<1,K659=0),0,\nIF(K659=0,J685-1,\nIF(J685<1,K660,\n(((J685-1)*(J661-(J661/(J685))))+(K659*K660))/(K661))))","v":0},{"$f":"IF(AND(K685<1,L659=0),0,\nIF(L659=0,K685-1,\nIF(K685<1,L660,\n(((K685-1)*(K661-(K661/(K685))))+(L659*L660))/(L661))))","v":0},{"$f":"IF(AND(L685<1,M659=0),0,\nIF(M659=0,L685-1,\nIF(L685<1,M660,\n(((L685-1)*(L661-(L661/(L685))))+(M659*M660))/(M661))))","v":0},{"$f":"IF(AND(M685<1,N659=0),0,\nIF(N659=0,M685-1,\nIF(M685<1,N660,\n(((M685-1)*(M661-(M661/(M685))))+(N659*N660))/(N661))))","v":0},{"$f":"IF(AND(N685<1,O659=0),0,\nIF(O659=0,N685-1,\nIF(N685<1,O660,\n(((N685-1)*(N661-(N661/(N685))))+(O659*O660))/(O661))))","v":0},{"$f":"IF(AND(O685<1,P659=0),0,\nIF(P659=0,O685-1,\nIF(O685<1,P660,\n(((O685-1)*(O661-(O661/(O685))))+(P659*P660))/(P661))))","v":0},{"$f":"IF(AND(P685<1,Q659=0),0,\nIF(Q659=0,P685-1,\nIF(P685<1,Q660,\n(((P685-1)*(P661-(P661/(P685))))+(Q659*Q660))/(Q661))))","v":0},{"$f":"IF(AND(Q685<1,R659=0),0,\nIF(R659=0,Q685-1,\nIF(Q685<1,R660,\n(((Q685-1)*(Q661-(Q661/(Q685))))+(R659*R660))/(R661))))","v":0},{"$f":"IF(AND(R685<1,S659=0),0,\nIF(S659=0,R685-1,\nIF(R685<1,S660,\n(((R685-1)*(R661-(R661/(R685))))+(S659*S660))/(S661))))","v":0},{"$f":"IF(AND(S685<1,T659=0),0,\nIF(T659=0,S685-1,\nIF(S685<1,T660,\n(((S685-1)*(S661-(S661/(S685))))+(T659*T660))/(T661))))","v":0},{"$f":"IF(AND(T685<1,U659=0),0,\nIF(U659=0,T685-1,\nIF(T685<1,U660,\n(((T685-1)*(T661-(T661/(T685))))+(U659*U660))/(U661))))","v":0},{"$f":"IF(AND(U685<1,V659=0),0,\nIF(V659=0,U685-1,\nIF(U685<1,V660,\n(((U685-1)*(U661-(U661/(U685))))+(V659*V660))/(V661))))","v":0},{"$f":"IF(AND(V685<1,W659=0),0,\nIF(W659=0,V685-1,\nIF(V685<1,W660,\n(((V685-1)*(V661-(V661/(V685))))+(W659*W660))/(W661))))","v":0}]
[null,"RL Start TAB",{"$f":"C658","v":"n/a"},{"$f":"IF(C686=\"n/a\",\"n/a\",MAX(0,C686-1))","v":"n/a"},{"$f":"IF(D686=\"n/a\",\"n/a\",MAX(0,D686-1))","v":"n/a"},{"$f":"IF(E686=\"n/a\",\"n/a\",MAX(0,E686-1))","v":"n/a"},{"$f":"IF(F686=\"n/a\",\"n/a\",MAX(0,F686-1))","v":"n/a"},{"$f":"IF(G686=\"n/a\",\"n/a\",MAX(0,G686-1))","v":"n/a"},{"$f":"IF(H686=\"n/a\",\"n/a\",MAX(0,H686-1))","v":"n/a"},{"$f":"IF(I686=\"n/a\",\"n/a\",MAX(0,I686-1))","v":"n/a"},{"$f":"IF(J686=\"n/a\",\"n/a\",MAX(0,J686-1))","v":"n/a"},{"$f":"IF(K686=\"n/a\",\"n/a\",MAX(0,K686-1))","v":"n/a"},{"$f":"IF(L686=\"n/a\",\"n/a\",MAX(0,L686-1))","v":"n/a"},{"$f":"IF(M686=\"n/a\",\"n/a\",MAX(0,M686-1))","v":"n/a"},{"$f":"IF(N686=\"n/a\",\"n/a\",MAX(0,N686-1))","v":"n/a"},{"$f":"IF(O686=\"n/a\",\"n/a\",MAX(0,O686-1))","v":"n/a"},{"$f":"IF(P686=\"n/a\",\"n/a\",MAX(0,P686-1))","v":"n/a"},{"$f":"IF(Q686=\"n/a\",\"n/a\",MAX(0,Q686-1))","v":"n/a"},{"$f":"IF(R686=\"n/a\",\"n/a\",MAX(0,R686-1))","v":"n/a"},{"$f":"IF(S686=\"n/a\",\"n/a\",MAX(0,S686-1))","v":"n/a"},{"$f":"IF(T686=\"n/a\",\"n/a\",MAX(0,T686-1))","v":"n/a"},{"$f":"IF(U686=\"n/a\",\"n/a\",MAX(0,U686-1))","v":"n/a"},{"$f":"IF(V686=\"n/a\",\"n/a\",MAX(0,V686-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A663)","v":"RL Capex 2020-21"},null,{"$f":"D658","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E658","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F658","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G658","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H658","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I658","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J658","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K658","v":15},14,13,12,11,10,9,8,7,6,5,4,3]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L658","v":15},14,13,12,11,10,9,8,7,6,5,4]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M658","v":15},14,13,12,11,10,9,8,7,6,5]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N658","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O658","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P658","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q658","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R658","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S658","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T658","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U658","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V658","v":0},{"$f":"IF(V705=\"n/a\",\"n/a\",MAX(0,V705-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W658","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C658<>\"n/a\",C658<>\"n/a\"),IF(SUM(C661:C683)=0,0,IF((SUMPRODUCT(C661:C683,C685:C707)/SUM(C661:C683))<0,1,(SUMPRODUCT(C661:C683,C685:C707)/SUM(C661:C683)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C658<>\"n/a\",D658<>\"n/a\"),IF(SUM(D661:D683)=0,0,IF((SUMPRODUCT(D661:D683,D685:D707)/SUM(D661:D683))<0,1,(SUMPRODUCT(D661:D683,D685:D707)/SUM(D661:D683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",E658<>\"n/a\"),IF(SUM(E661:E683)=0,0,IF((SUMPRODUCT(E661:E683,E685:E707)/SUM(E661:E683))<0,1,(SUMPRODUCT(E661:E683,E685:E707)/SUM(E661:E683)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 14",{"$f":"VLOOKUP($A710,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Other Equipment"}]
[{"$f":"VALUE(REPLACE(A710,1,12,\"\"))","v":14},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A711,0),\"enter input\")","v":15.386942449783675},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A711,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A711,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A711,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A711,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A711,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A711,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A711,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A711,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A711,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A711,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A711,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A711,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A711,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A711,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A711,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A711,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A711,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A711,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A711,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A711,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A711,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A711,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A711,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A711,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A711,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A711,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A711,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A711,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A711,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A711,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A711,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A711,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A711,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A711,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A711,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A711,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A711,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A711,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A711,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A711,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A711,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A711,1,1))))","v":40},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A711,1,1))))","v":40},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A711,1,1))))","v":40},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A711,1,1))))","v":40},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A711,1,1))))","v":40},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A711,1,1))))","v":40},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A711,1,1))))","v":40},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A711,1,1))))","v":40},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A711,1,1))))","v":40},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A711,1,1))))","v":40},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A711,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A711,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A711,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A711,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A711,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A711,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A711,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A711,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A711,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A711,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A711,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A711,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A711,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D713=0,C715=0),0,\nIF(AND(D713<>0,C715=0),D713,\nIF(AND(D714<>0,C715<>0),(C715-(C715/C739))+D713,\nIF(C739<1,0,(C715-(C715/C739))))))","v":0},{"$f":"IF(AND(E713=0,D715=0),0,\nIF(AND(E713<>0,D715=0),E713,\nIF(AND(E714<>0,D715<>0),(D715-(D715/D739))+E713,\nIF(D739<1,0,(D715-(D715/D739))))))","v":0},{"$f":"IF(AND(F713=0,E715=0),0,\nIF(AND(F713<>0,E715=0),F713,\nIF(AND(F714<>0,E715<>0),(E715-(E715/E739))+F713,\nIF(E739<1,0,(E715-(E715/E739))))))","v":0},{"$f":"IF(AND(G713=0,F715=0),0,\nIF(AND(G713<>0,F715=0),G713,\nIF(AND(G714<>0,F715<>0),(F715-(F715/F739))+G713,\nIF(F739<1,0,(F715-(F715/F739))))))","v":0},{"$f":"IF(AND(H713=0,G715=0),0,\nIF(AND(H713<>0,G715=0),H713,\nIF(AND(H714<>0,G715<>0),(G715-(G715/G739))+H713,\nIF(G739<1,0,(G715-(G715/G739))))))","v":0},{"$f":"IF(AND(I713=0,H715=0),0,\nIF(AND(I713<>0,H715=0),I713,\nIF(AND(I714<>0,H715<>0),(H715-(H715/H739))+I713,\nIF(H739<1,0,(H715-(H715/H739))))))","v":0},{"$f":"IF(AND(J713=0,I715=0),0,\nIF(AND(J713<>0,I715=0),J713,\nIF(AND(J714<>0,I715<>0),(I715-(I715/I739))+J713,\nIF(I739<1,0,(I715-(I715/I739))))))","v":0},{"$f":"IF(AND(K713=0,J715=0),0,\nIF(AND(K713<>0,J715=0),K713,\nIF(AND(K714<>0,J715<>0),(J715-(J715/J739))+K713,\nIF(J739<1,0,(J715-(J715/J739))))))","v":0},{"$f":"IF(AND(L713=0,K715=0),0,\nIF(AND(L713<>0,K715=0),L713,\nIF(AND(L714<>0,K715<>0),(K715-(K715/K739))+L713,\nIF(K739<1,0,(K715-(K715/K739))))))","v":0},{"$f":"IF(AND(M713=0,L715=0),0,\nIF(AND(M713<>0,L715=0),M713,\nIF(AND(M714<>0,L715<>0),(L715-(L715/L739))+M713,\nIF(L739<1,0,(L715-(L715/L739))))))","v":0},{"$f":"IF(AND(N713=0,M715=0),0,\nIF(AND(N713<>0,M715=0),N713,\nIF(AND(N714<>0,M715<>0),(M715-(M715/M739))+N713,\nIF(M739<1,0,(M715-(M715/M739))))))","v":0},{"$f":"IF(AND(O713=0,N715=0),0,\nIF(AND(O713<>0,N715=0),O713,\nIF(AND(O714<>0,N715<>0),(N715-(N715/N739))+O713,\nIF(N739<1,0,(N715-(N715/N739))))))","v":0},{"$f":"IF(AND(P713=0,O715=0),0,\nIF(AND(P713<>0,O715=0),P713,\nIF(AND(P714<>0,O715<>0),(O715-(O715/O739))+P713,\nIF(O739<1,0,(O715-(O715/O739))))))","v":0},{"$f":"IF(AND(Q713=0,P715=0),0,\nIF(AND(Q713<>0,P715=0),Q713,\nIF(AND(Q714<>0,P715<>0),(P715-(P715/P739))+Q713,\nIF(P739<1,0,(P715-(P715/P739))))))","v":0},{"$f":"IF(AND(R713=0,Q715=0),0,\nIF(AND(R713<>0,Q715=0),R713,\nIF(AND(R714<>0,Q715<>0),(Q715-(Q715/Q739))+R713,\nIF(Q739<1,0,(Q715-(Q715/Q739))))))","v":0},{"$f":"IF(AND(S713=0,R715=0),0,\nIF(AND(S713<>0,R715=0),S713,\nIF(AND(S714<>0,R715<>0),(R715-(R715/R739))+S713,\nIF(R739<1,0,(R715-(R715/R739))))))","v":0},{"$f":"IF(AND(T713=0,S715=0),0,\nIF(AND(T713<>0,S715=0),T713,\nIF(AND(T714<>0,S715<>0),(S715-(S715/S739))+T713,\nIF(S739<1,0,(S715-(S715/S739))))))","v":0},{"$f":"IF(AND(U713=0,T715=0),0,\nIF(AND(U713<>0,T715=0),U713,\nIF(AND(U714<>0,T715<>0),(T715-(T715/T739))+U713,\nIF(T739<1,0,(T715-(T715/T739))))))","v":0},{"$f":"IF(AND(V713=0,U715=0),0,\nIF(AND(V713<>0,U715=0),V713,\nIF(AND(V714<>0,U715<>0),(U715-(U715/U739))+V713,\nIF(U739<1,0,(U715-(U715/U739))))))","v":0},{"$f":"IF(AND(W713=0,V715=0),0,\nIF(AND(W713<>0,V715=0),W713,\nIF(AND(W714<>0,V715<>0),(V715-(V715/V739))+W713,\nIF(V739<1,0,(V715-(V715/V739))))))","v":0}]
[{"$f":"A715+1","v":0},"Depreciated starting TAB",{"$f":"C711","v":15.386942449783675},{"$f":"IF(C740=\"n/a\",C716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,C716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,C716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":15.386942449783675},{"$f":"IF(D740=\"n/a\",D716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,D716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,D716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":15.386942449783675},{"$f":"IF(E740=\"n/a\",E716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,E716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,E716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":15.386942449783675},{"$f":"IF(F740=\"n/a\",F716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,F716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,F716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":15.386942449783675},{"$f":"IF(G740=\"n/a\",G716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,G716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,G716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":15.386942449783675},{"$f":"IF(H740=\"n/a\",H716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,H716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,H716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":15.386942449783675},{"$f":"IF(I740=\"n/a\",I716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,I716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,I716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":15.386942449783675},{"$f":"IF(J740=\"n/a\",J716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,J716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,J716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":15.386942449783675},{"$f":"IF(K740=\"n/a\",K716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,K716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,K716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":15.386942449783675},{"$f":"IF(L740=\"n/a\",L716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,L716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,L716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":15.386942449783675},{"$f":"IF(M740=\"n/a\",M716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,M716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,M716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":15.386942449783675},{"$f":"IF(N740=\"n/a\",N716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,N716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,N716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":15.386942449783675},{"$f":"IF(O740=\"n/a\",O716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,O716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,O716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":15.386942449783675},{"$f":"IF(P740=\"n/a\",P716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,P716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,P716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":15.386942449783675},{"$f":"IF(Q740=\"n/a\",Q716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,Q716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,Q716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":15.386942449783675},{"$f":"IF(R740=\"n/a\",R716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,R716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,R716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":15.386942449783675},{"$f":"IF(S740=\"n/a\",S716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,S716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,S716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":15.386942449783675},{"$f":"IF(T740=\"n/a\",T716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,T716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,T716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":15.386942449783675},{"$f":"IF(U740=\"n/a\",U716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,U716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,U716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":15.386942449783675},{"$f":"IF(V740=\"n/a\",V716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,V716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,V716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":15.386942449783675}]
[{"$f":"A716+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A717)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D711","v":0},{"$f":"IF(D741=\"n/a\",D717,IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,D717-(OFFSET($C717,0,$A717)/(OFFSET($C712,-$A716,$A717)))),\nMAX(0,D717-(OFFSET($C717,0,$A717)/(OFFSET($C712,-$A716,$A717))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E711","v":0},{"$f":"IF(E742=\"n/a\",E718,IFERROR(IF((OFFSET($C718,0,$A718))<0,\nMIN(0,E718-(OFFSET($C718,0,$A718)/(OFFSET($C713,-$A717,$A718)))),\nMAX(0,E718-(OFFSET($C718,0,$A718)/(OFFSET($C713,-$A717,$A718))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F711","v":0},{"$f":"IF(F743=\"n/a\",F719,IFERROR(IF((OFFSET($C719,0,$A719))<0,\nMIN(0,F719-(OFFSET($C719,0,$A719)/(OFFSET($C714,-$A718,$A719)))),\nMAX(0,F719-(OFFSET($C719,0,$A719)/(OFFSET($C714,-$A718,$A719))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G711","v":0},{"$f":"IF(G744=\"n/a\",G720,IFERROR(IF((OFFSET($C720,0,$A720))<0,\nMIN(0,G720-(OFFSET($C720,0,$A720)/(OFFSET($C715,-$A719,$A720)))),\nMAX(0,G720-(OFFSET($C720,0,$A720)/(OFFSET($C715,-$A719,$A720))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H711","v":0},{"$f":"IF(H745=\"n/a\",H721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,H721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,H721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I711","v":0},{"$f":"IF(I746=\"n/a\",I722,IFERROR(IF((OFFSET($C722,0,$A722))<0,\nMIN(0,I722-(OFFSET($C722,0,$A722)/(OFFSET($C717,-$A721,$A722)))),\nMAX(0,I722-(OFFSET($C722,0,$A722)/(OFFSET($C717,-$A721,$A722))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J711","v":0},{"$f":"IF(J747=\"n/a\",J723,IFERROR(IF((OFFSET($C723,0,$A723))<0,\nMIN(0,J723-(OFFSET($C723,0,$A723)/(OFFSET($C718,-$A722,$A723)))),\nMAX(0,J723-(OFFSET($C723,0,$A723)/(OFFSET($C718,-$A722,$A723))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K711","v":0},{"$f":"IF(K748=\"n/a\",K724,IFERROR(IF((OFFSET($C724,0,$A724))<0,\nMIN(0,K724-(OFFSET($C724,0,$A724)/(OFFSET($C719,-$A723,$A724)))),\nMAX(0,K724-(OFFSET($C724,0,$A724)/(OFFSET($C719,-$A723,$A724))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L711","v":0},{"$f":"IF(L749=\"n/a\",L725,IFERROR(IF((OFFSET($C725,0,$A725))<0,\nMIN(0,L725-(OFFSET($C725,0,$A725)/(OFFSET($C720,-$A724,$A725)))),\nMAX(0,L725-(OFFSET($C725,0,$A725)/(OFFSET($C720,-$A724,$A725))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M711","v":0},{"$f":"IF(M750=\"n/a\",M726,IFERROR(IF((OFFSET($C726,0,$A726))<0,\nMIN(0,M726-(OFFSET($C726,0,$A726)/(OFFSET($C721,-$A725,$A726)))),\nMAX(0,M726-(OFFSET($C726,0,$A726)/(OFFSET($C721,-$A725,$A726))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N711","v":0},{"$f":"IF(N751=\"n/a\",N727,IFERROR(IF((OFFSET($C727,0,$A727))<0,\nMIN(0,N727-(OFFSET($C727,0,$A727)/(OFFSET($C722,-$A726,$A727)))),\nMAX(0,N727-(OFFSET($C727,0,$A727)/(OFFSET($C722,-$A726,$A727))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O711","v":0},{"$f":"IF(O752=\"n/a\",O728,IFERROR(IF((OFFSET($C728,0,$A728))<0,\nMIN(0,O728-(OFFSET($C728,0,$A728)/(OFFSET($C723,-$A727,$A728)))),\nMAX(0,O728-(OFFSET($C728,0,$A728)/(OFFSET($C723,-$A727,$A728))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P711","v":0},{"$f":"IF(P753=\"n/a\",P729,IFERROR(IF((OFFSET($C729,0,$A729))<0,\nMIN(0,P729-(OFFSET($C729,0,$A729)/(OFFSET($C724,-$A728,$A729)))),\nMAX(0,P729-(OFFSET($C729,0,$A729)/(OFFSET($C724,-$A728,$A729))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q711","v":0},{"$f":"IF(Q754=\"n/a\",Q730,IFERROR(IF((OFFSET($C730,0,$A730))<0,\nMIN(0,Q730-(OFFSET($C730,0,$A730)/(OFFSET($C725,-$A729,$A730)))),\nMAX(0,Q730-(OFFSET($C730,0,$A730)/(OFFSET($C725,-$A729,$A730))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R711","v":0},{"$f":"IF(R755=\"n/a\",R731,IFERROR(IF((OFFSET($C731,0,$A731))<0,\nMIN(0,R731-(OFFSET($C731,0,$A731)/(OFFSET($C726,-$A730,$A731)))),\nMAX(0,R731-(OFFSET($C731,0,$A731)/(OFFSET($C726,-$A730,$A731))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S711","v":0},{"$f":"IF(S756=\"n/a\",S732,IFERROR(IF((OFFSET($C732,0,$A732))<0,\nMIN(0,S732-(OFFSET($C732,0,$A732)/(OFFSET($C727,-$A731,$A732)))),\nMAX(0,S732-(OFFSET($C732,0,$A732)/(OFFSET($C727,-$A731,$A732))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T711","v":0},{"$f":"IF(T757=\"n/a\",T733,IFERROR(IF((OFFSET($C733,0,$A733))<0,\nMIN(0,T733-(OFFSET($C733,0,$A733)/(OFFSET($C728,-$A732,$A733)))),\nMAX(0,T733-(OFFSET($C733,0,$A733)/(OFFSET($C728,-$A732,$A733))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U711","v":0},{"$f":"IF(U758=\"n/a\",U734,IFERROR(IF((OFFSET($C734,0,$A734))<0,\nMIN(0,U734-(OFFSET($C734,0,$A734)/(OFFSET($C729,-$A733,$A734)))),\nMAX(0,U734-(OFFSET($C734,0,$A734)/(OFFSET($C729,-$A733,$A734))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V711","v":0},{"$f":"IF(V759=\"n/a\",V735,IFERROR(IF((OFFSET($C735,0,$A735))<0,\nMIN(0,V735-(OFFSET($C735,0,$A735)/(OFFSET($C730,-$A734,$A735)))),\nMAX(0,V735-(OFFSET($C735,0,$A735)/(OFFSET($C730,-$A734,$A735))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W711","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C739<1,D713=0),0,\nIF(D713=0,C739-1,\nIF(C739<1,D714,\n(((C739-1)*(C715-(C715/(C739))))+(D713*D714))/(D715))))","v":0},{"$f":"IF(AND(D739<1,E713=0),0,\nIF(E713=0,D739-1,\nIF(D739<1,E714,\n(((D739-1)*(D715-(D715/(D739))))+(E713*E714))/(E715))))","v":0},{"$f":"IF(AND(E739<1,F713=0),0,\nIF(F713=0,E739-1,\nIF(E739<1,F714,\n(((E739-1)*(E715-(E715/(E739))))+(F713*F714))/(F715))))","v":0},{"$f":"IF(AND(F739<1,G713=0),0,\nIF(G713=0,F739-1,\nIF(F739<1,G714,\n(((F739-1)*(F715-(F715/(F739))))+(G713*G714))/(G715))))","v":0},{"$f":"IF(AND(G739<1,H713=0),0,\nIF(H713=0,G739-1,\nIF(G739<1,H714,\n(((G739-1)*(G715-(G715/(G739))))+(H713*H714))/(H715))))","v":0},{"$f":"IF(AND(H739<1,I713=0),0,\nIF(I713=0,H739-1,\nIF(H739<1,I714,\n(((H739-1)*(H715-(H715/(H739))))+(I713*I714))/(I715))))","v":0},{"$f":"IF(AND(I739<1,J713=0),0,\nIF(J713=0,I739-1,\nIF(I739<1,J714,\n(((I739-1)*(I715-(I715/(I739))))+(J713*J714))/(J715))))","v":0},{"$f":"IF(AND(J739<1,K713=0),0,\nIF(K713=0,J739-1,\nIF(J739<1,K714,\n(((J739-1)*(J715-(J715/(J739))))+(K713*K714))/(K715))))","v":0},{"$f":"IF(AND(K739<1,L713=0),0,\nIF(L713=0,K739-1,\nIF(K739<1,L714,\n(((K739-1)*(K715-(K715/(K739))))+(L713*L714))/(L715))))","v":0},{"$f":"IF(AND(L739<1,M713=0),0,\nIF(M713=0,L739-1,\nIF(L739<1,M714,\n(((L739-1)*(L715-(L715/(L739))))+(M713*M714))/(M715))))","v":0},{"$f":"IF(AND(M739<1,N713=0),0,\nIF(N713=0,M739-1,\nIF(M739<1,N714,\n(((M739-1)*(M715-(M715/(M739))))+(N713*N714))/(N715))))","v":0},{"$f":"IF(AND(N739<1,O713=0),0,\nIF(O713=0,N739-1,\nIF(N739<1,O714,\n(((N739-1)*(N715-(N715/(N739))))+(O713*O714))/(O715))))","v":0},{"$f":"IF(AND(O739<1,P713=0),0,\nIF(P713=0,O739-1,\nIF(O739<1,P714,\n(((O739-1)*(O715-(O715/(O739))))+(P713*P714))/(P715))))","v":0},{"$f":"IF(AND(P739<1,Q713=0),0,\nIF(Q713=0,P739-1,\nIF(P739<1,Q714,\n(((P739-1)*(P715-(P715/(P739))))+(Q713*Q714))/(Q715))))","v":0},{"$f":"IF(AND(Q739<1,R713=0),0,\nIF(R713=0,Q739-1,\nIF(Q739<1,R714,\n(((Q739-1)*(Q715-(Q715/(Q739))))+(R713*R714))/(R715))))","v":0},{"$f":"IF(AND(R739<1,S713=0),0,\nIF(S713=0,R739-1,\nIF(R739<1,S714,\n(((R739-1)*(R715-(R715/(R739))))+(S713*S714))/(S715))))","v":0},{"$f":"IF(AND(S739<1,T713=0),0,\nIF(T713=0,S739-1,\nIF(S739<1,T714,\n(((S739-1)*(S715-(S715/(S739))))+(T713*T714))/(T715))))","v":0},{"$f":"IF(AND(T739<1,U713=0),0,\nIF(U713=0,T739-1,\nIF(T739<1,U714,\n(((T739-1)*(T715-(T715/(T739))))+(U713*U714))/(U715))))","v":0},{"$f":"IF(AND(U739<1,V713=0),0,\nIF(V713=0,U739-1,\nIF(U739<1,V714,\n(((U739-1)*(U715-(U715/(U739))))+(V713*V714))/(V715))))","v":0},{"$f":"IF(AND(V739<1,W713=0),0,\nIF(W713=0,V739-1,\nIF(V739<1,W714,\n(((V739-1)*(V715-(V715/(V739))))+(W713*W714))/(W715))))","v":0}]
[null,"RL Start TAB",{"$f":"C712","v":"n/a"},{"$f":"IF(C740=\"n/a\",\"n/a\",MAX(0,C740-1))","v":"n/a"},{"$f":"IF(D740=\"n/a\",\"n/a\",MAX(0,D740-1))","v":"n/a"},{"$f":"IF(E740=\"n/a\",\"n/a\",MAX(0,E740-1))","v":"n/a"},{"$f":"IF(F740=\"n/a\",\"n/a\",MAX(0,F740-1))","v":"n/a"},{"$f":"IF(G740=\"n/a\",\"n/a\",MAX(0,G740-1))","v":"n/a"},{"$f":"IF(H740=\"n/a\",\"n/a\",MAX(0,H740-1))","v":"n/a"},{"$f":"IF(I740=\"n/a\",\"n/a\",MAX(0,I740-1))","v":"n/a"},{"$f":"IF(J740=\"n/a\",\"n/a\",MAX(0,J740-1))","v":"n/a"},{"$f":"IF(K740=\"n/a\",\"n/a\",MAX(0,K740-1))","v":"n/a"},{"$f":"IF(L740=\"n/a\",\"n/a\",MAX(0,L740-1))","v":"n/a"},{"$f":"IF(M740=\"n/a\",\"n/a\",MAX(0,M740-1))","v":"n/a"},{"$f":"IF(N740=\"n/a\",\"n/a\",MAX(0,N740-1))","v":"n/a"},{"$f":"IF(O740=\"n/a\",\"n/a\",MAX(0,O740-1))","v":"n/a"},{"$f":"IF(P740=\"n/a\",\"n/a\",MAX(0,P740-1))","v":"n/a"},{"$f":"IF(Q740=\"n/a\",\"n/a\",MAX(0,Q740-1))","v":"n/a"},{"$f":"IF(R740=\"n/a\",\"n/a\",MAX(0,R740-1))","v":"n/a"},{"$f":"IF(S740=\"n/a\",\"n/a\",MAX(0,S740-1))","v":"n/a"},{"$f":"IF(T740=\"n/a\",\"n/a\",MAX(0,T740-1))","v":"n/a"},{"$f":"IF(U740=\"n/a\",\"n/a\",MAX(0,U740-1))","v":"n/a"},{"$f":"IF(V740=\"n/a\",\"n/a\",MAX(0,V740-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A717)","v":"RL Capex 2020-21"},null,{"$f":"D712","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2021-22",null,null,{"$f":"E712","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F712","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G712","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H712","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I712","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J712","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K712","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L712","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M712","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N712","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O712","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P712","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q712","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R712","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S712","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T712","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U712","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V712","v":0},{"$f":"IF(V759=\"n/a\",\"n/a\",MAX(0,V759-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W712","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C712<>\"n/a\",C712<>\"n/a\"),IF(SUM(C715:C737)=0,0,IF((SUMPRODUCT(C715:C737,C739:C761)/SUM(C715:C737))<0,1,(SUMPRODUCT(C715:C737,C739:C761)/SUM(C715:C737)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C712<>\"n/a\",D712<>\"n/a\"),IF(SUM(D715:D737)=0,0,IF((SUMPRODUCT(D715:D737,D739:D761)/SUM(D715:D737))<0,1,(SUMPRODUCT(D715:D737,D739:D761)/SUM(D715:D737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",E712<>\"n/a\"),IF(SUM(E715:E737)=0,0,IF((SUMPRODUCT(E715:E737,E739:E761)/SUM(E715:E737))<0,1,(SUMPRODUCT(E715:E737,E739:E761)/SUM(E715:E737)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 15",{"$f":"VLOOKUP($A764,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Control Centre - SCADA"}]
[{"$f":"VALUE(REPLACE(A764,1,12,\"\"))","v":15},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A765,0),\"enter input\")","v":31.340554842229256},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A765,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A765,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":2.8290518956946982},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A765,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A765,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":3.8456159258736191},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A765,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A765,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":6.4811700644975208},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A765,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A765,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":7.4912780000000003},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A765,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A765,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":8.4429250679117551},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A765,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A765,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A765,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A765,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A765,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A765,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A765,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A765,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A765,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A765,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A765,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A765,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A765,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A765,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A765,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A765,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A765,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A765,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A765,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A765,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A765,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A765,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A765,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A765,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A765,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A765,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A765,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A765,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A765,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A765,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A765,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A765,1,1))))","v":10},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A765,1,1))))","v":10},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A765,1,1))))","v":10},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A765,1,1))))","v":10},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A765,1,1))))","v":10},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A765,1,1))))","v":10},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A765,1,1))))","v":10},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A765,1,1))))","v":10},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A765,1,1))))","v":10},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A765,1,1))))","v":10},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A765,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A765,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A765,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A765,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A765,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A765,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A765,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A765,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A765,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A765,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A765,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A765,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A765,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D767=0,C769=0),0,\nIF(AND(D767<>0,C769=0),D767,\nIF(AND(D768<>0,C769<>0),(C769-(C769/C793))+D767,\nIF(C793<1,0,(C769-(C769/C793))))))","v":0},{"$f":"IF(AND(E767=0,D769=0),0,\nIF(AND(E767<>0,D769=0),E767,\nIF(AND(E768<>0,D769<>0),(D769-(D769/D793))+E767,\nIF(D793<1,0,(D769-(D769/D793))))))","v":0},{"$f":"IF(AND(F767=0,E769=0),0,\nIF(AND(F767<>0,E769=0),F767,\nIF(AND(F768<>0,E769<>0),(E769-(E769/E793))+F767,\nIF(E793<1,0,(E769-(E769/E793))))))","v":0},{"$f":"IF(AND(G767=0,F769=0),0,\nIF(AND(G767<>0,F769=0),G767,\nIF(AND(G768<>0,F769<>0),(F769-(F769/F793))+G767,\nIF(F793<1,0,(F769-(F769/F793))))))","v":0},{"$f":"IF(AND(H767=0,G769=0),0,\nIF(AND(H767<>0,G769=0),H767,\nIF(AND(H768<>0,G769<>0),(G769-(G769/G793))+H767,\nIF(G793<1,0,(G769-(G769/G793))))))","v":0},{"$f":"IF(AND(I767=0,H769=0),0,\nIF(AND(I767<>0,H769=0),I767,\nIF(AND(I768<>0,H769<>0),(H769-(H769/H793))+I767,\nIF(H793<1,0,(H769-(H769/H793))))))","v":0},{"$f":"IF(AND(J767=0,I769=0),0,\nIF(AND(J767<>0,I769=0),J767,\nIF(AND(J768<>0,I769<>0),(I769-(I769/I793))+J767,\nIF(I793<1,0,(I769-(I769/I793))))))","v":0},{"$f":"IF(AND(K767=0,J769=0),0,\nIF(AND(K767<>0,J769=0),K767,\nIF(AND(K768<>0,J769<>0),(J769-(J769/J793))+K767,\nIF(J793<1,0,(J769-(J769/J793))))))","v":0},{"$f":"IF(AND(L767=0,K769=0),0,\nIF(AND(L767<>0,K769=0),L767,\nIF(AND(L768<>0,K769<>0),(K769-(K769/K793))+L767,\nIF(K793<1,0,(K769-(K769/K793))))))","v":0},{"$f":"IF(AND(M767=0,L769=0),0,\nIF(AND(M767<>0,L769=0),M767,\nIF(AND(M768<>0,L769<>0),(L769-(L769/L793))+M767,\nIF(L793<1,0,(L769-(L769/L793))))))","v":0},{"$f":"IF(AND(N767=0,M769=0),0,\nIF(AND(N767<>0,M769=0),N767,\nIF(AND(N768<>0,M769<>0),(M769-(M769/M793))+N767,\nIF(M793<1,0,(M769-(M769/M793))))))","v":0},{"$f":"IF(AND(O767=0,N769=0),0,\nIF(AND(O767<>0,N769=0),O767,\nIF(AND(O768<>0,N769<>0),(N769-(N769/N793))+O767,\nIF(N793<1,0,(N769-(N769/N793))))))","v":0},{"$f":"IF(AND(P767=0,O769=0),0,\nIF(AND(P767<>0,O769=0),P767,\nIF(AND(P768<>0,O769<>0),(O769-(O769/O793))+P767,\nIF(O793<1,0,(O769-(O769/O793))))))","v":0},{"$f":"IF(AND(Q767=0,P769=0),0,\nIF(AND(Q767<>0,P769=0),Q767,\nIF(AND(Q768<>0,P769<>0),(P769-(P769/P793))+Q767,\nIF(P793<1,0,(P769-(P769/P793))))))","v":0},{"$f":"IF(AND(R767=0,Q769=0),0,\nIF(AND(R767<>0,Q769=0),R767,\nIF(AND(R768<>0,Q769<>0),(Q769-(Q769/Q793))+R767,\nIF(Q793<1,0,(Q769-(Q769/Q793))))))","v":0},{"$f":"IF(AND(S767=0,R769=0),0,\nIF(AND(S767<>0,R769=0),S767,\nIF(AND(S768<>0,R769<>0),(R769-(R769/R793))+S767,\nIF(R793<1,0,(R769-(R769/R793))))))","v":0},{"$f":"IF(AND(T767=0,S769=0),0,\nIF(AND(T767<>0,S769=0),T767,\nIF(AND(T768<>0,S769<>0),(S769-(S769/S793))+T767,\nIF(S793<1,0,(S769-(S769/S793))))))","v":0},{"$f":"IF(AND(U767=0,T769=0),0,\nIF(AND(U767<>0,T769=0),U767,\nIF(AND(U768<>0,T769<>0),(T769-(T769/T793))+U767,\nIF(T793<1,0,(T769-(T769/T793))))))","v":0},{"$f":"IF(AND(V767=0,U769=0),0,\nIF(AND(V767<>0,U769=0),V767,\nIF(AND(V768<>0,U769<>0),(U769-(U769/U793))+V767,\nIF(U793<1,0,(U769-(U769/U793))))))","v":0},{"$f":"IF(AND(W767=0,V769=0),0,\nIF(AND(W767<>0,V769=0),W767,\nIF(AND(W768<>0,V769<>0),(V769-(V769/V793))+W767,\nIF(V793<1,0,(V769-(V769/V793))))))","v":0}]
[{"$f":"A769+1","v":0},"Depreciated starting TAB",{"$f":"C765","v":31.340554842229256},{"$f":"IF(C794=\"n/a\",C770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,C770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,C770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":31.340554842229256},{"$f":"IF(D794=\"n/a\",D770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,D770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,D770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":31.340554842229256},{"$f":"IF(E794=\"n/a\",E770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,E770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,E770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":31.340554842229256},{"$f":"IF(F794=\"n/a\",F770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,F770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,F770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":31.340554842229256},{"$f":"IF(G794=\"n/a\",G770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,G770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,G770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":31.340554842229256},{"$f":"IF(H794=\"n/a\",H770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,H770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,H770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":31.340554842229256},{"$f":"IF(I794=\"n/a\",I770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,I770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,I770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":31.340554842229256},{"$f":"IF(J794=\"n/a\",J770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,J770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,J770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":31.340554842229256},{"$f":"IF(K794=\"n/a\",K770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,K770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,K770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":31.340554842229256},{"$f":"IF(L794=\"n/a\",L770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,L770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,L770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":31.340554842229256},{"$f":"IF(M794=\"n/a\",M770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,M770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,M770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":31.340554842229256},{"$f":"IF(N794=\"n/a\",N770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,N770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,N770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":31.340554842229256},{"$f":"IF(O794=\"n/a\",O770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,O770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,O770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":31.340554842229256},{"$f":"IF(P794=\"n/a\",P770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,P770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,P770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":31.340554842229256},{"$f":"IF(Q794=\"n/a\",Q770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,Q770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,Q770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":31.340554842229256},{"$f":"IF(R794=\"n/a\",R770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,R770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,R770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":31.340554842229256},{"$f":"IF(S794=\"n/a\",S770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,S770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,S770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":31.340554842229256},{"$f":"IF(T794=\"n/a\",T770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,T770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,T770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":31.340554842229256},{"$f":"IF(U794=\"n/a\",U770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,U770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,U770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":31.340554842229256},{"$f":"IF(V794=\"n/a\",V770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,V770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,V770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":31.340554842229256}]
[{"$f":"A770+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A771)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D765","v":2.8290518956946982},{"$f":"IF(D795=\"n/a\",D771,IFERROR(IF((OFFSET($C771,0,$A771))<0,\nMIN(0,D771-(OFFSET($C771,0,$A771)/(OFFSET($C766,-$A770,$A771)))),\nMAX(0,D771-(OFFSET($C771,0,$A771)/(OFFSET($C766,-$A770,$A771))))),0))","v":2.5461467061252283},2.2632415165557584,1.9803363269862886,1.6974311374168187,1.4145259478473489,1.131620758277879,0.84871556870840914,0.56581037913893928,0.28290518956946947,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E765","v":3.8456159258736191},{"$f":"IF(E796=\"n/a\",E772,IFERROR(IF((OFFSET($C772,0,$A772))<0,\nMIN(0,E772-(OFFSET($C772,0,$A772)/(OFFSET($C767,-$A771,$A772)))),\nMAX(0,E772-(OFFSET($C772,0,$A772)/(OFFSET($C767,-$A771,$A772))))),0))","v":3.4610543332862571},3.0764927406988951,2.6919311481115331,2.3073695555241711,1.9228079629368091,1.5382463703494471,1.1536847777620851,0.76912318517472322,0.38456159258736133,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F765","v":6.4811700644975208},{"$f":"IF(F797=\"n/a\",F773,IFERROR(IF((OFFSET($C773,0,$A773))<0,\nMIN(0,F773-(OFFSET($C773,0,$A773)/(OFFSET($C768,-$A772,$A773)))),\nMAX(0,F773-(OFFSET($C773,0,$A773)/(OFFSET($C768,-$A772,$A773))))),0))","v":5.8330530580477689},5.184936051598017,4.5368190451482651,3.8887020386985132,3.2405850322487613,2.5924680257990094,1.9443510193492572,1.2962340128995051,0.64811700644975301,8.8817841970012523E-16,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G765","v":7.4912780000000003},{"$f":"IF(G798=\"n/a\",G774,IFERROR(IF((OFFSET($C774,0,$A774))<0,\nMIN(0,G774-(OFFSET($C774,0,$A774)/(OFFSET($C769,-$A773,$A774)))),\nMAX(0,G774-(OFFSET($C774,0,$A774)/(OFFSET($C769,-$A773,$A774))))),0))","v":6.7421502000000002},5.9930224000000001,5.2438946,4.4947667999999998,3.7456389999999997,2.9965111999999996,2.2473833999999995,1.4982555999999994,0.74912779999999934,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H765","v":8.4429250679117551},{"$f":"IF(H799=\"n/a\",H775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,H775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,H775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":7.5986325611205796},6.7543400543294041,5.9100475475382286,5.0657550407470531,4.2214625339558776,3.377170027164702,2.5328775203735265,1.688585013582351,0.84429250679117551,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I765","v":0},{"$f":"IF(I800=\"n/a\",I776,IFERROR(IF((OFFSET($C776,0,$A776))<0,\nMIN(0,I776-(OFFSET($C776,0,$A776)/(OFFSET($C771,-$A775,$A776)))),\nMAX(0,I776-(OFFSET($C776,0,$A776)/(OFFSET($C771,-$A775,$A776))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J765","v":0},{"$f":"IF(J801=\"n/a\",J777,IFERROR(IF((OFFSET($C777,0,$A777))<0,\nMIN(0,J777-(OFFSET($C777,0,$A777)/(OFFSET($C772,-$A776,$A777)))),\nMAX(0,J777-(OFFSET($C777,0,$A777)/(OFFSET($C772,-$A776,$A777))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K765","v":0},{"$f":"IF(K802=\"n/a\",K778,IFERROR(IF((OFFSET($C778,0,$A778))<0,\nMIN(0,K778-(OFFSET($C778,0,$A778)/(OFFSET($C773,-$A777,$A778)))),\nMAX(0,K778-(OFFSET($C778,0,$A778)/(OFFSET($C773,-$A777,$A778))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L765","v":0},{"$f":"IF(L803=\"n/a\",L779,IFERROR(IF((OFFSET($C779,0,$A779))<0,\nMIN(0,L779-(OFFSET($C779,0,$A779)/(OFFSET($C774,-$A778,$A779)))),\nMAX(0,L779-(OFFSET($C779,0,$A779)/(OFFSET($C774,-$A778,$A779))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M765","v":0},{"$f":"IF(M804=\"n/a\",M780,IFERROR(IF((OFFSET($C780,0,$A780))<0,\nMIN(0,M780-(OFFSET($C780,0,$A780)/(OFFSET($C775,-$A779,$A780)))),\nMAX(0,M780-(OFFSET($C780,0,$A780)/(OFFSET($C775,-$A779,$A780))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N765","v":0},{"$f":"IF(N805=\"n/a\",N781,IFERROR(IF((OFFSET($C781,0,$A781))<0,\nMIN(0,N781-(OFFSET($C781,0,$A781)/(OFFSET($C776,-$A780,$A781)))),\nMAX(0,N781-(OFFSET($C781,0,$A781)/(OFFSET($C776,-$A780,$A781))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O765","v":0},{"$f":"IF(O806=\"n/a\",O782,IFERROR(IF((OFFSET($C782,0,$A782))<0,\nMIN(0,O782-(OFFSET($C782,0,$A782)/(OFFSET($C777,-$A781,$A782)))),\nMAX(0,O782-(OFFSET($C782,0,$A782)/(OFFSET($C777,-$A781,$A782))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P765","v":0},{"$f":"IF(P807=\"n/a\",P783,IFERROR(IF((OFFSET($C783,0,$A783))<0,\nMIN(0,P783-(OFFSET($C783,0,$A783)/(OFFSET($C778,-$A782,$A783)))),\nMAX(0,P783-(OFFSET($C783,0,$A783)/(OFFSET($C778,-$A782,$A783))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q765","v":0},{"$f":"IF(Q808=\"n/a\",Q784,IFERROR(IF((OFFSET($C784,0,$A784))<0,\nMIN(0,Q784-(OFFSET($C784,0,$A784)/(OFFSET($C779,-$A783,$A784)))),\nMAX(0,Q784-(OFFSET($C784,0,$A784)/(OFFSET($C779,-$A783,$A784))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R765","v":0},{"$f":"IF(R809=\"n/a\",R785,IFERROR(IF((OFFSET($C785,0,$A785))<0,\nMIN(0,R785-(OFFSET($C785,0,$A785)/(OFFSET($C780,-$A784,$A785)))),\nMAX(0,R785-(OFFSET($C785,0,$A785)/(OFFSET($C780,-$A784,$A785))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S765","v":0},{"$f":"IF(S810=\"n/a\",S786,IFERROR(IF((OFFSET($C786,0,$A786))<0,\nMIN(0,S786-(OFFSET($C786,0,$A786)/(OFFSET($C781,-$A785,$A786)))),\nMAX(0,S786-(OFFSET($C786,0,$A786)/(OFFSET($C781,-$A785,$A786))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T765","v":0},{"$f":"IF(T811=\"n/a\",T787,IFERROR(IF((OFFSET($C787,0,$A787))<0,\nMIN(0,T787-(OFFSET($C787,0,$A787)/(OFFSET($C782,-$A786,$A787)))),\nMAX(0,T787-(OFFSET($C787,0,$A787)/(OFFSET($C782,-$A786,$A787))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U765","v":0},{"$f":"IF(U812=\"n/a\",U788,IFERROR(IF((OFFSET($C788,0,$A788))<0,\nMIN(0,U788-(OFFSET($C788,0,$A788)/(OFFSET($C783,-$A787,$A788)))),\nMAX(0,U788-(OFFSET($C788,0,$A788)/(OFFSET($C783,-$A787,$A788))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V765","v":0},{"$f":"IF(V813=\"n/a\",V789,IFERROR(IF((OFFSET($C789,0,$A789))<0,\nMIN(0,V789-(OFFSET($C789,0,$A789)/(OFFSET($C784,-$A788,$A789)))),\nMAX(0,V789-(OFFSET($C789,0,$A789)/(OFFSET($C784,-$A788,$A789))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W765","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C793<1,D767=0),0,\nIF(D767=0,C793-1,\nIF(C793<1,D768,\n(((C793-1)*(C769-(C769/(C793))))+(D767*D768))/(D769))))","v":0},{"$f":"IF(AND(D793<1,E767=0),0,\nIF(E767=0,D793-1,\nIF(D793<1,E768,\n(((D793-1)*(D769-(D769/(D793))))+(E767*E768))/(E769))))","v":0},{"$f":"IF(AND(E793<1,F767=0),0,\nIF(F767=0,E793-1,\nIF(E793<1,F768,\n(((E793-1)*(E769-(E769/(E793))))+(F767*F768))/(F769))))","v":0},{"$f":"IF(AND(F793<1,G767=0),0,\nIF(G767=0,F793-1,\nIF(F793<1,G768,\n(((F793-1)*(F769-(F769/(F793))))+(G767*G768))/(G769))))","v":0},{"$f":"IF(AND(G793<1,H767=0),0,\nIF(H767=0,G793-1,\nIF(G793<1,H768,\n(((G793-1)*(G769-(G769/(G793))))+(H767*H768))/(H769))))","v":0},{"$f":"IF(AND(H793<1,I767=0),0,\nIF(I767=0,H793-1,\nIF(H793<1,I768,\n(((H793-1)*(H769-(H769/(H793))))+(I767*I768))/(I769))))","v":0},{"$f":"IF(AND(I793<1,J767=0),0,\nIF(J767=0,I793-1,\nIF(I793<1,J768,\n(((I793-1)*(I769-(I769/(I793))))+(J767*J768))/(J769))))","v":0},{"$f":"IF(AND(J793<1,K767=0),0,\nIF(K767=0,J793-1,\nIF(J793<1,K768,\n(((J793-1)*(J769-(J769/(J793))))+(K767*K768))/(K769))))","v":0},{"$f":"IF(AND(K793<1,L767=0),0,\nIF(L767=0,K793-1,\nIF(K793<1,L768,\n(((K793-1)*(K769-(K769/(K793))))+(L767*L768))/(L769))))","v":0},{"$f":"IF(AND(L793<1,M767=0),0,\nIF(M767=0,L793-1,\nIF(L793<1,M768,\n(((L793-1)*(L769-(L769/(L793))))+(M767*M768))/(M769))))","v":0},{"$f":"IF(AND(M793<1,N767=0),0,\nIF(N767=0,M793-1,\nIF(M793<1,N768,\n(((M793-1)*(M769-(M769/(M793))))+(N767*N768))/(N769))))","v":0},{"$f":"IF(AND(N793<1,O767=0),0,\nIF(O767=0,N793-1,\nIF(N793<1,O768,\n(((N793-1)*(N769-(N769/(N793))))+(O767*O768))/(O769))))","v":0},{"$f":"IF(AND(O793<1,P767=0),0,\nIF(P767=0,O793-1,\nIF(O793<1,P768,\n(((O793-1)*(O769-(O769/(O793))))+(P767*P768))/(P769))))","v":0},{"$f":"IF(AND(P793<1,Q767=0),0,\nIF(Q767=0,P793-1,\nIF(P793<1,Q768,\n(((P793-1)*(P769-(P769/(P793))))+(Q767*Q768))/(Q769))))","v":0},{"$f":"IF(AND(Q793<1,R767=0),0,\nIF(R767=0,Q793-1,\nIF(Q793<1,R768,\n(((Q793-1)*(Q769-(Q769/(Q793))))+(R767*R768))/(R769))))","v":0},{"$f":"IF(AND(R793<1,S767=0),0,\nIF(S767=0,R793-1,\nIF(R793<1,S768,\n(((R793-1)*(R769-(R769/(R793))))+(S767*S768))/(S769))))","v":0},{"$f":"IF(AND(S793<1,T767=0),0,\nIF(T767=0,S793-1,\nIF(S793<1,T768,\n(((S793-1)*(S769-(S769/(S793))))+(T767*T768))/(T769))))","v":0},{"$f":"IF(AND(T793<1,U767=0),0,\nIF(U767=0,T793-1,\nIF(T793<1,U768,\n(((T793-1)*(T769-(T769/(T793))))+(U767*U768))/(U769))))","v":0},{"$f":"IF(AND(U793<1,V767=0),0,\nIF(V767=0,U793-1,\nIF(U793<1,V768,\n(((U793-1)*(U769-(U769/(U793))))+(V767*V768))/(V769))))","v":0},{"$f":"IF(AND(V793<1,W767=0),0,\nIF(W767=0,V793-1,\nIF(V793<1,W768,\n(((V793-1)*(V769-(V769/(V793))))+(W767*W768))/(W769))))","v":0}]
[null,"RL Start TAB",{"$f":"C766","v":"n/a"},{"$f":"IF(C794=\"n/a\",\"n/a\",MAX(0,C794-1))","v":"n/a"},{"$f":"IF(D794=\"n/a\",\"n/a\",MAX(0,D794-1))","v":"n/a"},{"$f":"IF(E794=\"n/a\",\"n/a\",MAX(0,E794-1))","v":"n/a"},{"$f":"IF(F794=\"n/a\",\"n/a\",MAX(0,F794-1))","v":"n/a"},{"$f":"IF(G794=\"n/a\",\"n/a\",MAX(0,G794-1))","v":"n/a"},{"$f":"IF(H794=\"n/a\",\"n/a\",MAX(0,H794-1))","v":"n/a"},{"$f":"IF(I794=\"n/a\",\"n/a\",MAX(0,I794-1))","v":"n/a"},{"$f":"IF(J794=\"n/a\",\"n/a\",MAX(0,J794-1))","v":"n/a"},{"$f":"IF(K794=\"n/a\",\"n/a\",MAX(0,K794-1))","v":"n/a"},{"$f":"IF(L794=\"n/a\",\"n/a\",MAX(0,L794-1))","v":"n/a"},{"$f":"IF(M794=\"n/a\",\"n/a\",MAX(0,M794-1))","v":"n/a"},{"$f":"IF(N794=\"n/a\",\"n/a\",MAX(0,N794-1))","v":"n/a"},{"$f":"IF(O794=\"n/a\",\"n/a\",MAX(0,O794-1))","v":"n/a"},{"$f":"IF(P794=\"n/a\",\"n/a\",MAX(0,P794-1))","v":"n/a"},{"$f":"IF(Q794=\"n/a\",\"n/a\",MAX(0,Q794-1))","v":"n/a"},{"$f":"IF(R794=\"n/a\",\"n/a\",MAX(0,R794-1))","v":"n/a"},{"$f":"IF(S794=\"n/a\",\"n/a\",MAX(0,S794-1))","v":"n/a"},{"$f":"IF(T794=\"n/a\",\"n/a\",MAX(0,T794-1))","v":"n/a"},{"$f":"IF(U794=\"n/a\",\"n/a\",MAX(0,U794-1))","v":"n/a"},{"$f":"IF(V794=\"n/a\",\"n/a\",MAX(0,V794-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A771)","v":"RL Capex 2020-21"},null,{"$f":"D766","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E766","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F766","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G766","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H766","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I766","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J766","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K766","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L766","v":10},9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M766","v":10},9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N766","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O766","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P766","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q766","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R766","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S766","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T766","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U766","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V766","v":0},{"$f":"IF(V813=\"n/a\",\"n/a\",MAX(0,V813-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W766","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C766<>\"n/a\",C766<>\"n/a\"),IF(SUM(C769:C791)=0,0,IF((SUMPRODUCT(C769:C791,C793:C815)/SUM(C769:C791))<0,1,(SUMPRODUCT(C769:C791,C793:C815)/SUM(C769:C791)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C766<>\"n/a\",D766<>\"n/a\"),IF(SUM(D769:D791)=0,0,IF((SUMPRODUCT(D769:D791,D793:D815)/SUM(D769:D791))<0,1,(SUMPRODUCT(D769:D791,D793:D815)/SUM(D769:D791)))),\"n/a\"))","v":0.82794394369040458},{"$f":"(IF(OR($C766<>\"n/a\",E766<>\"n/a\"),IF(SUM(E769:E791)=0,0,IF((SUMPRODUCT(E769:E791,E793:E815)/SUM(E769:E791))<0,1,(SUMPRODUCT(E769:E791,E793:E815)/SUM(E769:E791)))),\"n/a\"))","v":1.6264964285795893},2.6194614294301712,3.336259697474464,3.843430851357637,3.1773550600566773,2.5499168898212314,1.968234141729905,1.4412873150833874,0.98057158776263087,0.60104325680277049,0.31214107842144917,0.12215836138224115,2.6232608706682967E-2,0,0,0,0,0,0]
[]
["Asset Class 16",{"$f":"VLOOKUP($A818,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Land & Easements (System) - combined"}]
[{"$f":"VALUE(REPLACE(A818,1,12,\"\"))","v":16},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A819,0),\"enter input\")","v":47.823291898394309},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A819,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A819,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0.13627422015654081},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A819,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A819,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0.16313948310688201},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A819,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A819,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0.15954423005498505},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A819,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A819,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":3.1250000000000002E-3},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A819,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A819,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0.29623261281159008},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A819,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A819,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A819,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A819,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A819,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A819,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A819,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A819,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A819,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A819,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A819,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A819,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A819,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A819,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A819,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A819,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A819,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A819,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A819,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A819,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A819,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A819,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A819,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A819,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A819,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A819,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A819,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A819,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A819,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A819,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A819,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A819,1,1))))","v":"N/A"},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A819,1,1))))","v":"N/A"},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A819,1,1))))","v":"N/A"},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A819,1,1))))","v":"N/A"},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A819,1,1))))","v":"N/A"},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A819,1,1))))","v":"N/A"},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A819,1,1))))","v":"N/A"},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A819,1,1))))","v":"N/A"},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A819,1,1))))","v":"N/A"},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A819,1,1))))","v":"N/A"},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A819,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A819,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A819,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A819,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A819,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A819,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A819,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A819,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A819,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A819,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A819,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A819,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A819,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D821=0,C823=0),0,\nIF(AND(D821<>0,C823=0),D821,\nIF(AND(D822<>0,C823<>0),(C823-(C823/C847))+D821,\nIF(C847<1,0,(C823-(C823/C847))))))","v":0},{"$f":"IF(AND(E821=0,D823=0),0,\nIF(AND(E821<>0,D823=0),E821,\nIF(AND(E822<>0,D823<>0),(D823-(D823/D847))+E821,\nIF(D847<1,0,(D823-(D823/D847))))))","v":0},{"$f":"IF(AND(F821=0,E823=0),0,\nIF(AND(F821<>0,E823=0),F821,\nIF(AND(F822<>0,E823<>0),(E823-(E823/E847))+F821,\nIF(E847<1,0,(E823-(E823/E847))))))","v":0},{"$f":"IF(AND(G821=0,F823=0),0,\nIF(AND(G821<>0,F823=0),G821,\nIF(AND(G822<>0,F823<>0),(F823-(F823/F847))+G821,\nIF(F847<1,0,(F823-(F823/F847))))))","v":0},{"$f":"IF(AND(H821=0,G823=0),0,\nIF(AND(H821<>0,G823=0),H821,\nIF(AND(H822<>0,G823<>0),(G823-(G823/G847))+H821,\nIF(G847<1,0,(G823-(G823/G847))))))","v":0},{"$f":"IF(AND(I821=0,H823=0),0,\nIF(AND(I821<>0,H823=0),I821,\nIF(AND(I822<>0,H823<>0),(H823-(H823/H847))+I821,\nIF(H847<1,0,(H823-(H823/H847))))))","v":0},{"$f":"IF(AND(J821=0,I823=0),0,\nIF(AND(J821<>0,I823=0),J821,\nIF(AND(J822<>0,I823<>0),(I823-(I823/I847))+J821,\nIF(I847<1,0,(I823-(I823/I847))))))","v":0},{"$f":"IF(AND(K821=0,J823=0),0,\nIF(AND(K821<>0,J823=0),K821,\nIF(AND(K822<>0,J823<>0),(J823-(J823/J847))+K821,\nIF(J847<1,0,(J823-(J823/J847))))))","v":0},{"$f":"IF(AND(L821=0,K823=0),0,\nIF(AND(L821<>0,K823=0),L821,\nIF(AND(L822<>0,K823<>0),(K823-(K823/K847))+L821,\nIF(K847<1,0,(K823-(K823/K847))))))","v":0},{"$f":"IF(AND(M821=0,L823=0),0,\nIF(AND(M821<>0,L823=0),M821,\nIF(AND(M822<>0,L823<>0),(L823-(L823/L847))+M821,\nIF(L847<1,0,(L823-(L823/L847))))))","v":0},{"$f":"IF(AND(N821=0,M823=0),0,\nIF(AND(N821<>0,M823=0),N821,\nIF(AND(N822<>0,M823<>0),(M823-(M823/M847))+N821,\nIF(M847<1,0,(M823-(M823/M847))))))","v":0},{"$f":"IF(AND(O821=0,N823=0),0,\nIF(AND(O821<>0,N823=0),O821,\nIF(AND(O822<>0,N823<>0),(N823-(N823/N847))+O821,\nIF(N847<1,0,(N823-(N823/N847))))))","v":0},{"$f":"IF(AND(P821=0,O823=0),0,\nIF(AND(P821<>0,O823=0),P821,\nIF(AND(P822<>0,O823<>0),(O823-(O823/O847))+P821,\nIF(O847<1,0,(O823-(O823/O847))))))","v":0},{"$f":"IF(AND(Q821=0,P823=0),0,\nIF(AND(Q821<>0,P823=0),Q821,\nIF(AND(Q822<>0,P823<>0),(P823-(P823/P847))+Q821,\nIF(P847<1,0,(P823-(P823/P847))))))","v":0},{"$f":"IF(AND(R821=0,Q823=0),0,\nIF(AND(R821<>0,Q823=0),R821,\nIF(AND(R822<>0,Q823<>0),(Q823-(Q823/Q847))+R821,\nIF(Q847<1,0,(Q823-(Q823/Q847))))))","v":0},{"$f":"IF(AND(S821=0,R823=0),0,\nIF(AND(S821<>0,R823=0),S821,\nIF(AND(S822<>0,R823<>0),(R823-(R823/R847))+S821,\nIF(R847<1,0,(R823-(R823/R847))))))","v":0},{"$f":"IF(AND(T821=0,S823=0),0,\nIF(AND(T821<>0,S823=0),T821,\nIF(AND(T822<>0,S823<>0),(S823-(S823/S847))+T821,\nIF(S847<1,0,(S823-(S823/S847))))))","v":0},{"$f":"IF(AND(U821=0,T823=0),0,\nIF(AND(U821<>0,T823=0),U821,\nIF(AND(U822<>0,T823<>0),(T823-(T823/T847))+U821,\nIF(T847<1,0,(T823-(T823/T847))))))","v":0},{"$f":"IF(AND(V821=0,U823=0),0,\nIF(AND(V821<>0,U823=0),V821,\nIF(AND(V822<>0,U823<>0),(U823-(U823/U847))+V821,\nIF(U847<1,0,(U823-(U823/U847))))))","v":0},{"$f":"IF(AND(W821=0,V823=0),0,\nIF(AND(W821<>0,V823=0),W821,\nIF(AND(W822<>0,V823<>0),(V823-(V823/V847))+W821,\nIF(V847<1,0,(V823-(V823/V847))))))","v":0}]
[{"$f":"A823+1","v":0},"Depreciated starting TAB",{"$f":"C819","v":47.823291898394309},{"$f":"IF(C848=\"n/a\",C824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,C824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,C824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":47.823291898394309},{"$f":"IF(D848=\"n/a\",D824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,D824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,D824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":47.823291898394309},{"$f":"IF(E848=\"n/a\",E824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,E824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,E824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":47.823291898394309},{"$f":"IF(F848=\"n/a\",F824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,F824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,F824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":47.823291898394309},{"$f":"IF(G848=\"n/a\",G824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,G824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,G824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":47.823291898394309},{"$f":"IF(H848=\"n/a\",H824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,H824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,H824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":47.823291898394309},{"$f":"IF(I848=\"n/a\",I824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,I824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,I824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":47.823291898394309},{"$f":"IF(J848=\"n/a\",J824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,J824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,J824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":47.823291898394309},{"$f":"IF(K848=\"n/a\",K824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,K824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,K824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":47.823291898394309},{"$f":"IF(L848=\"n/a\",L824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,L824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,L824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":47.823291898394309},{"$f":"IF(M848=\"n/a\",M824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,M824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,M824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":47.823291898394309},{"$f":"IF(N848=\"n/a\",N824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,N824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,N824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":47.823291898394309},{"$f":"IF(O848=\"n/a\",O824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,O824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,O824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":47.823291898394309},{"$f":"IF(P848=\"n/a\",P824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,P824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,P824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":47.823291898394309},{"$f":"IF(Q848=\"n/a\",Q824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,Q824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,Q824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":47.823291898394309},{"$f":"IF(R848=\"n/a\",R824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,R824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,R824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":47.823291898394309},{"$f":"IF(S848=\"n/a\",S824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,S824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,S824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":47.823291898394309},{"$f":"IF(T848=\"n/a\",T824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,T824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,T824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":47.823291898394309},{"$f":"IF(U848=\"n/a\",U824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,U824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,U824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":47.823291898394309},{"$f":"IF(V848=\"n/a\",V824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,V824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,V824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":47.823291898394309}]
[{"$f":"A824+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A825)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D819","v":0.13627422015654081},{"$f":"IF(D849=\"n/a\",D825,IFERROR(IF((OFFSET($C825,0,$A825))<0,\nMIN(0,D825-(OFFSET($C825,0,$A825)/(OFFSET($C820,-$A824,$A825)))),\nMAX(0,D825-(OFFSET($C825,0,$A825)/(OFFSET($C820,-$A824,$A825))))),0))","v":0.13627422015654081},0.13627422015654081,0.13627422015654081,0.13627422015654081,0.13627422015654081,0.13627422015654081,0.13627422015654081,0.13627422015654081,0.13627422015654081,0.13627422015654081,0.13627422015654081,0.13627422015654081,0.13627422015654081,0.13627422015654081,0.13627422015654081,0.13627422015654081,0.13627422015654081,0.13627422015654081,0.13627422015654081]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E819","v":0.16313948310688201},{"$f":"IF(E850=\"n/a\",E826,IFERROR(IF((OFFSET($C826,0,$A826))<0,\nMIN(0,E826-(OFFSET($C826,0,$A826)/(OFFSET($C821,-$A825,$A826)))),\nMAX(0,E826-(OFFSET($C826,0,$A826)/(OFFSET($C821,-$A825,$A826))))),0))","v":0.16313948310688201},0.16313948310688201,0.16313948310688201,0.16313948310688201,0.16313948310688201,0.16313948310688201,0.16313948310688201,0.16313948310688201,0.16313948310688201,0.16313948310688201,0.16313948310688201,0.16313948310688201,0.16313948310688201,0.16313948310688201,0.16313948310688201,0.16313948310688201,0.16313948310688201,0.16313948310688201]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F819","v":0.15954423005498505},{"$f":"IF(F851=\"n/a\",F827,IFERROR(IF((OFFSET($C827,0,$A827))<0,\nMIN(0,F827-(OFFSET($C827,0,$A827)/(OFFSET($C822,-$A826,$A827)))),\nMAX(0,F827-(OFFSET($C827,0,$A827)/(OFFSET($C822,-$A826,$A827))))),0))","v":0.15954423005498505},0.15954423005498505,0.15954423005498505,0.15954423005498505,0.15954423005498505,0.15954423005498505,0.15954423005498505,0.15954423005498505,0.15954423005498505,0.15954423005498505,0.15954423005498505,0.15954423005498505,0.15954423005498505,0.15954423005498505,0.15954423005498505,0.15954423005498505,0.15954423005498505]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G819","v":3.1250000000000002E-3},{"$f":"IF(G852=\"n/a\",G828,IFERROR(IF((OFFSET($C828,0,$A828))<0,\nMIN(0,G828-(OFFSET($C828,0,$A828)/(OFFSET($C823,-$A827,$A828)))),\nMAX(0,G828-(OFFSET($C828,0,$A828)/(OFFSET($C823,-$A827,$A828))))),0))","v":3.1250000000000002E-3},3.1250000000000002E-3,3.1250000000000002E-3,3.1250000000000002E-3,3.1250000000000002E-3,3.1250000000000002E-3,3.1250000000000002E-3,3.1250000000000002E-3,3.1250000000000002E-3,3.1250000000000002E-3,3.1250000000000002E-3,3.1250000000000002E-3,3.1250000000000002E-3,3.1250000000000002E-3,3.1250000000000002E-3,3.1250000000000002E-3]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H819","v":0.29623261281159008},{"$f":"IF(H853=\"n/a\",H829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,H829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,H829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0.29623261281159008},0.29623261281159008,0.29623261281159008,0.29623261281159008,0.29623261281159008,0.29623261281159008,0.29623261281159008,0.29623261281159008,0.29623261281159008,0.29623261281159008,0.29623261281159008,0.29623261281159008,0.29623261281159008,0.29623261281159008,0.29623261281159008]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I819","v":0},{"$f":"IF(I854=\"n/a\",I830,IFERROR(IF((OFFSET($C830,0,$A830))<0,\nMIN(0,I830-(OFFSET($C830,0,$A830)/(OFFSET($C825,-$A829,$A830)))),\nMAX(0,I830-(OFFSET($C830,0,$A830)/(OFFSET($C825,-$A829,$A830))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J819","v":0},{"$f":"IF(J855=\"n/a\",J831,IFERROR(IF((OFFSET($C831,0,$A831))<0,\nMIN(0,J831-(OFFSET($C831,0,$A831)/(OFFSET($C826,-$A830,$A831)))),\nMAX(0,J831-(OFFSET($C831,0,$A831)/(OFFSET($C826,-$A830,$A831))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K819","v":0},{"$f":"IF(K856=\"n/a\",K832,IFERROR(IF((OFFSET($C832,0,$A832))<0,\nMIN(0,K832-(OFFSET($C832,0,$A832)/(OFFSET($C827,-$A831,$A832)))),\nMAX(0,K832-(OFFSET($C832,0,$A832)/(OFFSET($C827,-$A831,$A832))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L819","v":0},{"$f":"IF(L857=\"n/a\",L833,IFERROR(IF((OFFSET($C833,0,$A833))<0,\nMIN(0,L833-(OFFSET($C833,0,$A833)/(OFFSET($C828,-$A832,$A833)))),\nMAX(0,L833-(OFFSET($C833,0,$A833)/(OFFSET($C828,-$A832,$A833))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M819","v":0},{"$f":"IF(M858=\"n/a\",M834,IFERROR(IF((OFFSET($C834,0,$A834))<0,\nMIN(0,M834-(OFFSET($C834,0,$A834)/(OFFSET($C829,-$A833,$A834)))),\nMAX(0,M834-(OFFSET($C834,0,$A834)/(OFFSET($C829,-$A833,$A834))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N819","v":0},{"$f":"IF(N859=\"n/a\",N835,IFERROR(IF((OFFSET($C835,0,$A835))<0,\nMIN(0,N835-(OFFSET($C835,0,$A835)/(OFFSET($C830,-$A834,$A835)))),\nMAX(0,N835-(OFFSET($C835,0,$A835)/(OFFSET($C830,-$A834,$A835))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O819","v":0},{"$f":"IF(O860=\"n/a\",O836,IFERROR(IF((OFFSET($C836,0,$A836))<0,\nMIN(0,O836-(OFFSET($C836,0,$A836)/(OFFSET($C831,-$A835,$A836)))),\nMAX(0,O836-(OFFSET($C836,0,$A836)/(OFFSET($C831,-$A835,$A836))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P819","v":0},{"$f":"IF(P861=\"n/a\",P837,IFERROR(IF((OFFSET($C837,0,$A837))<0,\nMIN(0,P837-(OFFSET($C837,0,$A837)/(OFFSET($C832,-$A836,$A837)))),\nMAX(0,P837-(OFFSET($C837,0,$A837)/(OFFSET($C832,-$A836,$A837))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q819","v":0},{"$f":"IF(Q862=\"n/a\",Q838,IFERROR(IF((OFFSET($C838,0,$A838))<0,\nMIN(0,Q838-(OFFSET($C838,0,$A838)/(OFFSET($C833,-$A837,$A838)))),\nMAX(0,Q838-(OFFSET($C838,0,$A838)/(OFFSET($C833,-$A837,$A838))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R819","v":0},{"$f":"IF(R863=\"n/a\",R839,IFERROR(IF((OFFSET($C839,0,$A839))<0,\nMIN(0,R839-(OFFSET($C839,0,$A839)/(OFFSET($C834,-$A838,$A839)))),\nMAX(0,R839-(OFFSET($C839,0,$A839)/(OFFSET($C834,-$A838,$A839))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S819","v":0},{"$f":"IF(S864=\"n/a\",S840,IFERROR(IF((OFFSET($C840,0,$A840))<0,\nMIN(0,S840-(OFFSET($C840,0,$A840)/(OFFSET($C835,-$A839,$A840)))),\nMAX(0,S840-(OFFSET($C840,0,$A840)/(OFFSET($C835,-$A839,$A840))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T819","v":0},{"$f":"IF(T865=\"n/a\",T841,IFERROR(IF((OFFSET($C841,0,$A841))<0,\nMIN(0,T841-(OFFSET($C841,0,$A841)/(OFFSET($C836,-$A840,$A841)))),\nMAX(0,T841-(OFFSET($C841,0,$A841)/(OFFSET($C836,-$A840,$A841))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U819","v":0},{"$f":"IF(U866=\"n/a\",U842,IFERROR(IF((OFFSET($C842,0,$A842))<0,\nMIN(0,U842-(OFFSET($C842,0,$A842)/(OFFSET($C837,-$A841,$A842)))),\nMAX(0,U842-(OFFSET($C842,0,$A842)/(OFFSET($C837,-$A841,$A842))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V819","v":0},{"$f":"IF(V867=\"n/a\",V843,IFERROR(IF((OFFSET($C843,0,$A843))<0,\nMIN(0,V843-(OFFSET($C843,0,$A843)/(OFFSET($C838,-$A842,$A843)))),\nMAX(0,V843-(OFFSET($C843,0,$A843)/(OFFSET($C838,-$A842,$A843))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W819","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C847<1,D821=0),0,\nIF(D821=0,C847-1,\nIF(C847<1,D822,\n(((C847-1)*(C823-(C823/(C847))))+(D821*D822))/(D823))))","v":0},{"$f":"IF(AND(D847<1,E821=0),0,\nIF(E821=0,D847-1,\nIF(D847<1,E822,\n(((D847-1)*(D823-(D823/(D847))))+(E821*E822))/(E823))))","v":0},{"$f":"IF(AND(E847<1,F821=0),0,\nIF(F821=0,E847-1,\nIF(E847<1,F822,\n(((E847-1)*(E823-(E823/(E847))))+(F821*F822))/(F823))))","v":0},{"$f":"IF(AND(F847<1,G821=0),0,\nIF(G821=0,F847-1,\nIF(F847<1,G822,\n(((F847-1)*(F823-(F823/(F847))))+(G821*G822))/(G823))))","v":0},{"$f":"IF(AND(G847<1,H821=0),0,\nIF(H821=0,G847-1,\nIF(G847<1,H822,\n(((G847-1)*(G823-(G823/(G847))))+(H821*H822))/(H823))))","v":0},{"$f":"IF(AND(H847<1,I821=0),0,\nIF(I821=0,H847-1,\nIF(H847<1,I822,\n(((H847-1)*(H823-(H823/(H847))))+(I821*I822))/(I823))))","v":0},{"$f":"IF(AND(I847<1,J821=0),0,\nIF(J821=0,I847-1,\nIF(I847<1,J822,\n(((I847-1)*(I823-(I823/(I847))))+(J821*J822))/(J823))))","v":0},{"$f":"IF(AND(J847<1,K821=0),0,\nIF(K821=0,J847-1,\nIF(J847<1,K822,\n(((J847-1)*(J823-(J823/(J847))))+(K821*K822))/(K823))))","v":0},{"$f":"IF(AND(K847<1,L821=0),0,\nIF(L821=0,K847-1,\nIF(K847<1,L822,\n(((K847-1)*(K823-(K823/(K847))))+(L821*L822))/(L823))))","v":0},{"$f":"IF(AND(L847<1,M821=0),0,\nIF(M821=0,L847-1,\nIF(L847<1,M822,\n(((L847-1)*(L823-(L823/(L847))))+(M821*M822))/(M823))))","v":0},{"$f":"IF(AND(M847<1,N821=0),0,\nIF(N821=0,M847-1,\nIF(M847<1,N822,\n(((M847-1)*(M823-(M823/(M847))))+(N821*N822))/(N823))))","v":0},{"$f":"IF(AND(N847<1,O821=0),0,\nIF(O821=0,N847-1,\nIF(N847<1,O822,\n(((N847-1)*(N823-(N823/(N847))))+(O821*O822))/(O823))))","v":0},{"$f":"IF(AND(O847<1,P821=0),0,\nIF(P821=0,O847-1,\nIF(O847<1,P822,\n(((O847-1)*(O823-(O823/(O847))))+(P821*P822))/(P823))))","v":0},{"$f":"IF(AND(P847<1,Q821=0),0,\nIF(Q821=0,P847-1,\nIF(P847<1,Q822,\n(((P847-1)*(P823-(P823/(P847))))+(Q821*Q822))/(Q823))))","v":0},{"$f":"IF(AND(Q847<1,R821=0),0,\nIF(R821=0,Q847-1,\nIF(Q847<1,R822,\n(((Q847-1)*(Q823-(Q823/(Q847))))+(R821*R822))/(R823))))","v":0},{"$f":"IF(AND(R847<1,S821=0),0,\nIF(S821=0,R847-1,\nIF(R847<1,S822,\n(((R847-1)*(R823-(R823/(R847))))+(S821*S822))/(S823))))","v":0},{"$f":"IF(AND(S847<1,T821=0),0,\nIF(T821=0,S847-1,\nIF(S847<1,T822,\n(((S847-1)*(S823-(S823/(S847))))+(T821*T822))/(T823))))","v":0},{"$f":"IF(AND(T847<1,U821=0),0,\nIF(U821=0,T847-1,\nIF(T847<1,U822,\n(((T847-1)*(T823-(T823/(T847))))+(U821*U822))/(U823))))","v":0},{"$f":"IF(AND(U847<1,V821=0),0,\nIF(V821=0,U847-1,\nIF(U847<1,V822,\n(((U847-1)*(U823-(U823/(U847))))+(V821*V822))/(V823))))","v":0},{"$f":"IF(AND(V847<1,W821=0),0,\nIF(W821=0,V847-1,\nIF(V847<1,W822,\n(((V847-1)*(V823-(V823/(V847))))+(W821*W822))/(W823))))","v":0}]
[null,"RL Start TAB",{"$f":"C820","v":"n/a"},{"$f":"IF(C848=\"n/a\",\"n/a\",MAX(0,C848-1))","v":"n/a"},{"$f":"IF(D848=\"n/a\",\"n/a\",MAX(0,D848-1))","v":"n/a"},{"$f":"IF(E848=\"n/a\",\"n/a\",MAX(0,E848-1))","v":"n/a"},{"$f":"IF(F848=\"n/a\",\"n/a\",MAX(0,F848-1))","v":"n/a"},{"$f":"IF(G848=\"n/a\",\"n/a\",MAX(0,G848-1))","v":"n/a"},{"$f":"IF(H848=\"n/a\",\"n/a\",MAX(0,H848-1))","v":"n/a"},{"$f":"IF(I848=\"n/a\",\"n/a\",MAX(0,I848-1))","v":"n/a"},{"$f":"IF(J848=\"n/a\",\"n/a\",MAX(0,J848-1))","v":"n/a"},{"$f":"IF(K848=\"n/a\",\"n/a\",MAX(0,K848-1))","v":"n/a"},{"$f":"IF(L848=\"n/a\",\"n/a\",MAX(0,L848-1))","v":"n/a"},{"$f":"IF(M848=\"n/a\",\"n/a\",MAX(0,M848-1))","v":"n/a"},{"$f":"IF(N848=\"n/a\",\"n/a\",MAX(0,N848-1))","v":"n/a"},{"$f":"IF(O848=\"n/a\",\"n/a\",MAX(0,O848-1))","v":"n/a"},{"$f":"IF(P848=\"n/a\",\"n/a\",MAX(0,P848-1))","v":"n/a"},{"$f":"IF(Q848=\"n/a\",\"n/a\",MAX(0,Q848-1))","v":"n/a"},{"$f":"IF(R848=\"n/a\",\"n/a\",MAX(0,R848-1))","v":"n/a"},{"$f":"IF(S848=\"n/a\",\"n/a\",MAX(0,S848-1))","v":"n/a"},{"$f":"IF(T848=\"n/a\",\"n/a\",MAX(0,T848-1))","v":"n/a"},{"$f":"IF(U848=\"n/a\",\"n/a\",MAX(0,U848-1))","v":"n/a"},{"$f":"IF(V848=\"n/a\",\"n/a\",MAX(0,V848-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A825)","v":"RL Capex 2020-21"},null,{"$f":"D820","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,{"$f":"E820","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F820","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G820","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H820","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I820","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J820","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K820","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L820","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M820","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N820","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O820","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P820","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q820","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R820","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S820","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T820","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U820","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V820","v":0},{"$f":"IF(V867=\"n/a\",\"n/a\",MAX(0,V867-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W820","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C820<>\"n/a\",C820<>\"n/a\"),IF(SUM(C823:C845)=0,0,IF((SUMPRODUCT(C823:C845,C847:C869)/SUM(C823:C845))<0,1,(SUMPRODUCT(C823:C845,C847:C869)/SUM(C823:C845)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C820<>\"n/a\",D820<>\"n/a\"),IF(SUM(D823:D845)=0,0,IF((SUMPRODUCT(D823:D845,D847:D869)/SUM(D823:D845))<0,1,(SUMPRODUCT(D823:D845,D847:D869)/SUM(D823:D845)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C820<>\"n/a\",E820<>\"n/a\"),IF(SUM(E823:E845)=0,0,IF((SUMPRODUCT(E823:E845,E847:E869)/SUM(E823:E845))<0,1,(SUMPRODUCT(E823:E845,E847:E869)/SUM(E823:E845)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 17",{"$f":"VLOOKUP($A872,'RFM input'!$E$7:$F$56,2,FALSE)","v":"IT Systems"}]
[{"$f":"VALUE(REPLACE(A872,1,12,\"\"))","v":17},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A873,0),\"enter input\")","v":5.8300686749344965},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A873,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A873,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":5.3291223622228463},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A873,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A873,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":6.009064819271396},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A873,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A873,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":6.2686532688873475},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A873,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A873,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":5.3109580000000003},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A873,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A873,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A873,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A873,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A873,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A873,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A873,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A873,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A873,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A873,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A873,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A873,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A873,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A873,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A873,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A873,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A873,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A873,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A873,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A873,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A873,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A873,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A873,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A873,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A873,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A873,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A873,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A873,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A873,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A873,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A873,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A873,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A873,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A873,1,1))))","v":4},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A873,1,1))))","v":4},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A873,1,1))))","v":4},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A873,1,1))))","v":4},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A873,1,1))))","v":4},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A873,1,1))))","v":4},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A873,1,1))))","v":4},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A873,1,1))))","v":4},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A873,1,1))))","v":4},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A873,1,1))))","v":4},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A873,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A873,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A873,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A873,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A873,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A873,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A873,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A873,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A873,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A873,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A873,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A873,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A873,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D875=0,C877=0),0,\nIF(AND(D875<>0,C877=0),D875,\nIF(AND(D876<>0,C877<>0),(C877-(C877/C901))+D875,\nIF(C901<1,0,(C877-(C877/C901))))))","v":0},{"$f":"IF(AND(E875=0,D877=0),0,\nIF(AND(E875<>0,D877=0),E875,\nIF(AND(E876<>0,D877<>0),(D877-(D877/D901))+E875,\nIF(D901<1,0,(D877-(D877/D901))))))","v":0},{"$f":"IF(AND(F875=0,E877=0),0,\nIF(AND(F875<>0,E877=0),F875,\nIF(AND(F876<>0,E877<>0),(E877-(E877/E901))+F875,\nIF(E901<1,0,(E877-(E877/E901))))))","v":0},{"$f":"IF(AND(G875=0,F877=0),0,\nIF(AND(G875<>0,F877=0),G875,\nIF(AND(G876<>0,F877<>0),(F877-(F877/F901))+G875,\nIF(F901<1,0,(F877-(F877/F901))))))","v":0},{"$f":"IF(AND(H875=0,G877=0),0,\nIF(AND(H875<>0,G877=0),H875,\nIF(AND(H876<>0,G877<>0),(G877-(G877/G901))+H875,\nIF(G901<1,0,(G877-(G877/G901))))))","v":0},{"$f":"IF(AND(I875=0,H877=0),0,\nIF(AND(I875<>0,H877=0),I875,\nIF(AND(I876<>0,H877<>0),(H877-(H877/H901))+I875,\nIF(H901<1,0,(H877-(H877/H901))))))","v":0},{"$f":"IF(AND(J875=0,I877=0),0,\nIF(AND(J875<>0,I877=0),J875,\nIF(AND(J876<>0,I877<>0),(I877-(I877/I901))+J875,\nIF(I901<1,0,(I877-(I877/I901))))))","v":0},{"$f":"IF(AND(K875=0,J877=0),0,\nIF(AND(K875<>0,J877=0),K875,\nIF(AND(K876<>0,J877<>0),(J877-(J877/J901))+K875,\nIF(J901<1,0,(J877-(J877/J901))))))","v":0},{"$f":"IF(AND(L875=0,K877=0),0,\nIF(AND(L875<>0,K877=0),L875,\nIF(AND(L876<>0,K877<>0),(K877-(K877/K901))+L875,\nIF(K901<1,0,(K877-(K877/K901))))))","v":0},{"$f":"IF(AND(M875=0,L877=0),0,\nIF(AND(M875<>0,L877=0),M875,\nIF(AND(M876<>0,L877<>0),(L877-(L877/L901))+M875,\nIF(L901<1,0,(L877-(L877/L901))))))","v":0},{"$f":"IF(AND(N875=0,M877=0),0,\nIF(AND(N875<>0,M877=0),N875,\nIF(AND(N876<>0,M877<>0),(M877-(M877/M901))+N875,\nIF(M901<1,0,(M877-(M877/M901))))))","v":0},{"$f":"IF(AND(O875=0,N877=0),0,\nIF(AND(O875<>0,N877=0),O875,\nIF(AND(O876<>0,N877<>0),(N877-(N877/N901))+O875,\nIF(N901<1,0,(N877-(N877/N901))))))","v":0},{"$f":"IF(AND(P875=0,O877=0),0,\nIF(AND(P875<>0,O877=0),P875,\nIF(AND(P876<>0,O877<>0),(O877-(O877/O901))+P875,\nIF(O901<1,0,(O877-(O877/O901))))))","v":0},{"$f":"IF(AND(Q875=0,P877=0),0,\nIF(AND(Q875<>0,P877=0),Q875,\nIF(AND(Q876<>0,P877<>0),(P877-(P877/P901))+Q875,\nIF(P901<1,0,(P877-(P877/P901))))))","v":0},{"$f":"IF(AND(R875=0,Q877=0),0,\nIF(AND(R875<>0,Q877=0),R875,\nIF(AND(R876<>0,Q877<>0),(Q877-(Q877/Q901))+R875,\nIF(Q901<1,0,(Q877-(Q877/Q901))))))","v":0},{"$f":"IF(AND(S875=0,R877=0),0,\nIF(AND(S875<>0,R877=0),S875,\nIF(AND(S876<>0,R877<>0),(R877-(R877/R901))+S875,\nIF(R901<1,0,(R877-(R877/R901))))))","v":0},{"$f":"IF(AND(T875=0,S877=0),0,\nIF(AND(T875<>0,S877=0),T875,\nIF(AND(T876<>0,S877<>0),(S877-(S877/S901))+T875,\nIF(S901<1,0,(S877-(S877/S901))))))","v":0},{"$f":"IF(AND(U875=0,T877=0),0,\nIF(AND(U875<>0,T877=0),U875,\nIF(AND(U876<>0,T877<>0),(T877-(T877/T901))+U875,\nIF(T901<1,0,(T877-(T877/T901))))))","v":0},{"$f":"IF(AND(V875=0,U877=0),0,\nIF(AND(V875<>0,U877=0),V875,\nIF(AND(V876<>0,U877<>0),(U877-(U877/U901))+V875,\nIF(U901<1,0,(U877-(U877/U901))))))","v":0},{"$f":"IF(AND(W875=0,V877=0),0,\nIF(AND(W875<>0,V877=0),W875,\nIF(AND(W876<>0,V877<>0),(V877-(V877/V901))+W875,\nIF(V901<1,0,(V877-(V877/V901))))))","v":0}]
[{"$f":"A877+1","v":0},"Depreciated starting TAB",{"$f":"C873","v":5.8300686749344965},{"$f":"IF(C902=\"n/a\",C878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,C878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,C878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":5.8300686749344965},{"$f":"IF(D902=\"n/a\",D878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,D878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,D878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":5.8300686749344965},{"$f":"IF(E902=\"n/a\",E878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,E878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,E878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":5.8300686749344965},{"$f":"IF(F902=\"n/a\",F878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,F878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,F878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":5.8300686749344965},{"$f":"IF(G902=\"n/a\",G878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,G878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,G878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":5.8300686749344965},{"$f":"IF(H902=\"n/a\",H878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,H878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,H878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":5.8300686749344965},{"$f":"IF(I902=\"n/a\",I878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,I878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,I878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":5.8300686749344965},{"$f":"IF(J902=\"n/a\",J878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,J878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,J878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":5.8300686749344965},{"$f":"IF(K902=\"n/a\",K878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,K878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,K878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":5.8300686749344965},{"$f":"IF(L902=\"n/a\",L878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,L878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,L878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":5.8300686749344965},{"$f":"IF(M902=\"n/a\",M878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,M878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,M878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":5.8300686749344965},{"$f":"IF(N902=\"n/a\",N878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,N878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,N878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":5.8300686749344965},{"$f":"IF(O902=\"n/a\",O878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,O878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,O878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":5.8300686749344965},{"$f":"IF(P902=\"n/a\",P878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,P878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,P878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":5.8300686749344965},{"$f":"IF(Q902=\"n/a\",Q878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,Q878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,Q878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":5.8300686749344965},{"$f":"IF(R902=\"n/a\",R878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,R878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,R878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":5.8300686749344965},{"$f":"IF(S902=\"n/a\",S878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,S878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,S878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":5.8300686749344965},{"$f":"IF(T902=\"n/a\",T878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,T878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,T878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":5.8300686749344965},{"$f":"IF(U902=\"n/a\",U878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,U878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,U878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":5.8300686749344965},{"$f":"IF(V902=\"n/a\",V878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,V878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,V878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":5.8300686749344965}]
[{"$f":"A878+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A879)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D873","v":5.3291223622228463},{"$f":"IF(D903=\"n/a\",D879,IFERROR(IF((OFFSET($C879,0,$A879))<0,\nMIN(0,D879-(OFFSET($C879,0,$A879)/(OFFSET($C874,-$A878,$A879)))),\nMAX(0,D879-(OFFSET($C879,0,$A879)/(OFFSET($C874,-$A878,$A879))))),0))","v":3.9968417716671345},2.6645611811114227,1.3322805905557111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E873","v":6.009064819271396},{"$f":"IF(E904=\"n/a\",E880,IFERROR(IF((OFFSET($C880,0,$A880))<0,\nMIN(0,E880-(OFFSET($C880,0,$A880)/(OFFSET($C875,-$A879,$A880)))),\nMAX(0,E880-(OFFSET($C880,0,$A880)/(OFFSET($C875,-$A879,$A880))))),0))","v":4.5067986144535475},3.0045324096356985,1.5022662048178494,4.4408920985006262E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F873","v":6.2686532688873475},{"$f":"IF(F905=\"n/a\",F881,IFERROR(IF((OFFSET($C881,0,$A881))<0,\nMIN(0,F881-(OFFSET($C881,0,$A881)/(OFFSET($C876,-$A880,$A881)))),\nMAX(0,F881-(OFFSET($C881,0,$A881)/(OFFSET($C876,-$A880,$A881))))),0))","v":4.7014899516655104},3.1343266344436733,1.5671633172218364,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G873","v":5.3109580000000003},{"$f":"IF(G906=\"n/a\",G882,IFERROR(IF((OFFSET($C882,0,$A882))<0,\nMIN(0,G882-(OFFSET($C882,0,$A882)/(OFFSET($C877,-$A881,$A882)))),\nMAX(0,G882-(OFFSET($C882,0,$A882)/(OFFSET($C877,-$A881,$A882))))),0))","v":3.9832185000000004},2.6554790000000006,1.3277395000000005,4.4408920985006262E-16,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H873","v":0},{"$f":"IF(H907=\"n/a\",H883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,H883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,H883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I873","v":0},{"$f":"IF(I908=\"n/a\",I884,IFERROR(IF((OFFSET($C884,0,$A884))<0,\nMIN(0,I884-(OFFSET($C884,0,$A884)/(OFFSET($C879,-$A883,$A884)))),\nMAX(0,I884-(OFFSET($C884,0,$A884)/(OFFSET($C879,-$A883,$A884))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J873","v":0},{"$f":"IF(J909=\"n/a\",J885,IFERROR(IF((OFFSET($C885,0,$A885))<0,\nMIN(0,J885-(OFFSET($C885,0,$A885)/(OFFSET($C880,-$A884,$A885)))),\nMAX(0,J885-(OFFSET($C885,0,$A885)/(OFFSET($C880,-$A884,$A885))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K873","v":0},{"$f":"IF(K910=\"n/a\",K886,IFERROR(IF((OFFSET($C886,0,$A886))<0,\nMIN(0,K886-(OFFSET($C886,0,$A886)/(OFFSET($C881,-$A885,$A886)))),\nMAX(0,K886-(OFFSET($C886,0,$A886)/(OFFSET($C881,-$A885,$A886))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L873","v":0},{"$f":"IF(L911=\"n/a\",L887,IFERROR(IF((OFFSET($C887,0,$A887))<0,\nMIN(0,L887-(OFFSET($C887,0,$A887)/(OFFSET($C882,-$A886,$A887)))),\nMAX(0,L887-(OFFSET($C887,0,$A887)/(OFFSET($C882,-$A886,$A887))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M873","v":0},{"$f":"IF(M912=\"n/a\",M888,IFERROR(IF((OFFSET($C888,0,$A888))<0,\nMIN(0,M888-(OFFSET($C888,0,$A888)/(OFFSET($C883,-$A887,$A888)))),\nMAX(0,M888-(OFFSET($C888,0,$A888)/(OFFSET($C883,-$A887,$A888))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N873","v":0},{"$f":"IF(N913=\"n/a\",N889,IFERROR(IF((OFFSET($C889,0,$A889))<0,\nMIN(0,N889-(OFFSET($C889,0,$A889)/(OFFSET($C884,-$A888,$A889)))),\nMAX(0,N889-(OFFSET($C889,0,$A889)/(OFFSET($C884,-$A888,$A889))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O873","v":0},{"$f":"IF(O914=\"n/a\",O890,IFERROR(IF((OFFSET($C890,0,$A890))<0,\nMIN(0,O890-(OFFSET($C890,0,$A890)/(OFFSET($C885,-$A889,$A890)))),\nMAX(0,O890-(OFFSET($C890,0,$A890)/(OFFSET($C885,-$A889,$A890))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P873","v":0},{"$f":"IF(P915=\"n/a\",P891,IFERROR(IF((OFFSET($C891,0,$A891))<0,\nMIN(0,P891-(OFFSET($C891,0,$A891)/(OFFSET($C886,-$A890,$A891)))),\nMAX(0,P891-(OFFSET($C891,0,$A891)/(OFFSET($C886,-$A890,$A891))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q873","v":0},{"$f":"IF(Q916=\"n/a\",Q892,IFERROR(IF((OFFSET($C892,0,$A892))<0,\nMIN(0,Q892-(OFFSET($C892,0,$A892)/(OFFSET($C887,-$A891,$A892)))),\nMAX(0,Q892-(OFFSET($C892,0,$A892)/(OFFSET($C887,-$A891,$A892))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R873","v":0},{"$f":"IF(R917=\"n/a\",R893,IFERROR(IF((OFFSET($C893,0,$A893))<0,\nMIN(0,R893-(OFFSET($C893,0,$A893)/(OFFSET($C888,-$A892,$A893)))),\nMAX(0,R893-(OFFSET($C893,0,$A893)/(OFFSET($C888,-$A892,$A893))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S873","v":0},{"$f":"IF(S918=\"n/a\",S894,IFERROR(IF((OFFSET($C894,0,$A894))<0,\nMIN(0,S894-(OFFSET($C894,0,$A894)/(OFFSET($C889,-$A893,$A894)))),\nMAX(0,S894-(OFFSET($C894,0,$A894)/(OFFSET($C889,-$A893,$A894))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T873","v":0},{"$f":"IF(T919=\"n/a\",T895,IFERROR(IF((OFFSET($C895,0,$A895))<0,\nMIN(0,T895-(OFFSET($C895,0,$A895)/(OFFSET($C890,-$A894,$A895)))),\nMAX(0,T895-(OFFSET($C895,0,$A895)/(OFFSET($C890,-$A894,$A895))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U873","v":0},{"$f":"IF(U920=\"n/a\",U896,IFERROR(IF((OFFSET($C896,0,$A896))<0,\nMIN(0,U896-(OFFSET($C896,0,$A896)/(OFFSET($C891,-$A895,$A896)))),\nMAX(0,U896-(OFFSET($C896,0,$A896)/(OFFSET($C891,-$A895,$A896))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V873","v":0},{"$f":"IF(V921=\"n/a\",V897,IFERROR(IF((OFFSET($C897,0,$A897))<0,\nMIN(0,V897-(OFFSET($C897,0,$A897)/(OFFSET($C892,-$A896,$A897)))),\nMAX(0,V897-(OFFSET($C897,0,$A897)/(OFFSET($C892,-$A896,$A897))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W873","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C901<1,D875=0),0,\nIF(D875=0,C901-1,\nIF(C901<1,D876,\n(((C901-1)*(C877-(C877/(C901))))+(D875*D876))/(D877))))","v":0},{"$f":"IF(AND(D901<1,E875=0),0,\nIF(E875=0,D901-1,\nIF(D901<1,E876,\n(((D901-1)*(D877-(D877/(D901))))+(E875*E876))/(E877))))","v":0},{"$f":"IF(AND(E901<1,F875=0),0,\nIF(F875=0,E901-1,\nIF(E901<1,F876,\n(((E901-1)*(E877-(E877/(E901))))+(F875*F876))/(F877))))","v":0},{"$f":"IF(AND(F901<1,G875=0),0,\nIF(G875=0,F901-1,\nIF(F901<1,G876,\n(((F901-1)*(F877-(F877/(F901))))+(G875*G876))/(G877))))","v":0},{"$f":"IF(AND(G901<1,H875=0),0,\nIF(H875=0,G901-1,\nIF(G901<1,H876,\n(((G901-1)*(G877-(G877/(G901))))+(H875*H876))/(H877))))","v":0},{"$f":"IF(AND(H901<1,I875=0),0,\nIF(I875=0,H901-1,\nIF(H901<1,I876,\n(((H901-1)*(H877-(H877/(H901))))+(I875*I876))/(I877))))","v":0},{"$f":"IF(AND(I901<1,J875=0),0,\nIF(J875=0,I901-1,\nIF(I901<1,J876,\n(((I901-1)*(I877-(I877/(I901))))+(J875*J876))/(J877))))","v":0},{"$f":"IF(AND(J901<1,K875=0),0,\nIF(K875=0,J901-1,\nIF(J901<1,K876,\n(((J901-1)*(J877-(J877/(J901))))+(K875*K876))/(K877))))","v":0},{"$f":"IF(AND(K901<1,L875=0),0,\nIF(L875=0,K901-1,\nIF(K901<1,L876,\n(((K901-1)*(K877-(K877/(K901))))+(L875*L876))/(L877))))","v":0},{"$f":"IF(AND(L901<1,M875=0),0,\nIF(M875=0,L901-1,\nIF(L901<1,M876,\n(((L901-1)*(L877-(L877/(L901))))+(M875*M876))/(M877))))","v":0},{"$f":"IF(AND(M901<1,N875=0),0,\nIF(N875=0,M901-1,\nIF(M901<1,N876,\n(((M901-1)*(M877-(M877/(M901))))+(N875*N876))/(N877))))","v":0},{"$f":"IF(AND(N901<1,O875=0),0,\nIF(O875=0,N901-1,\nIF(N901<1,O876,\n(((N901-1)*(N877-(N877/(N901))))+(O875*O876))/(O877))))","v":0},{"$f":"IF(AND(O901<1,P875=0),0,\nIF(P875=0,O901-1,\nIF(O901<1,P876,\n(((O901-1)*(O877-(O877/(O901))))+(P875*P876))/(P877))))","v":0},{"$f":"IF(AND(P901<1,Q875=0),0,\nIF(Q875=0,P901-1,\nIF(P901<1,Q876,\n(((P901-1)*(P877-(P877/(P901))))+(Q875*Q876))/(Q877))))","v":0},{"$f":"IF(AND(Q901<1,R875=0),0,\nIF(R875=0,Q901-1,\nIF(Q901<1,R876,\n(((Q901-1)*(Q877-(Q877/(Q901))))+(R875*R876))/(R877))))","v":0},{"$f":"IF(AND(R901<1,S875=0),0,\nIF(S875=0,R901-1,\nIF(R901<1,S876,\n(((R901-1)*(R877-(R877/(R901))))+(S875*S876))/(S877))))","v":0},{"$f":"IF(AND(S901<1,T875=0),0,\nIF(T875=0,S901-1,\nIF(S901<1,T876,\n(((S901-1)*(S877-(S877/(S901))))+(T875*T876))/(T877))))","v":0},{"$f":"IF(AND(T901<1,U875=0),0,\nIF(U875=0,T901-1,\nIF(T901<1,U876,\n(((T901-1)*(T877-(T877/(T901))))+(U875*U876))/(U877))))","v":0},{"$f":"IF(AND(U901<1,V875=0),0,\nIF(V875=0,U901-1,\nIF(U901<1,V876,\n(((U901-1)*(U877-(U877/(U901))))+(V875*V876))/(V877))))","v":0},{"$f":"IF(AND(V901<1,W875=0),0,\nIF(W875=0,V901-1,\nIF(V901<1,W876,\n(((V901-1)*(V877-(V877/(V901))))+(W875*W876))/(W877))))","v":0}]
[null,"RL Start TAB",{"$f":"C874","v":"n/a"},{"$f":"IF(C902=\"n/a\",\"n/a\",MAX(0,C902-1))","v":"n/a"},{"$f":"IF(D902=\"n/a\",\"n/a\",MAX(0,D902-1))","v":"n/a"},{"$f":"IF(E902=\"n/a\",\"n/a\",MAX(0,E902-1))","v":"n/a"},{"$f":"IF(F902=\"n/a\",\"n/a\",MAX(0,F902-1))","v":"n/a"},{"$f":"IF(G902=\"n/a\",\"n/a\",MAX(0,G902-1))","v":"n/a"},{"$f":"IF(H902=\"n/a\",\"n/a\",MAX(0,H902-1))","v":"n/a"},{"$f":"IF(I902=\"n/a\",\"n/a\",MAX(0,I902-1))","v":"n/a"},{"$f":"IF(J902=\"n/a\",\"n/a\",MAX(0,J902-1))","v":"n/a"},{"$f":"IF(K902=\"n/a\",\"n/a\",MAX(0,K902-1))","v":"n/a"},{"$f":"IF(L902=\"n/a\",\"n/a\",MAX(0,L902-1))","v":"n/a"},{"$f":"IF(M902=\"n/a\",\"n/a\",MAX(0,M902-1))","v":"n/a"},{"$f":"IF(N902=\"n/a\",\"n/a\",MAX(0,N902-1))","v":"n/a"},{"$f":"IF(O902=\"n/a\",\"n/a\",MAX(0,O902-1))","v":"n/a"},{"$f":"IF(P902=\"n/a\",\"n/a\",MAX(0,P902-1))","v":"n/a"},{"$f":"IF(Q902=\"n/a\",\"n/a\",MAX(0,Q902-1))","v":"n/a"},{"$f":"IF(R902=\"n/a\",\"n/a\",MAX(0,R902-1))","v":"n/a"},{"$f":"IF(S902=\"n/a\",\"n/a\",MAX(0,S902-1))","v":"n/a"},{"$f":"IF(T902=\"n/a\",\"n/a\",MAX(0,T902-1))","v":"n/a"},{"$f":"IF(U902=\"n/a\",\"n/a\",MAX(0,U902-1))","v":"n/a"},{"$f":"IF(V902=\"n/a\",\"n/a\",MAX(0,V902-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A879)","v":"RL Capex 2020-21"},null,{"$f":"D874","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E874","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F874","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G874","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H874","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I874","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J874","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K874","v":4},3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L874","v":4},3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M874","v":4},3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N874","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O874","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P874","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q874","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R874","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S874","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T874","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U874","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V874","v":0},{"$f":"IF(V921=\"n/a\",\"n/a\",MAX(0,V921-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W874","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C874<>\"n/a\",C874<>\"n/a\"),IF(SUM(C877:C899)=0,0,IF((SUMPRODUCT(C877:C899,C901:C923)/SUM(C877:C899))<0,1,(SUMPRODUCT(C877:C899,C901:C923)/SUM(C877:C899)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C874<>\"n/a\",D874<>\"n/a\"),IF(SUM(D877:D899)=0,0,IF((SUMPRODUCT(D877:D899,D901:D923)/SUM(D877:D899))<0,1,(SUMPRODUCT(D877:D899,D901:D923)/SUM(D877:D899)))),\"n/a\"))","v":1.9102181670618197},{"$f":"(IF(OR($C874<>\"n/a\",E874<>\"n/a\"),IF(SUM(E877:E899)=0,0,IF((SUMPRODUCT(E877:E899,E901:E923)/SUM(E877:E899))<0,1,(SUMPRODUCT(E877:E899,E901:E923)/SUM(E877:E899)))),\"n/a\"))","v":2.274996265605802},2.2793951720170837,2.1155136495786278,1.3647570052021942,0.68420561603616359,0.18549526161507549,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 18",{"$f":"VLOOKUP($A926,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Office Equipment & Furniture"}]
[{"$f":"VALUE(REPLACE(A926,1,12,\"\"))","v":18},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A927,0),\"enter input\")","v":10.571542600777217},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A927,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A927,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A927,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A927,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A927,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A927,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A927,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A927,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A927,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A927,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A927,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A927,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A927,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A927,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A927,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A927,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A927,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A927,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A927,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A927,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A927,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A927,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A927,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A927,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A927,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A927,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A927,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A927,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A927,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A927,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A927,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A927,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A927,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A927,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A927,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A927,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A927,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A927,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A927,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A927,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A927,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A927,1,1))))","v":10},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A927,1,1))))","v":10},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A927,1,1))))","v":10},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A927,1,1))))","v":10},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A927,1,1))))","v":10},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A927,1,1))))","v":10},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A927,1,1))))","v":10},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A927,1,1))))","v":10},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A927,1,1))))","v":10},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A927,1,1))))","v":10},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A927,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A927,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A927,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A927,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A927,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A927,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A927,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A927,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A927,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A927,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A927,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A927,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A927,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D929=0,C931=0),0,\nIF(AND(D929<>0,C931=0),D929,\nIF(AND(D930<>0,C931<>0),(C931-(C931/C955))+D929,\nIF(C955<1,0,(C931-(C931/C955))))))","v":0},{"$f":"IF(AND(E929=0,D931=0),0,\nIF(AND(E929<>0,D931=0),E929,\nIF(AND(E930<>0,D931<>0),(D931-(D931/D955))+E929,\nIF(D955<1,0,(D931-(D931/D955))))))","v":0},{"$f":"IF(AND(F929=0,E931=0),0,\nIF(AND(F929<>0,E931=0),F929,\nIF(AND(F930<>0,E931<>0),(E931-(E931/E955))+F929,\nIF(E955<1,0,(E931-(E931/E955))))))","v":0},{"$f":"IF(AND(G929=0,F931=0),0,\nIF(AND(G929<>0,F931=0),G929,\nIF(AND(G930<>0,F931<>0),(F931-(F931/F955))+G929,\nIF(F955<1,0,(F931-(F931/F955))))))","v":0},{"$f":"IF(AND(H929=0,G931=0),0,\nIF(AND(H929<>0,G931=0),H929,\nIF(AND(H930<>0,G931<>0),(G931-(G931/G955))+H929,\nIF(G955<1,0,(G931-(G931/G955))))))","v":0},{"$f":"IF(AND(I929=0,H931=0),0,\nIF(AND(I929<>0,H931=0),I929,\nIF(AND(I930<>0,H931<>0),(H931-(H931/H955))+I929,\nIF(H955<1,0,(H931-(H931/H955))))))","v":0},{"$f":"IF(AND(J929=0,I931=0),0,\nIF(AND(J929<>0,I931=0),J929,\nIF(AND(J930<>0,I931<>0),(I931-(I931/I955))+J929,\nIF(I955<1,0,(I931-(I931/I955))))))","v":0},{"$f":"IF(AND(K929=0,J931=0),0,\nIF(AND(K929<>0,J931=0),K929,\nIF(AND(K930<>0,J931<>0),(J931-(J931/J955))+K929,\nIF(J955<1,0,(J931-(J931/J955))))))","v":0},{"$f":"IF(AND(L929=0,K931=0),0,\nIF(AND(L929<>0,K931=0),L929,\nIF(AND(L930<>0,K931<>0),(K931-(K931/K955))+L929,\nIF(K955<1,0,(K931-(K931/K955))))))","v":0},{"$f":"IF(AND(M929=0,L931=0),0,\nIF(AND(M929<>0,L931=0),M929,\nIF(AND(M930<>0,L931<>0),(L931-(L931/L955))+M929,\nIF(L955<1,0,(L931-(L931/L955))))))","v":0},{"$f":"IF(AND(N929=0,M931=0),0,\nIF(AND(N929<>0,M931=0),N929,\nIF(AND(N930<>0,M931<>0),(M931-(M931/M955))+N929,\nIF(M955<1,0,(M931-(M931/M955))))))","v":0},{"$f":"IF(AND(O929=0,N931=0),0,\nIF(AND(O929<>0,N931=0),O929,\nIF(AND(O930<>0,N931<>0),(N931-(N931/N955))+O929,\nIF(N955<1,0,(N931-(N931/N955))))))","v":0},{"$f":"IF(AND(P929=0,O931=0),0,\nIF(AND(P929<>0,O931=0),P929,\nIF(AND(P930<>0,O931<>0),(O931-(O931/O955))+P929,\nIF(O955<1,0,(O931-(O931/O955))))))","v":0},{"$f":"IF(AND(Q929=0,P931=0),0,\nIF(AND(Q929<>0,P931=0),Q929,\nIF(AND(Q930<>0,P931<>0),(P931-(P931/P955))+Q929,\nIF(P955<1,0,(P931-(P931/P955))))))","v":0},{"$f":"IF(AND(R929=0,Q931=0),0,\nIF(AND(R929<>0,Q931=0),R929,\nIF(AND(R930<>0,Q931<>0),(Q931-(Q931/Q955))+R929,\nIF(Q955<1,0,(Q931-(Q931/Q955))))))","v":0},{"$f":"IF(AND(S929=0,R931=0),0,\nIF(AND(S929<>0,R931=0),S929,\nIF(AND(S930<>0,R931<>0),(R931-(R931/R955))+S929,\nIF(R955<1,0,(R931-(R931/R955))))))","v":0},{"$f":"IF(AND(T929=0,S931=0),0,\nIF(AND(T929<>0,S931=0),T929,\nIF(AND(T930<>0,S931<>0),(S931-(S931/S955))+T929,\nIF(S955<1,0,(S931-(S931/S955))))))","v":0},{"$f":"IF(AND(U929=0,T931=0),0,\nIF(AND(U929<>0,T931=0),U929,\nIF(AND(U930<>0,T931<>0),(T931-(T931/T955))+U929,\nIF(T955<1,0,(T931-(T931/T955))))))","v":0},{"$f":"IF(AND(V929=0,U931=0),0,\nIF(AND(V929<>0,U931=0),V929,\nIF(AND(V930<>0,U931<>0),(U931-(U931/U955))+V929,\nIF(U955<1,0,(U931-(U931/U955))))))","v":0},{"$f":"IF(AND(W929=0,V931=0),0,\nIF(AND(W929<>0,V931=0),W929,\nIF(AND(W930<>0,V931<>0),(V931-(V931/V955))+W929,\nIF(V955<1,0,(V931-(V931/V955))))))","v":0}]
[{"$f":"A931+1","v":0},"Depreciated starting TAB",{"$f":"C927","v":10.571542600777217},{"$f":"IF(C956=\"n/a\",C932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,C932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,C932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":10.571542600777217},{"$f":"IF(D956=\"n/a\",D932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,D932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,D932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":10.571542600777217},{"$f":"IF(E956=\"n/a\",E932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,E932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,E932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":10.571542600777217},{"$f":"IF(F956=\"n/a\",F932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,F932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,F932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":10.571542600777217},{"$f":"IF(G956=\"n/a\",G932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,G932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,G932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":10.571542600777217},{"$f":"IF(H956=\"n/a\",H932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,H932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,H932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":10.571542600777217},{"$f":"IF(I956=\"n/a\",I932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,I932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,I932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":10.571542600777217},{"$f":"IF(J956=\"n/a\",J932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,J932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,J932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":10.571542600777217},{"$f":"IF(K956=\"n/a\",K932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,K932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,K932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":10.571542600777217},{"$f":"IF(L956=\"n/a\",L932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,L932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,L932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":10.571542600777217},{"$f":"IF(M956=\"n/a\",M932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,M932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,M932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":10.571542600777217},{"$f":"IF(N956=\"n/a\",N932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,N932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,N932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":10.571542600777217},{"$f":"IF(O956=\"n/a\",O932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,O932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,O932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":10.571542600777217},{"$f":"IF(P956=\"n/a\",P932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,P932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,P932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":10.571542600777217},{"$f":"IF(Q956=\"n/a\",Q932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,Q932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,Q932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":10.571542600777217},{"$f":"IF(R956=\"n/a\",R932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,R932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,R932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":10.571542600777217},{"$f":"IF(S956=\"n/a\",S932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,S932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,S932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":10.571542600777217},{"$f":"IF(T956=\"n/a\",T932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,T932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,T932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":10.571542600777217},{"$f":"IF(U956=\"n/a\",U932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,U932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,U932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":10.571542600777217},{"$f":"IF(V956=\"n/a\",V932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,V932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,V932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":10.571542600777217}]
[{"$f":"A932+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A933)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D927","v":0},{"$f":"IF(D957=\"n/a\",D933,IFERROR(IF((OFFSET($C933,0,$A933))<0,\nMIN(0,D933-(OFFSET($C933,0,$A933)/(OFFSET($C928,-$A932,$A933)))),\nMAX(0,D933-(OFFSET($C933,0,$A933)/(OFFSET($C928,-$A932,$A933))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E927","v":0},{"$f":"IF(E958=\"n/a\",E934,IFERROR(IF((OFFSET($C934,0,$A934))<0,\nMIN(0,E934-(OFFSET($C934,0,$A934)/(OFFSET($C929,-$A933,$A934)))),\nMAX(0,E934-(OFFSET($C934,0,$A934)/(OFFSET($C929,-$A933,$A934))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F927","v":0},{"$f":"IF(F959=\"n/a\",F935,IFERROR(IF((OFFSET($C935,0,$A935))<0,\nMIN(0,F935-(OFFSET($C935,0,$A935)/(OFFSET($C930,-$A934,$A935)))),\nMAX(0,F935-(OFFSET($C935,0,$A935)/(OFFSET($C930,-$A934,$A935))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G927","v":0},{"$f":"IF(G960=\"n/a\",G936,IFERROR(IF((OFFSET($C936,0,$A936))<0,\nMIN(0,G936-(OFFSET($C936,0,$A936)/(OFFSET($C931,-$A935,$A936)))),\nMAX(0,G936-(OFFSET($C936,0,$A936)/(OFFSET($C931,-$A935,$A936))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H927","v":0},{"$f":"IF(H961=\"n/a\",H937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,H937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,H937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I927","v":0},{"$f":"IF(I962=\"n/a\",I938,IFERROR(IF((OFFSET($C938,0,$A938))<0,\nMIN(0,I938-(OFFSET($C938,0,$A938)/(OFFSET($C933,-$A937,$A938)))),\nMAX(0,I938-(OFFSET($C938,0,$A938)/(OFFSET($C933,-$A937,$A938))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J927","v":0},{"$f":"IF(J963=\"n/a\",J939,IFERROR(IF((OFFSET($C939,0,$A939))<0,\nMIN(0,J939-(OFFSET($C939,0,$A939)/(OFFSET($C934,-$A938,$A939)))),\nMAX(0,J939-(OFFSET($C939,0,$A939)/(OFFSET($C934,-$A938,$A939))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K927","v":0},{"$f":"IF(K964=\"n/a\",K940,IFERROR(IF((OFFSET($C940,0,$A940))<0,\nMIN(0,K940-(OFFSET($C940,0,$A940)/(OFFSET($C935,-$A939,$A940)))),\nMAX(0,K940-(OFFSET($C940,0,$A940)/(OFFSET($C935,-$A939,$A940))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L927","v":0},{"$f":"IF(L965=\"n/a\",L941,IFERROR(IF((OFFSET($C941,0,$A941))<0,\nMIN(0,L941-(OFFSET($C941,0,$A941)/(OFFSET($C936,-$A940,$A941)))),\nMAX(0,L941-(OFFSET($C941,0,$A941)/(OFFSET($C936,-$A940,$A941))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M927","v":0},{"$f":"IF(M966=\"n/a\",M942,IFERROR(IF((OFFSET($C942,0,$A942))<0,\nMIN(0,M942-(OFFSET($C942,0,$A942)/(OFFSET($C937,-$A941,$A942)))),\nMAX(0,M942-(OFFSET($C942,0,$A942)/(OFFSET($C937,-$A941,$A942))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N927","v":0},{"$f":"IF(N967=\"n/a\",N943,IFERROR(IF((OFFSET($C943,0,$A943))<0,\nMIN(0,N943-(OFFSET($C943,0,$A943)/(OFFSET($C938,-$A942,$A943)))),\nMAX(0,N943-(OFFSET($C943,0,$A943)/(OFFSET($C938,-$A942,$A943))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O927","v":0},{"$f":"IF(O968=\"n/a\",O944,IFERROR(IF((OFFSET($C944,0,$A944))<0,\nMIN(0,O944-(OFFSET($C944,0,$A944)/(OFFSET($C939,-$A943,$A944)))),\nMAX(0,O944-(OFFSET($C944,0,$A944)/(OFFSET($C939,-$A943,$A944))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P927","v":0},{"$f":"IF(P969=\"n/a\",P945,IFERROR(IF((OFFSET($C945,0,$A945))<0,\nMIN(0,P945-(OFFSET($C945,0,$A945)/(OFFSET($C940,-$A944,$A945)))),\nMAX(0,P945-(OFFSET($C945,0,$A945)/(OFFSET($C940,-$A944,$A945))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q927","v":0},{"$f":"IF(Q970=\"n/a\",Q946,IFERROR(IF((OFFSET($C946,0,$A946))<0,\nMIN(0,Q946-(OFFSET($C946,0,$A946)/(OFFSET($C941,-$A945,$A946)))),\nMAX(0,Q946-(OFFSET($C946,0,$A946)/(OFFSET($C941,-$A945,$A946))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R927","v":0},{"$f":"IF(R971=\"n/a\",R947,IFERROR(IF((OFFSET($C947,0,$A947))<0,\nMIN(0,R947-(OFFSET($C947,0,$A947)/(OFFSET($C942,-$A946,$A947)))),\nMAX(0,R947-(OFFSET($C947,0,$A947)/(OFFSET($C942,-$A946,$A947))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S927","v":0},{"$f":"IF(S972=\"n/a\",S948,IFERROR(IF((OFFSET($C948,0,$A948))<0,\nMIN(0,S948-(OFFSET($C948,0,$A948)/(OFFSET($C943,-$A947,$A948)))),\nMAX(0,S948-(OFFSET($C948,0,$A948)/(OFFSET($C943,-$A947,$A948))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T927","v":0},{"$f":"IF(T973=\"n/a\",T949,IFERROR(IF((OFFSET($C949,0,$A949))<0,\nMIN(0,T949-(OFFSET($C949,0,$A949)/(OFFSET($C944,-$A948,$A949)))),\nMAX(0,T949-(OFFSET($C949,0,$A949)/(OFFSET($C944,-$A948,$A949))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U927","v":0},{"$f":"IF(U974=\"n/a\",U950,IFERROR(IF((OFFSET($C950,0,$A950))<0,\nMIN(0,U950-(OFFSET($C950,0,$A950)/(OFFSET($C945,-$A949,$A950)))),\nMAX(0,U950-(OFFSET($C950,0,$A950)/(OFFSET($C945,-$A949,$A950))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V927","v":0},{"$f":"IF(V975=\"n/a\",V951,IFERROR(IF((OFFSET($C951,0,$A951))<0,\nMIN(0,V951-(OFFSET($C951,0,$A951)/(OFFSET($C946,-$A950,$A951)))),\nMAX(0,V951-(OFFSET($C951,0,$A951)/(OFFSET($C946,-$A950,$A951))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W927","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C955<1,D929=0),0,\nIF(D929=0,C955-1,\nIF(C955<1,D930,\n(((C955-1)*(C931-(C931/(C955))))+(D929*D930))/(D931))))","v":0},{"$f":"IF(AND(D955<1,E929=0),0,\nIF(E929=0,D955-1,\nIF(D955<1,E930,\n(((D955-1)*(D931-(D931/(D955))))+(E929*E930))/(E931))))","v":0},{"$f":"IF(AND(E955<1,F929=0),0,\nIF(F929=0,E955-1,\nIF(E955<1,F930,\n(((E955-1)*(E931-(E931/(E955))))+(F929*F930))/(F931))))","v":0},{"$f":"IF(AND(F955<1,G929=0),0,\nIF(G929=0,F955-1,\nIF(F955<1,G930,\n(((F955-1)*(F931-(F931/(F955))))+(G929*G930))/(G931))))","v":0},{"$f":"IF(AND(G955<1,H929=0),0,\nIF(H929=0,G955-1,\nIF(G955<1,H930,\n(((G955-1)*(G931-(G931/(G955))))+(H929*H930))/(H931))))","v":0},{"$f":"IF(AND(H955<1,I929=0),0,\nIF(I929=0,H955-1,\nIF(H955<1,I930,\n(((H955-1)*(H931-(H931/(H955))))+(I929*I930))/(I931))))","v":0},{"$f":"IF(AND(I955<1,J929=0),0,\nIF(J929=0,I955-1,\nIF(I955<1,J930,\n(((I955-1)*(I931-(I931/(I955))))+(J929*J930))/(J931))))","v":0},{"$f":"IF(AND(J955<1,K929=0),0,\nIF(K929=0,J955-1,\nIF(J955<1,K930,\n(((J955-1)*(J931-(J931/(J955))))+(K929*K930))/(K931))))","v":0},{"$f":"IF(AND(K955<1,L929=0),0,\nIF(L929=0,K955-1,\nIF(K955<1,L930,\n(((K955-1)*(K931-(K931/(K955))))+(L929*L930))/(L931))))","v":0},{"$f":"IF(AND(L955<1,M929=0),0,\nIF(M929=0,L955-1,\nIF(L955<1,M930,\n(((L955-1)*(L931-(L931/(L955))))+(M929*M930))/(M931))))","v":0},{"$f":"IF(AND(M955<1,N929=0),0,\nIF(N929=0,M955-1,\nIF(M955<1,N930,\n(((M955-1)*(M931-(M931/(M955))))+(N929*N930))/(N931))))","v":0},{"$f":"IF(AND(N955<1,O929=0),0,\nIF(O929=0,N955-1,\nIF(N955<1,O930,\n(((N955-1)*(N931-(N931/(N955))))+(O929*O930))/(O931))))","v":0},{"$f":"IF(AND(O955<1,P929=0),0,\nIF(P929=0,O955-1,\nIF(O955<1,P930,\n(((O955-1)*(O931-(O931/(O955))))+(P929*P930))/(P931))))","v":0},{"$f":"IF(AND(P955<1,Q929=0),0,\nIF(Q929=0,P955-1,\nIF(P955<1,Q930,\n(((P955-1)*(P931-(P931/(P955))))+(Q929*Q930))/(Q931))))","v":0},{"$f":"IF(AND(Q955<1,R929=0),0,\nIF(R929=0,Q955-1,\nIF(Q955<1,R930,\n(((Q955-1)*(Q931-(Q931/(Q955))))+(R929*R930))/(R931))))","v":0},{"$f":"IF(AND(R955<1,S929=0),0,\nIF(S929=0,R955-1,\nIF(R955<1,S930,\n(((R955-1)*(R931-(R931/(R955))))+(S929*S930))/(S931))))","v":0},{"$f":"IF(AND(S955<1,T929=0),0,\nIF(T929=0,S955-1,\nIF(S955<1,T930,\n(((S955-1)*(S931-(S931/(S955))))+(T929*T930))/(T931))))","v":0},{"$f":"IF(AND(T955<1,U929=0),0,\nIF(U929=0,T955-1,\nIF(T955<1,U930,\n(((T955-1)*(T931-(T931/(T955))))+(U929*U930))/(U931))))","v":0},{"$f":"IF(AND(U955<1,V929=0),0,\nIF(V929=0,U955-1,\nIF(U955<1,V930,\n(((U955-1)*(U931-(U931/(U955))))+(V929*V930))/(V931))))","v":0},{"$f":"IF(AND(V955<1,W929=0),0,\nIF(W929=0,V955-1,\nIF(V955<1,W930,\n(((V955-1)*(V931-(V931/(V955))))+(W929*W930))/(W931))))","v":0}]
[null,"RL Start TAB",{"$f":"C928","v":"n/a"},{"$f":"IF(C956=\"n/a\",\"n/a\",MAX(0,C956-1))","v":"n/a"},{"$f":"IF(D956=\"n/a\",\"n/a\",MAX(0,D956-1))","v":"n/a"},{"$f":"IF(E956=\"n/a\",\"n/a\",MAX(0,E956-1))","v":"n/a"},{"$f":"IF(F956=\"n/a\",\"n/a\",MAX(0,F956-1))","v":"n/a"},{"$f":"IF(G956=\"n/a\",\"n/a\",MAX(0,G956-1))","v":"n/a"},{"$f":"IF(H956=\"n/a\",\"n/a\",MAX(0,H956-1))","v":"n/a"},{"$f":"IF(I956=\"n/a\",\"n/a\",MAX(0,I956-1))","v":"n/a"},{"$f":"IF(J956=\"n/a\",\"n/a\",MAX(0,J956-1))","v":"n/a"},{"$f":"IF(K956=\"n/a\",\"n/a\",MAX(0,K956-1))","v":"n/a"},{"$f":"IF(L956=\"n/a\",\"n/a\",MAX(0,L956-1))","v":"n/a"},{"$f":"IF(M956=\"n/a\",\"n/a\",MAX(0,M956-1))","v":"n/a"},{"$f":"IF(N956=\"n/a\",\"n/a\",MAX(0,N956-1))","v":"n/a"},{"$f":"IF(O956=\"n/a\",\"n/a\",MAX(0,O956-1))","v":"n/a"},{"$f":"IF(P956=\"n/a\",\"n/a\",MAX(0,P956-1))","v":"n/a"},{"$f":"IF(Q956=\"n/a\",\"n/a\",MAX(0,Q956-1))","v":"n/a"},{"$f":"IF(R956=\"n/a\",\"n/a\",MAX(0,R956-1))","v":"n/a"},{"$f":"IF(S956=\"n/a\",\"n/a\",MAX(0,S956-1))","v":"n/a"},{"$f":"IF(T956=\"n/a\",\"n/a\",MAX(0,T956-1))","v":"n/a"},{"$f":"IF(U956=\"n/a\",\"n/a\",MAX(0,U956-1))","v":"n/a"},{"$f":"IF(V956=\"n/a\",\"n/a\",MAX(0,V956-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A933)","v":"RL Capex 2020-21"},null,{"$f":"D928","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E928","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F928","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G928","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H928","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I928","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J928","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K928","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L928","v":10},9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M928","v":10},9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N928","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O928","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P928","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q928","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R928","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S928","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T928","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U928","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V928","v":0},{"$f":"IF(V975=\"n/a\",\"n/a\",MAX(0,V975-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W928","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C928<>\"n/a\",C928<>\"n/a\"),IF(SUM(C931:C953)=0,0,IF((SUMPRODUCT(C931:C953,C955:C977)/SUM(C931:C953))<0,1,(SUMPRODUCT(C931:C953,C955:C977)/SUM(C931:C953)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C928<>\"n/a\",D928<>\"n/a\"),IF(SUM(D931:D953)=0,0,IF((SUMPRODUCT(D931:D953,D955:D977)/SUM(D931:D953))<0,1,(SUMPRODUCT(D931:D953,D955:D977)/SUM(D931:D953)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C928<>\"n/a\",E928<>\"n/a\"),IF(SUM(E931:E953)=0,0,IF((SUMPRODUCT(E931:E953,E955:E977)/SUM(E931:E953))<0,1,(SUMPRODUCT(E931:E953,E955:E977)/SUM(E931:E953)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 19",{"$f":"VLOOKUP($A980,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Motor Vehicles"}]
[{"$f":"VALUE(REPLACE(A980,1,12,\"\"))","v":19},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A981,0),\"enter input\")","v":142.7394048609824},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A981,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A981,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":11.518852497125204},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A981,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A981,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":14.318678283736393},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A981,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A981,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":23.205951280285511},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A981,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A981,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":47.364623999999999},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A981,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A981,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":51.388243571044001},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A981,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A981,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A981,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A981,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A981,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A981,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A981,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A981,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A981,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A981,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A981,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A981,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A981,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A981,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A981,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A981,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A981,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A981,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A981,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A981,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A981,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A981,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A981,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A981,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A981,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A981,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A981,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A981,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A981,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A981,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A981,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A981,1,1))))","v":13.5},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A981,1,1))))","v":13.5},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A981,1,1))))","v":13.5},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A981,1,1))))","v":13.5},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A981,1,1))))","v":13.5},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A981,1,1))))","v":13.5},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A981,1,1))))","v":13.5},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A981,1,1))))","v":13.5},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A981,1,1))))","v":13.5},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A981,1,1))))","v":13.5},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A981,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A981,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A981,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A981,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A981,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A981,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A981,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A981,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A981,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A981,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A981,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A981,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A981,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D983=0,C985=0),0,\nIF(AND(D983<>0,C985=0),D983,\nIF(AND(D984<>0,C985<>0),(C985-(C985/C1009))+D983,\nIF(C1009<1,0,(C985-(C985/C1009))))))","v":0},{"$f":"IF(AND(E983=0,D985=0),0,\nIF(AND(E983<>0,D985=0),E983,\nIF(AND(E984<>0,D985<>0),(D985-(D985/D1009))+E983,\nIF(D1009<1,0,(D985-(D985/D1009))))))","v":0},{"$f":"IF(AND(F983=0,E985=0),0,\nIF(AND(F983<>0,E985=0),F983,\nIF(AND(F984<>0,E985<>0),(E985-(E985/E1009))+F983,\nIF(E1009<1,0,(E985-(E985/E1009))))))","v":0},{"$f":"IF(AND(G983=0,F985=0),0,\nIF(AND(G983<>0,F985=0),G983,\nIF(AND(G984<>0,F985<>0),(F985-(F985/F1009))+G983,\nIF(F1009<1,0,(F985-(F985/F1009))))))","v":0},{"$f":"IF(AND(H983=0,G985=0),0,\nIF(AND(H983<>0,G985=0),H983,\nIF(AND(H984<>0,G985<>0),(G985-(G985/G1009))+H983,\nIF(G1009<1,0,(G985-(G985/G1009))))))","v":0},{"$f":"IF(AND(I983=0,H985=0),0,\nIF(AND(I983<>0,H985=0),I983,\nIF(AND(I984<>0,H985<>0),(H985-(H985/H1009))+I983,\nIF(H1009<1,0,(H985-(H985/H1009))))))","v":0},{"$f":"IF(AND(J983=0,I985=0),0,\nIF(AND(J983<>0,I985=0),J983,\nIF(AND(J984<>0,I985<>0),(I985-(I985/I1009))+J983,\nIF(I1009<1,0,(I985-(I985/I1009))))))","v":0},{"$f":"IF(AND(K983=0,J985=0),0,\nIF(AND(K983<>0,J985=0),K983,\nIF(AND(K984<>0,J985<>0),(J985-(J985/J1009))+K983,\nIF(J1009<1,0,(J985-(J985/J1009))))))","v":0},{"$f":"IF(AND(L983=0,K985=0),0,\nIF(AND(L983<>0,K985=0),L983,\nIF(AND(L984<>0,K985<>0),(K985-(K985/K1009))+L983,\nIF(K1009<1,0,(K985-(K985/K1009))))))","v":0},{"$f":"IF(AND(M983=0,L985=0),0,\nIF(AND(M983<>0,L985=0),M983,\nIF(AND(M984<>0,L985<>0),(L985-(L985/L1009))+M983,\nIF(L1009<1,0,(L985-(L985/L1009))))))","v":0},{"$f":"IF(AND(N983=0,M985=0),0,\nIF(AND(N983<>0,M985=0),N983,\nIF(AND(N984<>0,M985<>0),(M985-(M985/M1009))+N983,\nIF(M1009<1,0,(M985-(M985/M1009))))))","v":0},{"$f":"IF(AND(O983=0,N985=0),0,\nIF(AND(O983<>0,N985=0),O983,\nIF(AND(O984<>0,N985<>0),(N985-(N985/N1009))+O983,\nIF(N1009<1,0,(N985-(N985/N1009))))))","v":0},{"$f":"IF(AND(P983=0,O985=0),0,\nIF(AND(P983<>0,O985=0),P983,\nIF(AND(P984<>0,O985<>0),(O985-(O985/O1009))+P983,\nIF(O1009<1,0,(O985-(O985/O1009))))))","v":0},{"$f":"IF(AND(Q983=0,P985=0),0,\nIF(AND(Q983<>0,P985=0),Q983,\nIF(AND(Q984<>0,P985<>0),(P985-(P985/P1009))+Q983,\nIF(P1009<1,0,(P985-(P985/P1009))))))","v":0},{"$f":"IF(AND(R983=0,Q985=0),0,\nIF(AND(R983<>0,Q985=0),R983,\nIF(AND(R984<>0,Q985<>0),(Q985-(Q985/Q1009))+R983,\nIF(Q1009<1,0,(Q985-(Q985/Q1009))))))","v":0},{"$f":"IF(AND(S983=0,R985=0),0,\nIF(AND(S983<>0,R985=0),S983,\nIF(AND(S984<>0,R985<>0),(R985-(R985/R1009))+S983,\nIF(R1009<1,0,(R985-(R985/R1009))))))","v":0},{"$f":"IF(AND(T983=0,S985=0),0,\nIF(AND(T983<>0,S985=0),T983,\nIF(AND(T984<>0,S985<>0),(S985-(S985/S1009))+T983,\nIF(S1009<1,0,(S985-(S985/S1009))))))","v":0},{"$f":"IF(AND(U983=0,T985=0),0,\nIF(AND(U983<>0,T985=0),U983,\nIF(AND(U984<>0,T985<>0),(T985-(T985/T1009))+U983,\nIF(T1009<1,0,(T985-(T985/T1009))))))","v":0},{"$f":"IF(AND(V983=0,U985=0),0,\nIF(AND(V983<>0,U985=0),V983,\nIF(AND(V984<>0,U985<>0),(U985-(U985/U1009))+V983,\nIF(U1009<1,0,(U985-(U985/U1009))))))","v":0},{"$f":"IF(AND(W983=0,V985=0),0,\nIF(AND(W983<>0,V985=0),W983,\nIF(AND(W984<>0,V985<>0),(V985-(V985/V1009))+W983,\nIF(V1009<1,0,(V985-(V985/V1009))))))","v":0}]
[{"$f":"A985+1","v":0},"Depreciated starting TAB",{"$f":"C981","v":142.7394048609824},{"$f":"IF(C1010=\"n/a\",C986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,C986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,C986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":142.7394048609824},{"$f":"IF(D1010=\"n/a\",D986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,D986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,D986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":142.7394048609824},{"$f":"IF(E1010=\"n/a\",E986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,E986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,E986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":142.7394048609824},{"$f":"IF(F1010=\"n/a\",F986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,F986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,F986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":142.7394048609824},{"$f":"IF(G1010=\"n/a\",G986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,G986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,G986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":142.7394048609824},{"$f":"IF(H1010=\"n/a\",H986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,H986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,H986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":142.7394048609824},{"$f":"IF(I1010=\"n/a\",I986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,I986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,I986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":142.7394048609824},{"$f":"IF(J1010=\"n/a\",J986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,J986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,J986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":142.7394048609824},{"$f":"IF(K1010=\"n/a\",K986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,K986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,K986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":142.7394048609824},{"$f":"IF(L1010=\"n/a\",L986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,L986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,L986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":142.7394048609824},{"$f":"IF(M1010=\"n/a\",M986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,M986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,M986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":142.7394048609824},{"$f":"IF(N1010=\"n/a\",N986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,N986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,N986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":142.7394048609824},{"$f":"IF(O1010=\"n/a\",O986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,O986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,O986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":142.7394048609824},{"$f":"IF(P1010=\"n/a\",P986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,P986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,P986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":142.7394048609824},{"$f":"IF(Q1010=\"n/a\",Q986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,Q986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,Q986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":142.7394048609824},{"$f":"IF(R1010=\"n/a\",R986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,R986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,R986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":142.7394048609824},{"$f":"IF(S1010=\"n/a\",S986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,S986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,S986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":142.7394048609824},{"$f":"IF(T1010=\"n/a\",T986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,T986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,T986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":142.7394048609824},{"$f":"IF(U1010=\"n/a\",U986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,U986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,U986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":142.7394048609824},{"$f":"IF(V1010=\"n/a\",V986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,V986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,V986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":142.7394048609824}]
[{"$f":"A986+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A987)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D981","v":11.518852497125204},{"$f":"IF(D1011=\"n/a\",D987,IFERROR(IF((OFFSET($C987,0,$A987))<0,\nMIN(0,D987-(OFFSET($C987,0,$A987)/(OFFSET($C982,-$A986,$A987)))),\nMAX(0,D987-(OFFSET($C987,0,$A987)/(OFFSET($C982,-$A986,$A987))))),0))","v":10.665604164004819},9.8123558308844334,8.9591074977640481,8.1058591646436629,7.2526108315232776,6.3993624984028923,5.546114165282507,4.6928658321621217,3.8396174990417364,2.9863691659213512,2.1331208328009659,1.2798724996805804,0.42662416656019486,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E981","v":14.318678283736393},{"$f":"IF(E1012=\"n/a\",E988,IFERROR(IF((OFFSET($C988,0,$A988))<0,\nMIN(0,E988-(OFFSET($C988,0,$A988)/(OFFSET($C983,-$A987,$A988)))),\nMAX(0,E988-(OFFSET($C988,0,$A988)/(OFFSET($C983,-$A987,$A988))))),0))","v":13.258035447904067},12.197392612071742,11.136749776239416,10.07610694040709,9.0154641045747645,7.9548212687424389,6.8941784329101132,5.8335355970777876,4.7728927612454619,3.7122499254131363,2.6516070895808106,1.5909642537484852,0.53032141791615972,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F981","v":23.205951280285511},{"$f":"IF(F1013=\"n/a\",F989,IFERROR(IF((OFFSET($C989,0,$A989))<0,\nMIN(0,F989-(OFFSET($C989,0,$A989)/(OFFSET($C984,-$A988,$A989)))),\nMAX(0,F989-(OFFSET($C989,0,$A989)/(OFFSET($C984,-$A988,$A989))))),0))","v":21.486991926190289},19.768032572095066,18.049073217999844,16.330113863904621,14.611154509809399,12.892195155714177,11.173235801618954,9.454276447523732,7.7353170934285087,6.0163577393332854,4.2973983852380622,2.5784390311428389,0.85947967704761585,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G981","v":47.364623999999999},{"$f":"IF(G1014=\"n/a\",G990,IFERROR(IF((OFFSET($C990,0,$A990))<0,\nMIN(0,G990-(OFFSET($C990,0,$A990)/(OFFSET($C985,-$A989,$A990)))),\nMAX(0,G990-(OFFSET($C990,0,$A990)/(OFFSET($C985,-$A989,$A990))))),0))","v":43.856133333333332},40.347642666666665,36.839151999999999,33.330661333333332,29.822170666666665,26.313679999999998,22.805189333333331,19.296698666666664,15.788207999999997,12.27971733333333,8.7712266666666636,5.2627359999999967,1.7542453333333303,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H981","v":51.388243571044001},{"$f":"IF(H1015=\"n/a\",H991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,H991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,H991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":47.581707010225927},43.775170449407852,39.968633888589778,36.162097327771704,32.35556076695363,28.549024206135556,24.742487645317482,20.935951084499408,17.129414523681334,13.322877962863259,9.5163414020451853,5.7098048412271112,1.9032682804090371,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I981","v":0},{"$f":"IF(I1016=\"n/a\",I992,IFERROR(IF((OFFSET($C992,0,$A992))<0,\nMIN(0,I992-(OFFSET($C992,0,$A992)/(OFFSET($C987,-$A991,$A992)))),\nMAX(0,I992-(OFFSET($C992,0,$A992)/(OFFSET($C987,-$A991,$A992))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J981","v":0},{"$f":"IF(J1017=\"n/a\",J993,IFERROR(IF((OFFSET($C993,0,$A993))<0,\nMIN(0,J993-(OFFSET($C993,0,$A993)/(OFFSET($C988,-$A992,$A993)))),\nMAX(0,J993-(OFFSET($C993,0,$A993)/(OFFSET($C988,-$A992,$A993))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K981","v":0},{"$f":"IF(K1018=\"n/a\",K994,IFERROR(IF((OFFSET($C994,0,$A994))<0,\nMIN(0,K994-(OFFSET($C994,0,$A994)/(OFFSET($C989,-$A993,$A994)))),\nMAX(0,K994-(OFFSET($C994,0,$A994)/(OFFSET($C989,-$A993,$A994))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L981","v":0},{"$f":"IF(L1019=\"n/a\",L995,IFERROR(IF((OFFSET($C995,0,$A995))<0,\nMIN(0,L995-(OFFSET($C995,0,$A995)/(OFFSET($C990,-$A994,$A995)))),\nMAX(0,L995-(OFFSET($C995,0,$A995)/(OFFSET($C990,-$A994,$A995))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M981","v":0},{"$f":"IF(M1020=\"n/a\",M996,IFERROR(IF((OFFSET($C996,0,$A996))<0,\nMIN(0,M996-(OFFSET($C996,0,$A996)/(OFFSET($C991,-$A995,$A996)))),\nMAX(0,M996-(OFFSET($C996,0,$A996)/(OFFSET($C991,-$A995,$A996))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N981","v":0},{"$f":"IF(N1021=\"n/a\",N997,IFERROR(IF((OFFSET($C997,0,$A997))<0,\nMIN(0,N997-(OFFSET($C997,0,$A997)/(OFFSET($C992,-$A996,$A997)))),\nMAX(0,N997-(OFFSET($C997,0,$A997)/(OFFSET($C992,-$A996,$A997))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O981","v":0},{"$f":"IF(O1022=\"n/a\",O998,IFERROR(IF((OFFSET($C998,0,$A998))<0,\nMIN(0,O998-(OFFSET($C998,0,$A998)/(OFFSET($C993,-$A997,$A998)))),\nMAX(0,O998-(OFFSET($C998,0,$A998)/(OFFSET($C993,-$A997,$A998))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P981","v":0},{"$f":"IF(P1023=\"n/a\",P999,IFERROR(IF((OFFSET($C999,0,$A999))<0,\nMIN(0,P999-(OFFSET($C999,0,$A999)/(OFFSET($C994,-$A998,$A999)))),\nMAX(0,P999-(OFFSET($C999,0,$A999)/(OFFSET($C994,-$A998,$A999))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q981","v":0},{"$f":"IF(Q1024=\"n/a\",Q1000,IFERROR(IF((OFFSET($C1000,0,$A1000))<0,\nMIN(0,Q1000-(OFFSET($C1000,0,$A1000)/(OFFSET($C995,-$A999,$A1000)))),\nMAX(0,Q1000-(OFFSET($C1000,0,$A1000)/(OFFSET($C995,-$A999,$A1000))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R981","v":0},{"$f":"IF(R1025=\"n/a\",R1001,IFERROR(IF((OFFSET($C1001,0,$A1001))<0,\nMIN(0,R1001-(OFFSET($C1001,0,$A1001)/(OFFSET($C996,-$A1000,$A1001)))),\nMAX(0,R1001-(OFFSET($C1001,0,$A1001)/(OFFSET($C996,-$A1000,$A1001))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S981","v":0},{"$f":"IF(S1026=\"n/a\",S1002,IFERROR(IF((OFFSET($C1002,0,$A1002))<0,\nMIN(0,S1002-(OFFSET($C1002,0,$A1002)/(OFFSET($C997,-$A1001,$A1002)))),\nMAX(0,S1002-(OFFSET($C1002,0,$A1002)/(OFFSET($C997,-$A1001,$A1002))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T981","v":0},{"$f":"IF(T1027=\"n/a\",T1003,IFERROR(IF((OFFSET($C1003,0,$A1003))<0,\nMIN(0,T1003-(OFFSET($C1003,0,$A1003)/(OFFSET($C998,-$A1002,$A1003)))),\nMAX(0,T1003-(OFFSET($C1003,0,$A1003)/(OFFSET($C998,-$A1002,$A1003))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U981","v":0},{"$f":"IF(U1028=\"n/a\",U1004,IFERROR(IF((OFFSET($C1004,0,$A1004))<0,\nMIN(0,U1004-(OFFSET($C1004,0,$A1004)/(OFFSET($C999,-$A1003,$A1004)))),\nMAX(0,U1004-(OFFSET($C1004,0,$A1004)/(OFFSET($C999,-$A1003,$A1004))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V981","v":0},{"$f":"IF(V1029=\"n/a\",V1005,IFERROR(IF((OFFSET($C1005,0,$A1005))<0,\nMIN(0,V1005-(OFFSET($C1005,0,$A1005)/(OFFSET($C1000,-$A1004,$A1005)))),\nMAX(0,V1005-(OFFSET($C1005,0,$A1005)/(OFFSET($C1000,-$A1004,$A1005))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W981","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1009<1,D983=0),0,\nIF(D983=0,C1009-1,\nIF(C1009<1,D984,\n(((C1009-1)*(C985-(C985/(C1009))))+(D983*D984))/(D985))))","v":0},{"$f":"IF(AND(D1009<1,E983=0),0,\nIF(E983=0,D1009-1,\nIF(D1009<1,E984,\n(((D1009-1)*(D985-(D985/(D1009))))+(E983*E984))/(E985))))","v":0},{"$f":"IF(AND(E1009<1,F983=0),0,\nIF(F983=0,E1009-1,\nIF(E1009<1,F984,\n(((E1009-1)*(E985-(E985/(E1009))))+(F983*F984))/(F985))))","v":0},{"$f":"IF(AND(F1009<1,G983=0),0,\nIF(G983=0,F1009-1,\nIF(F1009<1,G984,\n(((F1009-1)*(F985-(F985/(F1009))))+(G983*G984))/(G985))))","v":0},{"$f":"IF(AND(G1009<1,H983=0),0,\nIF(H983=0,G1009-1,\nIF(G1009<1,H984,\n(((G1009-1)*(G985-(G985/(G1009))))+(H983*H984))/(H985))))","v":0},{"$f":"IF(AND(H1009<1,I983=0),0,\nIF(I983=0,H1009-1,\nIF(H1009<1,I984,\n(((H1009-1)*(H985-(H985/(H1009))))+(I983*I984))/(I985))))","v":0},{"$f":"IF(AND(I1009<1,J983=0),0,\nIF(J983=0,I1009-1,\nIF(I1009<1,J984,\n(((I1009-1)*(I985-(I985/(I1009))))+(J983*J984))/(J985))))","v":0},{"$f":"IF(AND(J1009<1,K983=0),0,\nIF(K983=0,J1009-1,\nIF(J1009<1,K984,\n(((J1009-1)*(J985-(J985/(J1009))))+(K983*K984))/(K985))))","v":0},{"$f":"IF(AND(K1009<1,L983=0),0,\nIF(L983=0,K1009-1,\nIF(K1009<1,L984,\n(((K1009-1)*(K985-(K985/(K1009))))+(L983*L984))/(L985))))","v":0},{"$f":"IF(AND(L1009<1,M983=0),0,\nIF(M983=0,L1009-1,\nIF(L1009<1,M984,\n(((L1009-1)*(L985-(L985/(L1009))))+(M983*M984))/(M985))))","v":0},{"$f":"IF(AND(M1009<1,N983=0),0,\nIF(N983=0,M1009-1,\nIF(M1009<1,N984,\n(((M1009-1)*(M985-(M985/(M1009))))+(N983*N984))/(N985))))","v":0},{"$f":"IF(AND(N1009<1,O983=0),0,\nIF(O983=0,N1009-1,\nIF(N1009<1,O984,\n(((N1009-1)*(N985-(N985/(N1009))))+(O983*O984))/(O985))))","v":0},{"$f":"IF(AND(O1009<1,P983=0),0,\nIF(P983=0,O1009-1,\nIF(O1009<1,P984,\n(((O1009-1)*(O985-(O985/(O1009))))+(P983*P984))/(P985))))","v":0},{"$f":"IF(AND(P1009<1,Q983=0),0,\nIF(Q983=0,P1009-1,\nIF(P1009<1,Q984,\n(((P1009-1)*(P985-(P985/(P1009))))+(Q983*Q984))/(Q985))))","v":0},{"$f":"IF(AND(Q1009<1,R983=0),0,\nIF(R983=0,Q1009-1,\nIF(Q1009<1,R984,\n(((Q1009-1)*(Q985-(Q985/(Q1009))))+(R983*R984))/(R985))))","v":0},{"$f":"IF(AND(R1009<1,S983=0),0,\nIF(S983=0,R1009-1,\nIF(R1009<1,S984,\n(((R1009-1)*(R985-(R985/(R1009))))+(S983*S984))/(S985))))","v":0},{"$f":"IF(AND(S1009<1,T983=0),0,\nIF(T983=0,S1009-1,\nIF(S1009<1,T984,\n(((S1009-1)*(S985-(S985/(S1009))))+(T983*T984))/(T985))))","v":0},{"$f":"IF(AND(T1009<1,U983=0),0,\nIF(U983=0,T1009-1,\nIF(T1009<1,U984,\n(((T1009-1)*(T985-(T985/(T1009))))+(U983*U984))/(U985))))","v":0},{"$f":"IF(AND(U1009<1,V983=0),0,\nIF(V983=0,U1009-1,\nIF(U1009<1,V984,\n(((U1009-1)*(U985-(U985/(U1009))))+(V983*V984))/(V985))))","v":0},{"$f":"IF(AND(V1009<1,W983=0),0,\nIF(W983=0,V1009-1,\nIF(V1009<1,W984,\n(((V1009-1)*(V985-(V985/(V1009))))+(W983*W984))/(W985))))","v":0}]
[null,"RL Start TAB",{"$f":"C982","v":"n/a"},{"$f":"IF(C1010=\"n/a\",\"n/a\",MAX(0,C1010-1))","v":"n/a"},{"$f":"IF(D1010=\"n/a\",\"n/a\",MAX(0,D1010-1))","v":"n/a"},{"$f":"IF(E1010=\"n/a\",\"n/a\",MAX(0,E1010-1))","v":"n/a"},{"$f":"IF(F1010=\"n/a\",\"n/a\",MAX(0,F1010-1))","v":"n/a"},{"$f":"IF(G1010=\"n/a\",\"n/a\",MAX(0,G1010-1))","v":"n/a"},{"$f":"IF(H1010=\"n/a\",\"n/a\",MAX(0,H1010-1))","v":"n/a"},{"$f":"IF(I1010=\"n/a\",\"n/a\",MAX(0,I1010-1))","v":"n/a"},{"$f":"IF(J1010=\"n/a\",\"n/a\",MAX(0,J1010-1))","v":"n/a"},{"$f":"IF(K1010=\"n/a\",\"n/a\",MAX(0,K1010-1))","v":"n/a"},{"$f":"IF(L1010=\"n/a\",\"n/a\",MAX(0,L1010-1))","v":"n/a"},{"$f":"IF(M1010=\"n/a\",\"n/a\",MAX(0,M1010-1))","v":"n/a"},{"$f":"IF(N1010=\"n/a\",\"n/a\",MAX(0,N1010-1))","v":"n/a"},{"$f":"IF(O1010=\"n/a\",\"n/a\",MAX(0,O1010-1))","v":"n/a"},{"$f":"IF(P1010=\"n/a\",\"n/a\",MAX(0,P1010-1))","v":"n/a"},{"$f":"IF(Q1010=\"n/a\",\"n/a\",MAX(0,Q1010-1))","v":"n/a"},{"$f":"IF(R1010=\"n/a\",\"n/a\",MAX(0,R1010-1))","v":"n/a"},{"$f":"IF(S1010=\"n/a\",\"n/a\",MAX(0,S1010-1))","v":"n/a"},{"$f":"IF(T1010=\"n/a\",\"n/a\",MAX(0,T1010-1))","v":"n/a"},{"$f":"IF(U1010=\"n/a\",\"n/a\",MAX(0,U1010-1))","v":"n/a"},{"$f":"IF(V1010=\"n/a\",\"n/a\",MAX(0,V1010-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A987)","v":"RL Capex 2020-21"},null,{"$f":"D982","v":13.5},12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E982","v":13.5},12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F982","v":13.5},12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G982","v":13.5},12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H982","v":13.5},12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I982","v":13.5},12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J982","v":13.5},12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K982","v":13.5},12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L982","v":13.5},12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M982","v":13.5},12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N982","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O982","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P982","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q982","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R982","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S982","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T982","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U982","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V982","v":0},{"$f":"IF(V1029=\"n/a\",\"n/a\",MAX(0,V1029-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W982","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C982<>\"n/a\",C982<>\"n/a\"),IF(SUM(C985:C1007)=0,0,IF((SUMPRODUCT(C985:C1007,C1009:C1031)/SUM(C985:C1007))<0,1,(SUMPRODUCT(C985:C1007,C1009:C1031)/SUM(C985:C1007)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C982<>\"n/a\",D982<>\"n/a\"),IF(SUM(D985:D1007)=0,0,IF((SUMPRODUCT(D985:D1007,D1009:D1031)/SUM(D985:D1007))<0,1,(SUMPRODUCT(D985:D1007,D1009:D1031)/SUM(D985:D1007)))),\"n/a\"))","v":1.0080789928165044},{"$f":"(IF(OR($C982<>\"n/a\",E982<>\"n/a\"),IF(SUM(E985:E1007)=0,0,IF((SUMPRODUCT(E985:E1007,E1009:E1031)/SUM(E985:E1007))<0,1,(SUMPRODUCT(E985:E1007,E1009:E1031)/SUM(E985:E1007)))),\"n/a\"))","v":1.9473827109423039},3.1312093596230453,4.9081101377153651,6.0045138977335979,5.2834916623204027,4.5864147849008443,3.9165044410276821,3.2775866878277604,2.6742414408191277,2.1119977618897829,1.597593171930368,1.1393228922562297,0.74751763170601748,0.43283301350229414,0.20277251298250618,6.2860271265218898E-2,6.5792073634747808E-3,0,0]
[]
["Asset Class 20",{"$f":"VLOOKUP($A1034,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Plant & Equipment"}]
[{"$f":"VALUE(REPLACE(A1034,1,12,\"\"))","v":20},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1035,0),\"enter input\")","v":22.684389420367602},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1035,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1035,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":3.4899032311600333},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1035,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1035,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":3.6404896008744885},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1035,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1035,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":4.7795253335541519},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1035,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1035,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":6.1341669999999997},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1035,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1035,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":6.9821098899999994},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1035,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1035,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1035,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1035,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1035,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1035,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1035,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1035,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1035,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1035,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1035,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1035,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1035,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1035,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1035,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1035,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1035,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1035,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1035,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1035,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1035,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1035,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1035,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1035,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1035,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1035,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1035,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1035,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1035,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1035,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A1035,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1035,1,1))))","v":5},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1035,1,1))))","v":5},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1035,1,1))))","v":5},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1035,1,1))))","v":5},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1035,1,1))))","v":5},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1035,1,1))))","v":5},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1035,1,1))))","v":5},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1035,1,1))))","v":5},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1035,1,1))))","v":5},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1035,1,1))))","v":5},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1035,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1035,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1035,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1035,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1035,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1035,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1035,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1035,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1035,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1035,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1035,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1035,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1037=0,C1039=0),0,\nIF(AND(D1037<>0,C1039=0),D1037,\nIF(AND(D1038<>0,C1039<>0),(C1039-(C1039/C1063))+D1037,\nIF(C1063<1,0,(C1039-(C1039/C1063))))))","v":0},{"$f":"IF(AND(E1037=0,D1039=0),0,\nIF(AND(E1037<>0,D1039=0),E1037,\nIF(AND(E1038<>0,D1039<>0),(D1039-(D1039/D1063))+E1037,\nIF(D1063<1,0,(D1039-(D1039/D1063))))))","v":0},{"$f":"IF(AND(F1037=0,E1039=0),0,\nIF(AND(F1037<>0,E1039=0),F1037,\nIF(AND(F1038<>0,E1039<>0),(E1039-(E1039/E1063))+F1037,\nIF(E1063<1,0,(E1039-(E1039/E1063))))))","v":0},{"$f":"IF(AND(G1037=0,F1039=0),0,\nIF(AND(G1037<>0,F1039=0),G1037,\nIF(AND(G1038<>0,F1039<>0),(F1039-(F1039/F1063))+G1037,\nIF(F1063<1,0,(F1039-(F1039/F1063))))))","v":0},{"$f":"IF(AND(H1037=0,G1039=0),0,\nIF(AND(H1037<>0,G1039=0),H1037,\nIF(AND(H1038<>0,G1039<>0),(G1039-(G1039/G1063))+H1037,\nIF(G1063<1,0,(G1039-(G1039/G1063))))))","v":0},{"$f":"IF(AND(I1037=0,H1039=0),0,\nIF(AND(I1037<>0,H1039=0),I1037,\nIF(AND(I1038<>0,H1039<>0),(H1039-(H1039/H1063))+I1037,\nIF(H1063<1,0,(H1039-(H1039/H1063))))))","v":0},{"$f":"IF(AND(J1037=0,I1039=0),0,\nIF(AND(J1037<>0,I1039=0),J1037,\nIF(AND(J1038<>0,I1039<>0),(I1039-(I1039/I1063))+J1037,\nIF(I1063<1,0,(I1039-(I1039/I1063))))))","v":0},{"$f":"IF(AND(K1037=0,J1039=0),0,\nIF(AND(K1037<>0,J1039=0),K1037,\nIF(AND(K1038<>0,J1039<>0),(J1039-(J1039/J1063))+K1037,\nIF(J1063<1,0,(J1039-(J1039/J1063))))))","v":0},{"$f":"IF(AND(L1037=0,K1039=0),0,\nIF(AND(L1037<>0,K1039=0),L1037,\nIF(AND(L1038<>0,K1039<>0),(K1039-(K1039/K1063))+L1037,\nIF(K1063<1,0,(K1039-(K1039/K1063))))))","v":0},{"$f":"IF(AND(M1037=0,L1039=0),0,\nIF(AND(M1037<>0,L1039=0),M1037,\nIF(AND(M1038<>0,L1039<>0),(L1039-(L1039/L1063))+M1037,\nIF(L1063<1,0,(L1039-(L1039/L1063))))))","v":0},{"$f":"IF(AND(N1037=0,M1039=0),0,\nIF(AND(N1037<>0,M1039=0),N1037,\nIF(AND(N1038<>0,M1039<>0),(M1039-(M1039/M1063))+N1037,\nIF(M1063<1,0,(M1039-(M1039/M1063))))))","v":0},{"$f":"IF(AND(O1037=0,N1039=0),0,\nIF(AND(O1037<>0,N1039=0),O1037,\nIF(AND(O1038<>0,N1039<>0),(N1039-(N1039/N1063))+O1037,\nIF(N1063<1,0,(N1039-(N1039/N1063))))))","v":0},{"$f":"IF(AND(P1037=0,O1039=0),0,\nIF(AND(P1037<>0,O1039=0),P1037,\nIF(AND(P1038<>0,O1039<>0),(O1039-(O1039/O1063))+P1037,\nIF(O1063<1,0,(O1039-(O1039/O1063))))))","v":0},{"$f":"IF(AND(Q1037=0,P1039=0),0,\nIF(AND(Q1037<>0,P1039=0),Q1037,\nIF(AND(Q1038<>0,P1039<>0),(P1039-(P1039/P1063))+Q1037,\nIF(P1063<1,0,(P1039-(P1039/P1063))))))","v":0},{"$f":"IF(AND(R1037=0,Q1039=0),0,\nIF(AND(R1037<>0,Q1039=0),R1037,\nIF(AND(R1038<>0,Q1039<>0),(Q1039-(Q1039/Q1063))+R1037,\nIF(Q1063<1,0,(Q1039-(Q1039/Q1063))))))","v":0},{"$f":"IF(AND(S1037=0,R1039=0),0,\nIF(AND(S1037<>0,R1039=0),S1037,\nIF(AND(S1038<>0,R1039<>0),(R1039-(R1039/R1063))+S1037,\nIF(R1063<1,0,(R1039-(R1039/R1063))))))","v":0},{"$f":"IF(AND(T1037=0,S1039=0),0,\nIF(AND(T1037<>0,S1039=0),T1037,\nIF(AND(T1038<>0,S1039<>0),(S1039-(S1039/S1063))+T1037,\nIF(S1063<1,0,(S1039-(S1039/S1063))))))","v":0},{"$f":"IF(AND(U1037=0,T1039=0),0,\nIF(AND(U1037<>0,T1039=0),U1037,\nIF(AND(U1038<>0,T1039<>0),(T1039-(T1039/T1063))+U1037,\nIF(T1063<1,0,(T1039-(T1039/T1063))))))","v":0},{"$f":"IF(AND(V1037=0,U1039=0),0,\nIF(AND(V1037<>0,U1039=0),V1037,\nIF(AND(V1038<>0,U1039<>0),(U1039-(U1039/U1063))+V1037,\nIF(U1063<1,0,(U1039-(U1039/U1063))))))","v":0},{"$f":"IF(AND(W1037=0,V1039=0),0,\nIF(AND(W1037<>0,V1039=0),W1037,\nIF(AND(W1038<>0,V1039<>0),(V1039-(V1039/V1063))+W1037,\nIF(V1063<1,0,(V1039-(V1039/V1063))))))","v":0}]
[{"$f":"A1039+1","v":0},"Depreciated starting TAB",{"$f":"C1035","v":22.684389420367602},{"$f":"IF(C1064=\"n/a\",C1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,C1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,C1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":22.684389420367602},{"$f":"IF(D1064=\"n/a\",D1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,D1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,D1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":22.684389420367602},{"$f":"IF(E1064=\"n/a\",E1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,E1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,E1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":22.684389420367602},{"$f":"IF(F1064=\"n/a\",F1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,F1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,F1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":22.684389420367602},{"$f":"IF(G1064=\"n/a\",G1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,G1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,G1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":22.684389420367602},{"$f":"IF(H1064=\"n/a\",H1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,H1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,H1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":22.684389420367602},{"$f":"IF(I1064=\"n/a\",I1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,I1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,I1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":22.684389420367602},{"$f":"IF(J1064=\"n/a\",J1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,J1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,J1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":22.684389420367602},{"$f":"IF(K1064=\"n/a\",K1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,K1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,K1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":22.684389420367602},{"$f":"IF(L1064=\"n/a\",L1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,L1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,L1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":22.684389420367602},{"$f":"IF(M1064=\"n/a\",M1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,M1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,M1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":22.684389420367602},{"$f":"IF(N1064=\"n/a\",N1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,N1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,N1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":22.684389420367602},{"$f":"IF(O1064=\"n/a\",O1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,O1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,O1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":22.684389420367602},{"$f":"IF(P1064=\"n/a\",P1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,P1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,P1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":22.684389420367602},{"$f":"IF(Q1064=\"n/a\",Q1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,Q1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,Q1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":22.684389420367602},{"$f":"IF(R1064=\"n/a\",R1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,R1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,R1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":22.684389420367602},{"$f":"IF(S1064=\"n/a\",S1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,S1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,S1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":22.684389420367602},{"$f":"IF(T1064=\"n/a\",T1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,T1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,T1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":22.684389420367602},{"$f":"IF(U1064=\"n/a\",U1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,U1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,U1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":22.684389420367602},{"$f":"IF(V1064=\"n/a\",V1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,V1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,V1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":22.684389420367602}]
[{"$f":"A1040+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1041)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D1035","v":3.4899032311600333},{"$f":"IF(D1065=\"n/a\",D1041,IFERROR(IF((OFFSET($C1041,0,$A1041))<0,\nMIN(0,D1041-(OFFSET($C1041,0,$A1041)/(OFFSET($C1036,-$A1040,$A1041)))),\nMAX(0,D1041-(OFFSET($C1041,0,$A1041)/(OFFSET($C1036,-$A1040,$A1041))))),0))","v":2.7919225849280265},2.0939419386960196,1.395961292464013,0.6979806462320064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E1035","v":3.6404896008744885},{"$f":"IF(E1066=\"n/a\",E1042,IFERROR(IF((OFFSET($C1042,0,$A1042))<0,\nMIN(0,E1042-(OFFSET($C1042,0,$A1042)/(OFFSET($C1037,-$A1041,$A1042)))),\nMAX(0,E1042-(OFFSET($C1042,0,$A1042)/(OFFSET($C1037,-$A1041,$A1042))))),0))","v":2.9123916806995909},2.1842937605246933,1.4561958403497957,0.72809792017489794,2.2204460492503131E-16,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F1035","v":4.7795253335541519},{"$f":"IF(F1067=\"n/a\",F1043,IFERROR(IF((OFFSET($C1043,0,$A1043))<0,\nMIN(0,F1043-(OFFSET($C1043,0,$A1043)/(OFFSET($C1038,-$A1042,$A1043)))),\nMAX(0,F1043-(OFFSET($C1043,0,$A1043)/(OFFSET($C1038,-$A1042,$A1043))))),0))","v":3.8236202668433217},2.8677152001324915,1.9118101334216611,0.95590506671083064,2.2204460492503131E-16,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G1035","v":6.1341669999999997},{"$f":"IF(G1068=\"n/a\",G1044,IFERROR(IF((OFFSET($C1044,0,$A1044))<0,\nMIN(0,G1044-(OFFSET($C1044,0,$A1044)/(OFFSET($C1039,-$A1043,$A1044)))),\nMAX(0,G1044-(OFFSET($C1044,0,$A1044)/(OFFSET($C1039,-$A1043,$A1044))))),0))","v":4.9073335999999994},3.6805001999999996,2.4536667999999997,1.2268333999999999,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H1035","v":6.9821098899999994},{"$f":"IF(H1069=\"n/a\",H1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,H1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,H1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":5.5856879119999991},4.1892659339999998,2.792843956,1.3964219780000002,4.4408920985006262E-16,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I1035","v":0},{"$f":"IF(I1070=\"n/a\",I1046,IFERROR(IF((OFFSET($C1046,0,$A1046))<0,\nMIN(0,I1046-(OFFSET($C1046,0,$A1046)/(OFFSET($C1041,-$A1045,$A1046)))),\nMAX(0,I1046-(OFFSET($C1046,0,$A1046)/(OFFSET($C1041,-$A1045,$A1046))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1035","v":0},{"$f":"IF(J1071=\"n/a\",J1047,IFERROR(IF((OFFSET($C1047,0,$A1047))<0,\nMIN(0,J1047-(OFFSET($C1047,0,$A1047)/(OFFSET($C1042,-$A1046,$A1047)))),\nMAX(0,J1047-(OFFSET($C1047,0,$A1047)/(OFFSET($C1042,-$A1046,$A1047))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1035","v":0},{"$f":"IF(K1072=\"n/a\",K1048,IFERROR(IF((OFFSET($C1048,0,$A1048))<0,\nMIN(0,K1048-(OFFSET($C1048,0,$A1048)/(OFFSET($C1043,-$A1047,$A1048)))),\nMAX(0,K1048-(OFFSET($C1048,0,$A1048)/(OFFSET($C1043,-$A1047,$A1048))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1035","v":0},{"$f":"IF(L1073=\"n/a\",L1049,IFERROR(IF((OFFSET($C1049,0,$A1049))<0,\nMIN(0,L1049-(OFFSET($C1049,0,$A1049)/(OFFSET($C1044,-$A1048,$A1049)))),\nMAX(0,L1049-(OFFSET($C1049,0,$A1049)/(OFFSET($C1044,-$A1048,$A1049))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1035","v":0},{"$f":"IF(M1074=\"n/a\",M1050,IFERROR(IF((OFFSET($C1050,0,$A1050))<0,\nMIN(0,M1050-(OFFSET($C1050,0,$A1050)/(OFFSET($C1045,-$A1049,$A1050)))),\nMAX(0,M1050-(OFFSET($C1050,0,$A1050)/(OFFSET($C1045,-$A1049,$A1050))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1035","v":0},{"$f":"IF(N1075=\"n/a\",N1051,IFERROR(IF((OFFSET($C1051,0,$A1051))<0,\nMIN(0,N1051-(OFFSET($C1051,0,$A1051)/(OFFSET($C1046,-$A1050,$A1051)))),\nMAX(0,N1051-(OFFSET($C1051,0,$A1051)/(OFFSET($C1046,-$A1050,$A1051))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1035","v":0},{"$f":"IF(O1076=\"n/a\",O1052,IFERROR(IF((OFFSET($C1052,0,$A1052))<0,\nMIN(0,O1052-(OFFSET($C1052,0,$A1052)/(OFFSET($C1047,-$A1051,$A1052)))),\nMAX(0,O1052-(OFFSET($C1052,0,$A1052)/(OFFSET($C1047,-$A1051,$A1052))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1035","v":0},{"$f":"IF(P1077=\"n/a\",P1053,IFERROR(IF((OFFSET($C1053,0,$A1053))<0,\nMIN(0,P1053-(OFFSET($C1053,0,$A1053)/(OFFSET($C1048,-$A1052,$A1053)))),\nMAX(0,P1053-(OFFSET($C1053,0,$A1053)/(OFFSET($C1048,-$A1052,$A1053))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1035","v":0},{"$f":"IF(Q1078=\"n/a\",Q1054,IFERROR(IF((OFFSET($C1054,0,$A1054))<0,\nMIN(0,Q1054-(OFFSET($C1054,0,$A1054)/(OFFSET($C1049,-$A1053,$A1054)))),\nMAX(0,Q1054-(OFFSET($C1054,0,$A1054)/(OFFSET($C1049,-$A1053,$A1054))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1035","v":0},{"$f":"IF(R1079=\"n/a\",R1055,IFERROR(IF((OFFSET($C1055,0,$A1055))<0,\nMIN(0,R1055-(OFFSET($C1055,0,$A1055)/(OFFSET($C1050,-$A1054,$A1055)))),\nMAX(0,R1055-(OFFSET($C1055,0,$A1055)/(OFFSET($C1050,-$A1054,$A1055))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1035","v":0},{"$f":"IF(S1080=\"n/a\",S1056,IFERROR(IF((OFFSET($C1056,0,$A1056))<0,\nMIN(0,S1056-(OFFSET($C1056,0,$A1056)/(OFFSET($C1051,-$A1055,$A1056)))),\nMAX(0,S1056-(OFFSET($C1056,0,$A1056)/(OFFSET($C1051,-$A1055,$A1056))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1035","v":0},{"$f":"IF(T1081=\"n/a\",T1057,IFERROR(IF((OFFSET($C1057,0,$A1057))<0,\nMIN(0,T1057-(OFFSET($C1057,0,$A1057)/(OFFSET($C1052,-$A1056,$A1057)))),\nMAX(0,T1057-(OFFSET($C1057,0,$A1057)/(OFFSET($C1052,-$A1056,$A1057))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1035","v":0},{"$f":"IF(U1082=\"n/a\",U1058,IFERROR(IF((OFFSET($C1058,0,$A1058))<0,\nMIN(0,U1058-(OFFSET($C1058,0,$A1058)/(OFFSET($C1053,-$A1057,$A1058)))),\nMAX(0,U1058-(OFFSET($C1058,0,$A1058)/(OFFSET($C1053,-$A1057,$A1058))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1035","v":0},{"$f":"IF(V1083=\"n/a\",V1059,IFERROR(IF((OFFSET($C1059,0,$A1059))<0,\nMIN(0,V1059-(OFFSET($C1059,0,$A1059)/(OFFSET($C1054,-$A1058,$A1059)))),\nMAX(0,V1059-(OFFSET($C1059,0,$A1059)/(OFFSET($C1054,-$A1058,$A1059))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1035","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1063<1,D1037=0),0,\nIF(D1037=0,C1063-1,\nIF(C1063<1,D1038,\n(((C1063-1)*(C1039-(C1039/(C1063))))+(D1037*D1038))/(D1039))))","v":0},{"$f":"IF(AND(D1063<1,E1037=0),0,\nIF(E1037=0,D1063-1,\nIF(D1063<1,E1038,\n(((D1063-1)*(D1039-(D1039/(D1063))))+(E1037*E1038))/(E1039))))","v":0},{"$f":"IF(AND(E1063<1,F1037=0),0,\nIF(F1037=0,E1063-1,\nIF(E1063<1,F1038,\n(((E1063-1)*(E1039-(E1039/(E1063))))+(F1037*F1038))/(F1039))))","v":0},{"$f":"IF(AND(F1063<1,G1037=0),0,\nIF(G1037=0,F1063-1,\nIF(F1063<1,G1038,\n(((F1063-1)*(F1039-(F1039/(F1063))))+(G1037*G1038))/(G1039))))","v":0},{"$f":"IF(AND(G1063<1,H1037=0),0,\nIF(H1037=0,G1063-1,\nIF(G1063<1,H1038,\n(((G1063-1)*(G1039-(G1039/(G1063))))+(H1037*H1038))/(H1039))))","v":0},{"$f":"IF(AND(H1063<1,I1037=0),0,\nIF(I1037=0,H1063-1,\nIF(H1063<1,I1038,\n(((H1063-1)*(H1039-(H1039/(H1063))))+(I1037*I1038))/(I1039))))","v":0},{"$f":"IF(AND(I1063<1,J1037=0),0,\nIF(J1037=0,I1063-1,\nIF(I1063<1,J1038,\n(((I1063-1)*(I1039-(I1039/(I1063))))+(J1037*J1038))/(J1039))))","v":0},{"$f":"IF(AND(J1063<1,K1037=0),0,\nIF(K1037=0,J1063-1,\nIF(J1063<1,K1038,\n(((J1063-1)*(J1039-(J1039/(J1063))))+(K1037*K1038))/(K1039))))","v":0},{"$f":"IF(AND(K1063<1,L1037=0),0,\nIF(L1037=0,K1063-1,\nIF(K1063<1,L1038,\n(((K1063-1)*(K1039-(K1039/(K1063))))+(L1037*L1038))/(L1039))))","v":0},{"$f":"IF(AND(L1063<1,M1037=0),0,\nIF(M1037=0,L1063-1,\nIF(L1063<1,M1038,\n(((L1063-1)*(L1039-(L1039/(L1063))))+(M1037*M1038))/(M1039))))","v":0},{"$f":"IF(AND(M1063<1,N1037=0),0,\nIF(N1037=0,M1063-1,\nIF(M1063<1,N1038,\n(((M1063-1)*(M1039-(M1039/(M1063))))+(N1037*N1038))/(N1039))))","v":0},{"$f":"IF(AND(N1063<1,O1037=0),0,\nIF(O1037=0,N1063-1,\nIF(N1063<1,O1038,\n(((N1063-1)*(N1039-(N1039/(N1063))))+(O1037*O1038))/(O1039))))","v":0},{"$f":"IF(AND(O1063<1,P1037=0),0,\nIF(P1037=0,O1063-1,\nIF(O1063<1,P1038,\n(((O1063-1)*(O1039-(O1039/(O1063))))+(P1037*P1038))/(P1039))))","v":0},{"$f":"IF(AND(P1063<1,Q1037=0),0,\nIF(Q1037=0,P1063-1,\nIF(P1063<1,Q1038,\n(((P1063-1)*(P1039-(P1039/(P1063))))+(Q1037*Q1038))/(Q1039))))","v":0},{"$f":"IF(AND(Q1063<1,R1037=0),0,\nIF(R1037=0,Q1063-1,\nIF(Q1063<1,R1038,\n(((Q1063-1)*(Q1039-(Q1039/(Q1063))))+(R1037*R1038))/(R1039))))","v":0},{"$f":"IF(AND(R1063<1,S1037=0),0,\nIF(S1037=0,R1063-1,\nIF(R1063<1,S1038,\n(((R1063-1)*(R1039-(R1039/(R1063))))+(S1037*S1038))/(S1039))))","v":0},{"$f":"IF(AND(S1063<1,T1037=0),0,\nIF(T1037=0,S1063-1,\nIF(S1063<1,T1038,\n(((S1063-1)*(S1039-(S1039/(S1063))))+(T1037*T1038))/(T1039))))","v":0},{"$f":"IF(AND(T1063<1,U1037=0),0,\nIF(U1037=0,T1063-1,\nIF(T1063<1,U1038,\n(((T1063-1)*(T1039-(T1039/(T1063))))+(U1037*U1038))/(U1039))))","v":0},{"$f":"IF(AND(U1063<1,V1037=0),0,\nIF(V1037=0,U1063-1,\nIF(U1063<1,V1038,\n(((U1063-1)*(U1039-(U1039/(U1063))))+(V1037*V1038))/(V1039))))","v":0},{"$f":"IF(AND(V1063<1,W1037=0),0,\nIF(W1037=0,V1063-1,\nIF(V1063<1,W1038,\n(((V1063-1)*(V1039-(V1039/(V1063))))+(W1037*W1038))/(W1039))))","v":0}]
[null,"RL Start TAB",{"$f":"C1036","v":"n/a"},{"$f":"IF(C1064=\"n/a\",\"n/a\",MAX(0,C1064-1))","v":"n/a"},{"$f":"IF(D1064=\"n/a\",\"n/a\",MAX(0,D1064-1))","v":"n/a"},{"$f":"IF(E1064=\"n/a\",\"n/a\",MAX(0,E1064-1))","v":"n/a"},{"$f":"IF(F1064=\"n/a\",\"n/a\",MAX(0,F1064-1))","v":"n/a"},{"$f":"IF(G1064=\"n/a\",\"n/a\",MAX(0,G1064-1))","v":"n/a"},{"$f":"IF(H1064=\"n/a\",\"n/a\",MAX(0,H1064-1))","v":"n/a"},{"$f":"IF(I1064=\"n/a\",\"n/a\",MAX(0,I1064-1))","v":"n/a"},{"$f":"IF(J1064=\"n/a\",\"n/a\",MAX(0,J1064-1))","v":"n/a"},{"$f":"IF(K1064=\"n/a\",\"n/a\",MAX(0,K1064-1))","v":"n/a"},{"$f":"IF(L1064=\"n/a\",\"n/a\",MAX(0,L1064-1))","v":"n/a"},{"$f":"IF(M1064=\"n/a\",\"n/a\",MAX(0,M1064-1))","v":"n/a"},{"$f":"IF(N1064=\"n/a\",\"n/a\",MAX(0,N1064-1))","v":"n/a"},{"$f":"IF(O1064=\"n/a\",\"n/a\",MAX(0,O1064-1))","v":"n/a"},{"$f":"IF(P1064=\"n/a\",\"n/a\",MAX(0,P1064-1))","v":"n/a"},{"$f":"IF(Q1064=\"n/a\",\"n/a\",MAX(0,Q1064-1))","v":"n/a"},{"$f":"IF(R1064=\"n/a\",\"n/a\",MAX(0,R1064-1))","v":"n/a"},{"$f":"IF(S1064=\"n/a\",\"n/a\",MAX(0,S1064-1))","v":"n/a"},{"$f":"IF(T1064=\"n/a\",\"n/a\",MAX(0,T1064-1))","v":"n/a"},{"$f":"IF(U1064=\"n/a\",\"n/a\",MAX(0,U1064-1))","v":"n/a"},{"$f":"IF(V1064=\"n/a\",\"n/a\",MAX(0,V1064-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1041)","v":"RL Capex 2020-21"},null,{"$f":"D1036","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E1036","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1036","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1036","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1036","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1036","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1036","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1036","v":5},4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1036","v":5},4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1036","v":5},4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1036","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1036","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1036","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1036","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1036","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1036","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1036","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1036","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1036","v":0},{"$f":"IF(V1083=\"n/a\",\"n/a\",MAX(0,V1083-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1036","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1036<>\"n/a\",C1036<>\"n/a\"),IF(SUM(C1039:C1061)=0,0,IF((SUMPRODUCT(C1039:C1061,C1063:C1085)/SUM(C1039:C1061))<0,1,(SUMPRODUCT(C1039:C1061,C1063:C1085)/SUM(C1039:C1061)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1036<>\"n/a\",D1036<>\"n/a\"),IF(SUM(D1039:D1061)=0,0,IF((SUMPRODUCT(D1039:D1061,D1063:D1085)/SUM(D1039:D1061))<0,1,(SUMPRODUCT(D1039:D1061,D1063:D1085)/SUM(D1039:D1061)))),\"n/a\"))","v":0.66666619755937295},{"$f":"(IF(OR($C1036<>\"n/a\",E1036<>\"n/a\"),IF(SUM(E1039:E1061)=0,0,IF((SUMPRODUCT(E1039:E1061,E1063:E1085)/SUM(E1039:E1061))<0,1,(SUMPRODUCT(E1039:E1061,E1063:E1085)/SUM(E1039:E1061)))),\"n/a\"))","v":1.0087007062568558},1.2882260315886724,1.5269576689544084,1.6858739789863229,1.096716909068532,0.6086219389418982,0.25511175391565838,5.7988991936320775E-2,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 21",{"$f":"VLOOKUP($A1088,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Buildings"}]
[{"$f":"VALUE(REPLACE(A1088,1,12,\"\"))","v":21},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1089,0),\"enter input\")","v":418.52364728657847},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1089,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1089,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":-7.3817240000000006E-2},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1089,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1089,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1089,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1089,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1089,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1089,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1089,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1089,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1089,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1089,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1089,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1089,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1089,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1089,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1089,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1089,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1089,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1089,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1089,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1089,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1089,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1089,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1089,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1089,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1089,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1089,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1089,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1089,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1089,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1089,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1089,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1089,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1089,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1089,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1089,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1089,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1089,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1089,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A1089,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1089,1,1))))","v":40},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1089,1,1))))","v":40},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1089,1,1))))","v":40},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1089,1,1))))","v":40},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1089,1,1))))","v":40},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1089,1,1))))","v":40},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1089,1,1))))","v":40},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1089,1,1))))","v":40},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1089,1,1))))","v":40},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1089,1,1))))","v":40},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1089,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1089,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1089,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1089,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1089,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1089,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1089,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1089,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1089,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1089,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1089,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1089,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1091=0,C1093=0),0,\nIF(AND(D1091<>0,C1093=0),D1091,\nIF(AND(D1092<>0,C1093<>0),(C1093-(C1093/C1117))+D1091,\nIF(C1117<1,0,(C1093-(C1093/C1117))))))","v":0},{"$f":"IF(AND(E1091=0,D1093=0),0,\nIF(AND(E1091<>0,D1093=0),E1091,\nIF(AND(E1092<>0,D1093<>0),(D1093-(D1093/D1117))+E1091,\nIF(D1117<1,0,(D1093-(D1093/D1117))))))","v":0},{"$f":"IF(AND(F1091=0,E1093=0),0,\nIF(AND(F1091<>0,E1093=0),F1091,\nIF(AND(F1092<>0,E1093<>0),(E1093-(E1093/E1117))+F1091,\nIF(E1117<1,0,(E1093-(E1093/E1117))))))","v":0},{"$f":"IF(AND(G1091=0,F1093=0),0,\nIF(AND(G1091<>0,F1093=0),G1091,\nIF(AND(G1092<>0,F1093<>0),(F1093-(F1093/F1117))+G1091,\nIF(F1117<1,0,(F1093-(F1093/F1117))))))","v":0},{"$f":"IF(AND(H1091=0,G1093=0),0,\nIF(AND(H1091<>0,G1093=0),H1091,\nIF(AND(H1092<>0,G1093<>0),(G1093-(G1093/G1117))+H1091,\nIF(G1117<1,0,(G1093-(G1093/G1117))))))","v":0},{"$f":"IF(AND(I1091=0,H1093=0),0,\nIF(AND(I1091<>0,H1093=0),I1091,\nIF(AND(I1092<>0,H1093<>0),(H1093-(H1093/H1117))+I1091,\nIF(H1117<1,0,(H1093-(H1093/H1117))))))","v":0},{"$f":"IF(AND(J1091=0,I1093=0),0,\nIF(AND(J1091<>0,I1093=0),J1091,\nIF(AND(J1092<>0,I1093<>0),(I1093-(I1093/I1117))+J1091,\nIF(I1117<1,0,(I1093-(I1093/I1117))))))","v":0},{"$f":"IF(AND(K1091=0,J1093=0),0,\nIF(AND(K1091<>0,J1093=0),K1091,\nIF(AND(K1092<>0,J1093<>0),(J1093-(J1093/J1117))+K1091,\nIF(J1117<1,0,(J1093-(J1093/J1117))))))","v":0},{"$f":"IF(AND(L1091=0,K1093=0),0,\nIF(AND(L1091<>0,K1093=0),L1091,\nIF(AND(L1092<>0,K1093<>0),(K1093-(K1093/K1117))+L1091,\nIF(K1117<1,0,(K1093-(K1093/K1117))))))","v":0},{"$f":"IF(AND(M1091=0,L1093=0),0,\nIF(AND(M1091<>0,L1093=0),M1091,\nIF(AND(M1092<>0,L1093<>0),(L1093-(L1093/L1117))+M1091,\nIF(L1117<1,0,(L1093-(L1093/L1117))))))","v":0},{"$f":"IF(AND(N1091=0,M1093=0),0,\nIF(AND(N1091<>0,M1093=0),N1091,\nIF(AND(N1092<>0,M1093<>0),(M1093-(M1093/M1117))+N1091,\nIF(M1117<1,0,(M1093-(M1093/M1117))))))","v":0},{"$f":"IF(AND(O1091=0,N1093=0),0,\nIF(AND(O1091<>0,N1093=0),O1091,\nIF(AND(O1092<>0,N1093<>0),(N1093-(N1093/N1117))+O1091,\nIF(N1117<1,0,(N1093-(N1093/N1117))))))","v":0},{"$f":"IF(AND(P1091=0,O1093=0),0,\nIF(AND(P1091<>0,O1093=0),P1091,\nIF(AND(P1092<>0,O1093<>0),(O1093-(O1093/O1117))+P1091,\nIF(O1117<1,0,(O1093-(O1093/O1117))))))","v":0},{"$f":"IF(AND(Q1091=0,P1093=0),0,\nIF(AND(Q1091<>0,P1093=0),Q1091,\nIF(AND(Q1092<>0,P1093<>0),(P1093-(P1093/P1117))+Q1091,\nIF(P1117<1,0,(P1093-(P1093/P1117))))))","v":0},{"$f":"IF(AND(R1091=0,Q1093=0),0,\nIF(AND(R1091<>0,Q1093=0),R1091,\nIF(AND(R1092<>0,Q1093<>0),(Q1093-(Q1093/Q1117))+R1091,\nIF(Q1117<1,0,(Q1093-(Q1093/Q1117))))))","v":0},{"$f":"IF(AND(S1091=0,R1093=0),0,\nIF(AND(S1091<>0,R1093=0),S1091,\nIF(AND(S1092<>0,R1093<>0),(R1093-(R1093/R1117))+S1091,\nIF(R1117<1,0,(R1093-(R1093/R1117))))))","v":0},{"$f":"IF(AND(T1091=0,S1093=0),0,\nIF(AND(T1091<>0,S1093=0),T1091,\nIF(AND(T1092<>0,S1093<>0),(S1093-(S1093/S1117))+T1091,\nIF(S1117<1,0,(S1093-(S1093/S1117))))))","v":0},{"$f":"IF(AND(U1091=0,T1093=0),0,\nIF(AND(U1091<>0,T1093=0),U1091,\nIF(AND(U1092<>0,T1093<>0),(T1093-(T1093/T1117))+U1091,\nIF(T1117<1,0,(T1093-(T1093/T1117))))))","v":0},{"$f":"IF(AND(V1091=0,U1093=0),0,\nIF(AND(V1091<>0,U1093=0),V1091,\nIF(AND(V1092<>0,U1093<>0),(U1093-(U1093/U1117))+V1091,\nIF(U1117<1,0,(U1093-(U1093/U1117))))))","v":0},{"$f":"IF(AND(W1091=0,V1093=0),0,\nIF(AND(W1091<>0,V1093=0),W1091,\nIF(AND(W1092<>0,V1093<>0),(V1093-(V1093/V1117))+W1091,\nIF(V1117<1,0,(V1093-(V1093/V1117))))))","v":0}]
[{"$f":"A1093+1","v":0},"Depreciated starting TAB",{"$f":"C1089","v":418.52364728657847},{"$f":"IF(C1118=\"n/a\",C1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,C1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,C1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":418.52364728657847},{"$f":"IF(D1118=\"n/a\",D1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,D1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,D1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":418.52364728657847},{"$f":"IF(E1118=\"n/a\",E1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,E1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,E1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":418.52364728657847},{"$f":"IF(F1118=\"n/a\",F1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,F1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,F1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":418.52364728657847},{"$f":"IF(G1118=\"n/a\",G1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,G1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,G1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":418.52364728657847},{"$f":"IF(H1118=\"n/a\",H1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,H1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,H1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":418.52364728657847},{"$f":"IF(I1118=\"n/a\",I1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,I1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,I1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":418.52364728657847},{"$f":"IF(J1118=\"n/a\",J1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,J1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,J1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":418.52364728657847},{"$f":"IF(K1118=\"n/a\",K1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,K1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,K1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":418.52364728657847},{"$f":"IF(L1118=\"n/a\",L1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,L1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,L1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":418.52364728657847},{"$f":"IF(M1118=\"n/a\",M1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,M1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,M1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":418.52364728657847},{"$f":"IF(N1118=\"n/a\",N1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,N1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,N1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":418.52364728657847},{"$f":"IF(O1118=\"n/a\",O1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,O1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,O1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":418.52364728657847},{"$f":"IF(P1118=\"n/a\",P1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,P1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,P1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":418.52364728657847},{"$f":"IF(Q1118=\"n/a\",Q1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,Q1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,Q1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":418.52364728657847},{"$f":"IF(R1118=\"n/a\",R1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,R1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,R1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":418.52364728657847},{"$f":"IF(S1118=\"n/a\",S1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,S1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,S1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":418.52364728657847},{"$f":"IF(T1118=\"n/a\",T1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,T1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,T1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":418.52364728657847},{"$f":"IF(U1118=\"n/a\",U1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,U1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,U1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":418.52364728657847},{"$f":"IF(V1118=\"n/a\",V1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,V1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,V1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":418.52364728657847}]
[{"$f":"A1094+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1095)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D1089","v":-7.3817240000000006E-2},{"$f":"IF(D1119=\"n/a\",D1095,IFERROR(IF((OFFSET($C1095,0,$A1095))<0,\nMIN(0,D1095-(OFFSET($C1095,0,$A1095)/(OFFSET($C1090,-$A1094,$A1095)))),\nMAX(0,D1095-(OFFSET($C1095,0,$A1095)/(OFFSET($C1090,-$A1094,$A1095))))),0))","v":-7.1971809000000012E-2},-7.0126378000000017E-2,-6.8280947000000022E-2,-6.6435516000000028E-2,-6.4590085000000033E-2,-6.2744654000000039E-2,-6.0899223000000037E-2,-5.9053792000000035E-2,-5.7208361000000034E-2,-5.5362930000000032E-2,-5.3517499000000031E-2,-5.1672068000000029E-2,-4.9826637000000028E-2,-4.7981206000000026E-2,-4.6135775000000025E-2,-4.4290344000000023E-2,-4.2444913000000022E-2,-4.059948200000002E-2,-3.8754051000000019E-2]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E1089","v":0},{"$f":"IF(E1120=\"n/a\",E1096,IFERROR(IF((OFFSET($C1096,0,$A1096))<0,\nMIN(0,E1096-(OFFSET($C1096,0,$A1096)/(OFFSET($C1091,-$A1095,$A1096)))),\nMAX(0,E1096-(OFFSET($C1096,0,$A1096)/(OFFSET($C1091,-$A1095,$A1096))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F1089","v":0},{"$f":"IF(F1121=\"n/a\",F1097,IFERROR(IF((OFFSET($C1097,0,$A1097))<0,\nMIN(0,F1097-(OFFSET($C1097,0,$A1097)/(OFFSET($C1092,-$A1096,$A1097)))),\nMAX(0,F1097-(OFFSET($C1097,0,$A1097)/(OFFSET($C1092,-$A1096,$A1097))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G1089","v":0},{"$f":"IF(G1122=\"n/a\",G1098,IFERROR(IF((OFFSET($C1098,0,$A1098))<0,\nMIN(0,G1098-(OFFSET($C1098,0,$A1098)/(OFFSET($C1093,-$A1097,$A1098)))),\nMAX(0,G1098-(OFFSET($C1098,0,$A1098)/(OFFSET($C1093,-$A1097,$A1098))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H1089","v":0},{"$f":"IF(H1123=\"n/a\",H1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,H1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,H1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I1089","v":0},{"$f":"IF(I1124=\"n/a\",I1100,IFERROR(IF((OFFSET($C1100,0,$A1100))<0,\nMIN(0,I1100-(OFFSET($C1100,0,$A1100)/(OFFSET($C1095,-$A1099,$A1100)))),\nMAX(0,I1100-(OFFSET($C1100,0,$A1100)/(OFFSET($C1095,-$A1099,$A1100))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1089","v":0},{"$f":"IF(J1125=\"n/a\",J1101,IFERROR(IF((OFFSET($C1101,0,$A1101))<0,\nMIN(0,J1101-(OFFSET($C1101,0,$A1101)/(OFFSET($C1096,-$A1100,$A1101)))),\nMAX(0,J1101-(OFFSET($C1101,0,$A1101)/(OFFSET($C1096,-$A1100,$A1101))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1089","v":0},{"$f":"IF(K1126=\"n/a\",K1102,IFERROR(IF((OFFSET($C1102,0,$A1102))<0,\nMIN(0,K1102-(OFFSET($C1102,0,$A1102)/(OFFSET($C1097,-$A1101,$A1102)))),\nMAX(0,K1102-(OFFSET($C1102,0,$A1102)/(OFFSET($C1097,-$A1101,$A1102))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1089","v":0},{"$f":"IF(L1127=\"n/a\",L1103,IFERROR(IF((OFFSET($C1103,0,$A1103))<0,\nMIN(0,L1103-(OFFSET($C1103,0,$A1103)/(OFFSET($C1098,-$A1102,$A1103)))),\nMAX(0,L1103-(OFFSET($C1103,0,$A1103)/(OFFSET($C1098,-$A1102,$A1103))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1089","v":0},{"$f":"IF(M1128=\"n/a\",M1104,IFERROR(IF((OFFSET($C1104,0,$A1104))<0,\nMIN(0,M1104-(OFFSET($C1104,0,$A1104)/(OFFSET($C1099,-$A1103,$A1104)))),\nMAX(0,M1104-(OFFSET($C1104,0,$A1104)/(OFFSET($C1099,-$A1103,$A1104))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1089","v":0},{"$f":"IF(N1129=\"n/a\",N1105,IFERROR(IF((OFFSET($C1105,0,$A1105))<0,\nMIN(0,N1105-(OFFSET($C1105,0,$A1105)/(OFFSET($C1100,-$A1104,$A1105)))),\nMAX(0,N1105-(OFFSET($C1105,0,$A1105)/(OFFSET($C1100,-$A1104,$A1105))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1089","v":0},{"$f":"IF(O1130=\"n/a\",O1106,IFERROR(IF((OFFSET($C1106,0,$A1106))<0,\nMIN(0,O1106-(OFFSET($C1106,0,$A1106)/(OFFSET($C1101,-$A1105,$A1106)))),\nMAX(0,O1106-(OFFSET($C1106,0,$A1106)/(OFFSET($C1101,-$A1105,$A1106))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1089","v":0},{"$f":"IF(P1131=\"n/a\",P1107,IFERROR(IF((OFFSET($C1107,0,$A1107))<0,\nMIN(0,P1107-(OFFSET($C1107,0,$A1107)/(OFFSET($C1102,-$A1106,$A1107)))),\nMAX(0,P1107-(OFFSET($C1107,0,$A1107)/(OFFSET($C1102,-$A1106,$A1107))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1089","v":0},{"$f":"IF(Q1132=\"n/a\",Q1108,IFERROR(IF((OFFSET($C1108,0,$A1108))<0,\nMIN(0,Q1108-(OFFSET($C1108,0,$A1108)/(OFFSET($C1103,-$A1107,$A1108)))),\nMAX(0,Q1108-(OFFSET($C1108,0,$A1108)/(OFFSET($C1103,-$A1107,$A1108))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1089","v":0},{"$f":"IF(R1133=\"n/a\",R1109,IFERROR(IF((OFFSET($C1109,0,$A1109))<0,\nMIN(0,R1109-(OFFSET($C1109,0,$A1109)/(OFFSET($C1104,-$A1108,$A1109)))),\nMAX(0,R1109-(OFFSET($C1109,0,$A1109)/(OFFSET($C1104,-$A1108,$A1109))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1089","v":0},{"$f":"IF(S1134=\"n/a\",S1110,IFERROR(IF((OFFSET($C1110,0,$A1110))<0,\nMIN(0,S1110-(OFFSET($C1110,0,$A1110)/(OFFSET($C1105,-$A1109,$A1110)))),\nMAX(0,S1110-(OFFSET($C1110,0,$A1110)/(OFFSET($C1105,-$A1109,$A1110))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1089","v":0},{"$f":"IF(T1135=\"n/a\",T1111,IFERROR(IF((OFFSET($C1111,0,$A1111))<0,\nMIN(0,T1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1106,-$A1110,$A1111)))),\nMAX(0,T1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1106,-$A1110,$A1111))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1089","v":0},{"$f":"IF(U1136=\"n/a\",U1112,IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,U1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1107,-$A1111,$A1112)))),\nMAX(0,U1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1107,-$A1111,$A1112))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1089","v":0},{"$f":"IF(V1137=\"n/a\",V1113,IFERROR(IF((OFFSET($C1113,0,$A1113))<0,\nMIN(0,V1113-(OFFSET($C1113,0,$A1113)/(OFFSET($C1108,-$A1112,$A1113)))),\nMAX(0,V1113-(OFFSET($C1113,0,$A1113)/(OFFSET($C1108,-$A1112,$A1113))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1089","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1117<1,D1091=0),0,\nIF(D1091=0,C1117-1,\nIF(C1117<1,D1092,\n(((C1117-1)*(C1093-(C1093/(C1117))))+(D1091*D1092))/(D1093))))","v":0},{"$f":"IF(AND(D1117<1,E1091=0),0,\nIF(E1091=0,D1117-1,\nIF(D1117<1,E1092,\n(((D1117-1)*(D1093-(D1093/(D1117))))+(E1091*E1092))/(E1093))))","v":0},{"$f":"IF(AND(E1117<1,F1091=0),0,\nIF(F1091=0,E1117-1,\nIF(E1117<1,F1092,\n(((E1117-1)*(E1093-(E1093/(E1117))))+(F1091*F1092))/(F1093))))","v":0},{"$f":"IF(AND(F1117<1,G1091=0),0,\nIF(G1091=0,F1117-1,\nIF(F1117<1,G1092,\n(((F1117-1)*(F1093-(F1093/(F1117))))+(G1091*G1092))/(G1093))))","v":0},{"$f":"IF(AND(G1117<1,H1091=0),0,\nIF(H1091=0,G1117-1,\nIF(G1117<1,H1092,\n(((G1117-1)*(G1093-(G1093/(G1117))))+(H1091*H1092))/(H1093))))","v":0},{"$f":"IF(AND(H1117<1,I1091=0),0,\nIF(I1091=0,H1117-1,\nIF(H1117<1,I1092,\n(((H1117-1)*(H1093-(H1093/(H1117))))+(I1091*I1092))/(I1093))))","v":0},{"$f":"IF(AND(I1117<1,J1091=0),0,\nIF(J1091=0,I1117-1,\nIF(I1117<1,J1092,\n(((I1117-1)*(I1093-(I1093/(I1117))))+(J1091*J1092))/(J1093))))","v":0},{"$f":"IF(AND(J1117<1,K1091=0),0,\nIF(K1091=0,J1117-1,\nIF(J1117<1,K1092,\n(((J1117-1)*(J1093-(J1093/(J1117))))+(K1091*K1092))/(K1093))))","v":0},{"$f":"IF(AND(K1117<1,L1091=0),0,\nIF(L1091=0,K1117-1,\nIF(K1117<1,L1092,\n(((K1117-1)*(K1093-(K1093/(K1117))))+(L1091*L1092))/(L1093))))","v":0},{"$f":"IF(AND(L1117<1,M1091=0),0,\nIF(M1091=0,L1117-1,\nIF(L1117<1,M1092,\n(((L1117-1)*(L1093-(L1093/(L1117))))+(M1091*M1092))/(M1093))))","v":0},{"$f":"IF(AND(M1117<1,N1091=0),0,\nIF(N1091=0,M1117-1,\nIF(M1117<1,N1092,\n(((M1117-1)*(M1093-(M1093/(M1117))))+(N1091*N1092))/(N1093))))","v":0},{"$f":"IF(AND(N1117<1,O1091=0),0,\nIF(O1091=0,N1117-1,\nIF(N1117<1,O1092,\n(((N1117-1)*(N1093-(N1093/(N1117))))+(O1091*O1092))/(O1093))))","v":0},{"$f":"IF(AND(O1117<1,P1091=0),0,\nIF(P1091=0,O1117-1,\nIF(O1117<1,P1092,\n(((O1117-1)*(O1093-(O1093/(O1117))))+(P1091*P1092))/(P1093))))","v":0},{"$f":"IF(AND(P1117<1,Q1091=0),0,\nIF(Q1091=0,P1117-1,\nIF(P1117<1,Q1092,\n(((P1117-1)*(P1093-(P1093/(P1117))))+(Q1091*Q1092))/(Q1093))))","v":0},{"$f":"IF(AND(Q1117<1,R1091=0),0,\nIF(R1091=0,Q1117-1,\nIF(Q1117<1,R1092,\n(((Q1117-1)*(Q1093-(Q1093/(Q1117))))+(R1091*R1092))/(R1093))))","v":0},{"$f":"IF(AND(R1117<1,S1091=0),0,\nIF(S1091=0,R1117-1,\nIF(R1117<1,S1092,\n(((R1117-1)*(R1093-(R1093/(R1117))))+(S1091*S1092))/(S1093))))","v":0},{"$f":"IF(AND(S1117<1,T1091=0),0,\nIF(T1091=0,S1117-1,\nIF(S1117<1,T1092,\n(((S1117-1)*(S1093-(S1093/(S1117))))+(T1091*T1092))/(T1093))))","v":0},{"$f":"IF(AND(T1117<1,U1091=0),0,\nIF(U1091=0,T1117-1,\nIF(T1117<1,U1092,\n(((T1117-1)*(T1093-(T1093/(T1117))))+(U1091*U1092))/(U1093))))","v":0},{"$f":"IF(AND(U1117<1,V1091=0),0,\nIF(V1091=0,U1117-1,\nIF(U1117<1,V1092,\n(((U1117-1)*(U1093-(U1093/(U1117))))+(V1091*V1092))/(V1093))))","v":0},{"$f":"IF(AND(V1117<1,W1091=0),0,\nIF(W1091=0,V1117-1,\nIF(V1117<1,W1092,\n(((V1117-1)*(V1093-(V1093/(V1117))))+(W1091*W1092))/(W1093))))","v":0}]
[null,"RL Start TAB",{"$f":"C1090","v":"n/a"},{"$f":"IF(C1118=\"n/a\",\"n/a\",MAX(0,C1118-1))","v":"n/a"},{"$f":"IF(D1118=\"n/a\",\"n/a\",MAX(0,D1118-1))","v":"n/a"},{"$f":"IF(E1118=\"n/a\",\"n/a\",MAX(0,E1118-1))","v":"n/a"},{"$f":"IF(F1118=\"n/a\",\"n/a\",MAX(0,F1118-1))","v":"n/a"},{"$f":"IF(G1118=\"n/a\",\"n/a\",MAX(0,G1118-1))","v":"n/a"},{"$f":"IF(H1118=\"n/a\",\"n/a\",MAX(0,H1118-1))","v":"n/a"},{"$f":"IF(I1118=\"n/a\",\"n/a\",MAX(0,I1118-1))","v":"n/a"},{"$f":"IF(J1118=\"n/a\",\"n/a\",MAX(0,J1118-1))","v":"n/a"},{"$f":"IF(K1118=\"n/a\",\"n/a\",MAX(0,K1118-1))","v":"n/a"},{"$f":"IF(L1118=\"n/a\",\"n/a\",MAX(0,L1118-1))","v":"n/a"},{"$f":"IF(M1118=\"n/a\",\"n/a\",MAX(0,M1118-1))","v":"n/a"},{"$f":"IF(N1118=\"n/a\",\"n/a\",MAX(0,N1118-1))","v":"n/a"},{"$f":"IF(O1118=\"n/a\",\"n/a\",MAX(0,O1118-1))","v":"n/a"},{"$f":"IF(P1118=\"n/a\",\"n/a\",MAX(0,P1118-1))","v":"n/a"},{"$f":"IF(Q1118=\"n/a\",\"n/a\",MAX(0,Q1118-1))","v":"n/a"},{"$f":"IF(R1118=\"n/a\",\"n/a\",MAX(0,R1118-1))","v":"n/a"},{"$f":"IF(S1118=\"n/a\",\"n/a\",MAX(0,S1118-1))","v":"n/a"},{"$f":"IF(T1118=\"n/a\",\"n/a\",MAX(0,T1118-1))","v":"n/a"},{"$f":"IF(U1118=\"n/a\",\"n/a\",MAX(0,U1118-1))","v":"n/a"},{"$f":"IF(V1118=\"n/a\",\"n/a\",MAX(0,V1118-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1095)","v":"RL Capex 2020-21"},null,{"$f":"D1090","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2021-22",null,null,{"$f":"E1090","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1090","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1090","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1090","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1090","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1090","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1090","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1090","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1090","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1090","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1090","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1090","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1090","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1090","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1090","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1090","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1090","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1090","v":0},{"$f":"IF(V1137=\"n/a\",\"n/a\",MAX(0,V1137-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1090","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1090<>\"n/a\",C1090<>\"n/a\"),IF(SUM(C1093:C1115)=0,0,IF((SUMPRODUCT(C1093:C1115,C1117:C1139)/SUM(C1093:C1115))<0,1,(SUMPRODUCT(C1093:C1115,C1117:C1139)/SUM(C1093:C1115)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1090<>\"n/a\",D1090<>\"n/a\"),IF(SUM(D1093:D1115)=0,0,IF((SUMPRODUCT(D1093:D1115,D1117:D1139)/SUM(D1093:D1115))<0,1,(SUMPRODUCT(D1093:D1115,D1117:D1139)/SUM(D1093:D1115)))),\"n/a\"))","v":1},{"$f":"(IF(OR($C1090<>\"n/a\",E1090<>\"n/a\"),IF(SUM(E1093:E1115)=0,0,IF((SUMPRODUCT(E1093:E1115,E1117:E1139)/SUM(E1093:E1115))<0,1,(SUMPRODUCT(E1093:E1115,E1117:E1139)/SUM(E1093:E1115)))),\"n/a\"))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
["Asset Class 22",{"$f":"VLOOKUP($A1142,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Land & Easements - combined"}]
[{"$f":"VALUE(REPLACE(A1142,1,12,\"\"))","v":22},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1143,0),\"enter input\")","v":37.661455006227861},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1143,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1143,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":-6.9992700000000001E-3},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1143,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1143,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":-6.5520380000000003E-2},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1143,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1143,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1143,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1143,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1143,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1143,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1143,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1143,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1143,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1143,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1143,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1143,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1143,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1143,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1143,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1143,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1143,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1143,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1143,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1143,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1143,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1143,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1143,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1143,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1143,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1143,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1143,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1143,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1143,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1143,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1143,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1143,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1143,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1143,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1143,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1143,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A1143,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1143,1,1))))","v":"N/A"},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1143,1,1))))","v":"N/A"},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1143,1,1))))","v":"N/A"},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1143,1,1))))","v":"N/A"},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1143,1,1))))","v":"N/A"},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1143,1,1))))","v":"N/A"},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1143,1,1))))","v":"N/A"},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1143,1,1))))","v":"N/A"},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1143,1,1))))","v":"N/A"},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1143,1,1))))","v":"N/A"},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1143,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1143,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1143,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1143,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1143,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1143,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1143,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1143,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1143,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1143,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1143,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1143,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1145=0,C1147=0),0,\nIF(AND(D1145<>0,C1147=0),D1145,\nIF(AND(D1146<>0,C1147<>0),(C1147-(C1147/C1171))+D1145,\nIF(C1171<1,0,(C1147-(C1147/C1171))))))","v":0},{"$f":"IF(AND(E1145=0,D1147=0),0,\nIF(AND(E1145<>0,D1147=0),E1145,\nIF(AND(E1146<>0,D1147<>0),(D1147-(D1147/D1171))+E1145,\nIF(D1171<1,0,(D1147-(D1147/D1171))))))","v":0},{"$f":"IF(AND(F1145=0,E1147=0),0,\nIF(AND(F1145<>0,E1147=0),F1145,\nIF(AND(F1146<>0,E1147<>0),(E1147-(E1147/E1171))+F1145,\nIF(E1171<1,0,(E1147-(E1147/E1171))))))","v":0},{"$f":"IF(AND(G1145=0,F1147=0),0,\nIF(AND(G1145<>0,F1147=0),G1145,\nIF(AND(G1146<>0,F1147<>0),(F1147-(F1147/F1171))+G1145,\nIF(F1171<1,0,(F1147-(F1147/F1171))))))","v":0},{"$f":"IF(AND(H1145=0,G1147=0),0,\nIF(AND(H1145<>0,G1147=0),H1145,\nIF(AND(H1146<>0,G1147<>0),(G1147-(G1147/G1171))+H1145,\nIF(G1171<1,0,(G1147-(G1147/G1171))))))","v":0},{"$f":"IF(AND(I1145=0,H1147=0),0,\nIF(AND(I1145<>0,H1147=0),I1145,\nIF(AND(I1146<>0,H1147<>0),(H1147-(H1147/H1171))+I1145,\nIF(H1171<1,0,(H1147-(H1147/H1171))))))","v":0},{"$f":"IF(AND(J1145=0,I1147=0),0,\nIF(AND(J1145<>0,I1147=0),J1145,\nIF(AND(J1146<>0,I1147<>0),(I1147-(I1147/I1171))+J1145,\nIF(I1171<1,0,(I1147-(I1147/I1171))))))","v":0},{"$f":"IF(AND(K1145=0,J1147=0),0,\nIF(AND(K1145<>0,J1147=0),K1145,\nIF(AND(K1146<>0,J1147<>0),(J1147-(J1147/J1171))+K1145,\nIF(J1171<1,0,(J1147-(J1147/J1171))))))","v":0},{"$f":"IF(AND(L1145=0,K1147=0),0,\nIF(AND(L1145<>0,K1147=0),L1145,\nIF(AND(L1146<>0,K1147<>0),(K1147-(K1147/K1171))+L1145,\nIF(K1171<1,0,(K1147-(K1147/K1171))))))","v":0},{"$f":"IF(AND(M1145=0,L1147=0),0,\nIF(AND(M1145<>0,L1147=0),M1145,\nIF(AND(M1146<>0,L1147<>0),(L1147-(L1147/L1171))+M1145,\nIF(L1171<1,0,(L1147-(L1147/L1171))))))","v":0},{"$f":"IF(AND(N1145=0,M1147=0),0,\nIF(AND(N1145<>0,M1147=0),N1145,\nIF(AND(N1146<>0,M1147<>0),(M1147-(M1147/M1171))+N1145,\nIF(M1171<1,0,(M1147-(M1147/M1171))))))","v":0},{"$f":"IF(AND(O1145=0,N1147=0),0,\nIF(AND(O1145<>0,N1147=0),O1145,\nIF(AND(O1146<>0,N1147<>0),(N1147-(N1147/N1171))+O1145,\nIF(N1171<1,0,(N1147-(N1147/N1171))))))","v":0},{"$f":"IF(AND(P1145=0,O1147=0),0,\nIF(AND(P1145<>0,O1147=0),P1145,\nIF(AND(P1146<>0,O1147<>0),(O1147-(O1147/O1171))+P1145,\nIF(O1171<1,0,(O1147-(O1147/O1171))))))","v":0},{"$f":"IF(AND(Q1145=0,P1147=0),0,\nIF(AND(Q1145<>0,P1147=0),Q1145,\nIF(AND(Q1146<>0,P1147<>0),(P1147-(P1147/P1171))+Q1145,\nIF(P1171<1,0,(P1147-(P1147/P1171))))))","v":0},{"$f":"IF(AND(R1145=0,Q1147=0),0,\nIF(AND(R1145<>0,Q1147=0),R1145,\nIF(AND(R1146<>0,Q1147<>0),(Q1147-(Q1147/Q1171))+R1145,\nIF(Q1171<1,0,(Q1147-(Q1147/Q1171))))))","v":0},{"$f":"IF(AND(S1145=0,R1147=0),0,\nIF(AND(S1145<>0,R1147=0),S1145,\nIF(AND(S1146<>0,R1147<>0),(R1147-(R1147/R1171))+S1145,\nIF(R1171<1,0,(R1147-(R1147/R1171))))))","v":0},{"$f":"IF(AND(T1145=0,S1147=0),0,\nIF(AND(T1145<>0,S1147=0),T1145,\nIF(AND(T1146<>0,S1147<>0),(S1147-(S1147/S1171))+T1145,\nIF(S1171<1,0,(S1147-(S1147/S1171))))))","v":0},{"$f":"IF(AND(U1145=0,T1147=0),0,\nIF(AND(U1145<>0,T1147=0),U1145,\nIF(AND(U1146<>0,T1147<>0),(T1147-(T1147/T1171))+U1145,\nIF(T1171<1,0,(T1147-(T1147/T1171))))))","v":0},{"$f":"IF(AND(V1145=0,U1147=0),0,\nIF(AND(V1145<>0,U1147=0),V1145,\nIF(AND(V1146<>0,U1147<>0),(U1147-(U1147/U1171))+V1145,\nIF(U1171<1,0,(U1147-(U1147/U1171))))))","v":0},{"$f":"IF(AND(W1145=0,V1147=0),0,\nIF(AND(W1145<>0,V1147=0),W1145,\nIF(AND(W1146<>0,V1147<>0),(V1147-(V1147/V1171))+W1145,\nIF(V1171<1,0,(V1147-(V1147/V1171))))))","v":0}]
[{"$f":"A1147+1","v":0},"Depreciated starting TAB",{"$f":"C1143","v":37.661455006227861},{"$f":"IF(C1172=\"n/a\",C1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,C1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,C1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":37.661455006227861},{"$f":"IF(D1172=\"n/a\",D1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,D1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,D1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":37.661455006227861},{"$f":"IF(E1172=\"n/a\",E1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,E1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,E1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":37.661455006227861},{"$f":"IF(F1172=\"n/a\",F1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,F1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,F1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":37.661455006227861},{"$f":"IF(G1172=\"n/a\",G1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,G1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,G1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":37.661455006227861},{"$f":"IF(H1172=\"n/a\",H1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,H1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,H1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":37.661455006227861},{"$f":"IF(I1172=\"n/a\",I1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,I1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,I1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":37.661455006227861},{"$f":"IF(J1172=\"n/a\",J1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,J1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,J1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":37.661455006227861},{"$f":"IF(K1172=\"n/a\",K1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,K1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,K1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":37.661455006227861},{"$f":"IF(L1172=\"n/a\",L1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,L1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,L1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":37.661455006227861},{"$f":"IF(M1172=\"n/a\",M1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,M1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,M1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":37.661455006227861},{"$f":"IF(N1172=\"n/a\",N1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,N1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,N1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":37.661455006227861},{"$f":"IF(O1172=\"n/a\",O1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,O1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,O1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":37.661455006227861},{"$f":"IF(P1172=\"n/a\",P1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,P1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,P1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":37.661455006227861},{"$f":"IF(Q1172=\"n/a\",Q1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,Q1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,Q1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":37.661455006227861},{"$f":"IF(R1172=\"n/a\",R1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,R1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,R1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":37.661455006227861},{"$f":"IF(S1172=\"n/a\",S1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,S1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,S1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":37.661455006227861},{"$f":"IF(T1172=\"n/a\",T1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,T1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,T1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":37.661455006227861},{"$f":"IF(U1172=\"n/a\",U1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,U1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,U1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":37.661455006227861},{"$f":"IF(V1172=\"n/a\",V1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,V1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,V1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":37.661455006227861}]
[{"$f":"A1148+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1149)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D1143","v":-6.9992700000000001E-3},{"$f":"IF(D1173=\"n/a\",D1149,IFERROR(IF((OFFSET($C1149,0,$A1149))<0,\nMIN(0,D1149-(OFFSET($C1149,0,$A1149)/(OFFSET($C1144,-$A1148,$A1149)))),\nMAX(0,D1149-(OFFSET($C1149,0,$A1149)/(OFFSET($C1144,-$A1148,$A1149))))),0))","v":-6.9992700000000001E-3},-6.9992700000000001E-3,-6.9992700000000001E-3,-6.9992700000000001E-3,-6.9992700000000001E-3,-6.9992700000000001E-3,-6.9992700000000001E-3,-6.9992700000000001E-3,-6.9992700000000001E-3,-6.9992700000000001E-3,-6.9992700000000001E-3,-6.9992700000000001E-3,-6.9992700000000001E-3,-6.9992700000000001E-3,-6.9992700000000001E-3,-6.9992700000000001E-3,-6.9992700000000001E-3,-6.9992700000000001E-3,-6.9992700000000001E-3]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E1143","v":-6.5520380000000003E-2},{"$f":"IF(E1174=\"n/a\",E1150,IFERROR(IF((OFFSET($C1150,0,$A1150))<0,\nMIN(0,E1150-(OFFSET($C1150,0,$A1150)/(OFFSET($C1145,-$A1149,$A1150)))),\nMAX(0,E1150-(OFFSET($C1150,0,$A1150)/(OFFSET($C1145,-$A1149,$A1150))))),0))","v":-6.5520380000000003E-2},-6.5520380000000003E-2,-6.5520380000000003E-2,-6.5520380000000003E-2,-6.5520380000000003E-2,-6.5520380000000003E-2,-6.5520380000000003E-2,-6.5520380000000003E-2,-6.5520380000000003E-2,-6.5520380000000003E-2,-6.5520380000000003E-2,-6.5520380000000003E-2,-6.5520380000000003E-2,-6.5520380000000003E-2,-6.5520380000000003E-2,-6.5520380000000003E-2,-6.5520380000000003E-2,-6.5520380000000003E-2]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F1143","v":0},{"$f":"IF(F1175=\"n/a\",F1151,IFERROR(IF((OFFSET($C1151,0,$A1151))<0,\nMIN(0,F1151-(OFFSET($C1151,0,$A1151)/(OFFSET($C1146,-$A1150,$A1151)))),\nMAX(0,F1151-(OFFSET($C1151,0,$A1151)/(OFFSET($C1146,-$A1150,$A1151))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G1143","v":0},{"$f":"IF(G1176=\"n/a\",G1152,IFERROR(IF((OFFSET($C1152,0,$A1152))<0,\nMIN(0,G1152-(OFFSET($C1152,0,$A1152)/(OFFSET($C1147,-$A1151,$A1152)))),\nMAX(0,G1152-(OFFSET($C1152,0,$A1152)/(OFFSET($C1147,-$A1151,$A1152))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H1143","v":0},{"$f":"IF(H1177=\"n/a\",H1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,H1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,H1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I1143","v":0},{"$f":"IF(I1178=\"n/a\",I1154,IFERROR(IF((OFFSET($C1154,0,$A1154))<0,\nMIN(0,I1154-(OFFSET($C1154,0,$A1154)/(OFFSET($C1149,-$A1153,$A1154)))),\nMAX(0,I1154-(OFFSET($C1154,0,$A1154)/(OFFSET($C1149,-$A1153,$A1154))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1143","v":0},{"$f":"IF(J1179=\"n/a\",J1155,IFERROR(IF((OFFSET($C1155,0,$A1155))<0,\nMIN(0,J1155-(OFFSET($C1155,0,$A1155)/(OFFSET($C1150,-$A1154,$A1155)))),\nMAX(0,J1155-(OFFSET($C1155,0,$A1155)/(OFFSET($C1150,-$A1154,$A1155))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1143","v":0},{"$f":"IF(K1180=\"n/a\",K1156,IFERROR(IF((OFFSET($C1156,0,$A1156))<0,\nMIN(0,K1156-(OFFSET($C1156,0,$A1156)/(OFFSET($C1151,-$A1155,$A1156)))),\nMAX(0,K1156-(OFFSET($C1156,0,$A1156)/(OFFSET($C1151,-$A1155,$A1156))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1143","v":0},{"$f":"IF(L1181=\"n/a\",L1157,IFERROR(IF((OFFSET($C1157,0,$A1157))<0,\nMIN(0,L1157-(OFFSET($C1157,0,$A1157)/(OFFSET($C1152,-$A1156,$A1157)))),\nMAX(0,L1157-(OFFSET($C1157,0,$A1157)/(OFFSET($C1152,-$A1156,$A1157))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1143","v":0},{"$f":"IF(M1182=\"n/a\",M1158,IFERROR(IF((OFFSET($C1158,0,$A1158))<0,\nMIN(0,M1158-(OFFSET($C1158,0,$A1158)/(OFFSET($C1153,-$A1157,$A1158)))),\nMAX(0,M1158-(OFFSET($C1158,0,$A1158)/(OFFSET($C1153,-$A1157,$A1158))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1143","v":0},{"$f":"IF(N1183=\"n/a\",N1159,IFERROR(IF((OFFSET($C1159,0,$A1159))<0,\nMIN(0,N1159-(OFFSET($C1159,0,$A1159)/(OFFSET($C1154,-$A1158,$A1159)))),\nMAX(0,N1159-(OFFSET($C1159,0,$A1159)/(OFFSET($C1154,-$A1158,$A1159))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1143","v":0},{"$f":"IF(O1184=\"n/a\",O1160,IFERROR(IF((OFFSET($C1160,0,$A1160))<0,\nMIN(0,O1160-(OFFSET($C1160,0,$A1160)/(OFFSET($C1155,-$A1159,$A1160)))),\nMAX(0,O1160-(OFFSET($C1160,0,$A1160)/(OFFSET($C1155,-$A1159,$A1160))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1143","v":0},{"$f":"IF(P1185=\"n/a\",P1161,IFERROR(IF((OFFSET($C1161,0,$A1161))<0,\nMIN(0,P1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1156,-$A1160,$A1161)))),\nMAX(0,P1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1156,-$A1160,$A1161))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1143","v":0},{"$f":"IF(Q1186=\"n/a\",Q1162,IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,Q1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1157,-$A1161,$A1162)))),\nMAX(0,Q1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1157,-$A1161,$A1162))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1143","v":0},{"$f":"IF(R1187=\"n/a\",R1163,IFERROR(IF((OFFSET($C1163,0,$A1163))<0,\nMIN(0,R1163-(OFFSET($C1163,0,$A1163)/(OFFSET($C1158,-$A1162,$A1163)))),\nMAX(0,R1163-(OFFSET($C1163,0,$A1163)/(OFFSET($C1158,-$A1162,$A1163))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1143","v":0},{"$f":"IF(S1188=\"n/a\",S1164,IFERROR(IF((OFFSET($C1164,0,$A1164))<0,\nMIN(0,S1164-(OFFSET($C1164,0,$A1164)/(OFFSET($C1159,-$A1163,$A1164)))),\nMAX(0,S1164-(OFFSET($C1164,0,$A1164)/(OFFSET($C1159,-$A1163,$A1164))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1143","v":0},{"$f":"IF(T1189=\"n/a\",T1165,IFERROR(IF((OFFSET($C1165,0,$A1165))<0,\nMIN(0,T1165-(OFFSET($C1165,0,$A1165)/(OFFSET($C1160,-$A1164,$A1165)))),\nMAX(0,T1165-(OFFSET($C1165,0,$A1165)/(OFFSET($C1160,-$A1164,$A1165))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1143","v":0},{"$f":"IF(U1190=\"n/a\",U1166,IFERROR(IF((OFFSET($C1166,0,$A1166))<0,\nMIN(0,U1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1161,-$A1165,$A1166)))),\nMAX(0,U1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1161,-$A1165,$A1166))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1143","v":0},{"$f":"IF(V1191=\"n/a\",V1167,IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,V1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1162,-$A1166,$A1167)))),\nMAX(0,V1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1162,-$A1166,$A1167))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1143","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1171<1,D1145=0),0,\nIF(D1145=0,C1171-1,\nIF(C1171<1,D1146,\n(((C1171-1)*(C1147-(C1147/(C1171))))+(D1145*D1146))/(D1147))))","v":0},{"$f":"IF(AND(D1171<1,E1145=0),0,\nIF(E1145=0,D1171-1,\nIF(D1171<1,E1146,\n(((D1171-1)*(D1147-(D1147/(D1171))))+(E1145*E1146))/(E1147))))","v":0},{"$f":"IF(AND(E1171<1,F1145=0),0,\nIF(F1145=0,E1171-1,\nIF(E1171<1,F1146,\n(((E1171-1)*(E1147-(E1147/(E1171))))+(F1145*F1146))/(F1147))))","v":0},{"$f":"IF(AND(F1171<1,G1145=0),0,\nIF(G1145=0,F1171-1,\nIF(F1171<1,G1146,\n(((F1171-1)*(F1147-(F1147/(F1171))))+(G1145*G1146))/(G1147))))","v":0},{"$f":"IF(AND(G1171<1,H1145=0),0,\nIF(H1145=0,G1171-1,\nIF(G1171<1,H1146,\n(((G1171-1)*(G1147-(G1147/(G1171))))+(H1145*H1146))/(H1147))))","v":0},{"$f":"IF(AND(H1171<1,I1145=0),0,\nIF(I1145=0,H1171-1,\nIF(H1171<1,I1146,\n(((H1171-1)*(H1147-(H1147/(H1171))))+(I1145*I1146))/(I1147))))","v":0},{"$f":"IF(AND(I1171<1,J1145=0),0,\nIF(J1145=0,I1171-1,\nIF(I1171<1,J1146,\n(((I1171-1)*(I1147-(I1147/(I1171))))+(J1145*J1146))/(J1147))))","v":0},{"$f":"IF(AND(J1171<1,K1145=0),0,\nIF(K1145=0,J1171-1,\nIF(J1171<1,K1146,\n(((J1171-1)*(J1147-(J1147/(J1171))))+(K1145*K1146))/(K1147))))","v":0},{"$f":"IF(AND(K1171<1,L1145=0),0,\nIF(L1145=0,K1171-1,\nIF(K1171<1,L1146,\n(((K1171-1)*(K1147-(K1147/(K1171))))+(L1145*L1146))/(L1147))))","v":0},{"$f":"IF(AND(L1171<1,M1145=0),0,\nIF(M1145=0,L1171-1,\nIF(L1171<1,M1146,\n(((L1171-1)*(L1147-(L1147/(L1171))))+(M1145*M1146))/(M1147))))","v":0},{"$f":"IF(AND(M1171<1,N1145=0),0,\nIF(N1145=0,M1171-1,\nIF(M1171<1,N1146,\n(((M1171-1)*(M1147-(M1147/(M1171))))+(N1145*N1146))/(N1147))))","v":0},{"$f":"IF(AND(N1171<1,O1145=0),0,\nIF(O1145=0,N1171-1,\nIF(N1171<1,O1146,\n(((N1171-1)*(N1147-(N1147/(N1171))))+(O1145*O1146))/(O1147))))","v":0},{"$f":"IF(AND(O1171<1,P1145=0),0,\nIF(P1145=0,O1171-1,\nIF(O1171<1,P1146,\n(((O1171-1)*(O1147-(O1147/(O1171))))+(P1145*P1146))/(P1147))))","v":0},{"$f":"IF(AND(P1171<1,Q1145=0),0,\nIF(Q1145=0,P1171-1,\nIF(P1171<1,Q1146,\n(((P1171-1)*(P1147-(P1147/(P1171))))+(Q1145*Q1146))/(Q1147))))","v":0},{"$f":"IF(AND(Q1171<1,R1145=0),0,\nIF(R1145=0,Q1171-1,\nIF(Q1171<1,R1146,\n(((Q1171-1)*(Q1147-(Q1147/(Q1171))))+(R1145*R1146))/(R1147))))","v":0},{"$f":"IF(AND(R1171<1,S1145=0),0,\nIF(S1145=0,R1171-1,\nIF(R1171<1,S1146,\n(((R1171-1)*(R1147-(R1147/(R1171))))+(S1145*S1146))/(S1147))))","v":0},{"$f":"IF(AND(S1171<1,T1145=0),0,\nIF(T1145=0,S1171-1,\nIF(S1171<1,T1146,\n(((S1171-1)*(S1147-(S1147/(S1171))))+(T1145*T1146))/(T1147))))","v":0},{"$f":"IF(AND(T1171<1,U1145=0),0,\nIF(U1145=0,T1171-1,\nIF(T1171<1,U1146,\n(((T1171-1)*(T1147-(T1147/(T1171))))+(U1145*U1146))/(U1147))))","v":0},{"$f":"IF(AND(U1171<1,V1145=0),0,\nIF(V1145=0,U1171-1,\nIF(U1171<1,V1146,\n(((U1171-1)*(U1147-(U1147/(U1171))))+(V1145*V1146))/(V1147))))","v":0},{"$f":"IF(AND(V1171<1,W1145=0),0,\nIF(W1145=0,V1171-1,\nIF(V1171<1,W1146,\n(((V1171-1)*(V1147-(V1147/(V1171))))+(W1145*W1146))/(W1147))))","v":0}]
[null,"RL Start TAB",{"$f":"C1144","v":"n/a"},{"$f":"IF(C1172=\"n/a\",\"n/a\",MAX(0,C1172-1))","v":"n/a"},{"$f":"IF(D1172=\"n/a\",\"n/a\",MAX(0,D1172-1))","v":"n/a"},{"$f":"IF(E1172=\"n/a\",\"n/a\",MAX(0,E1172-1))","v":"n/a"},{"$f":"IF(F1172=\"n/a\",\"n/a\",MAX(0,F1172-1))","v":"n/a"},{"$f":"IF(G1172=\"n/a\",\"n/a\",MAX(0,G1172-1))","v":"n/a"},{"$f":"IF(H1172=\"n/a\",\"n/a\",MAX(0,H1172-1))","v":"n/a"},{"$f":"IF(I1172=\"n/a\",\"n/a\",MAX(0,I1172-1))","v":"n/a"},{"$f":"IF(J1172=\"n/a\",\"n/a\",MAX(0,J1172-1))","v":"n/a"},{"$f":"IF(K1172=\"n/a\",\"n/a\",MAX(0,K1172-1))","v":"n/a"},{"$f":"IF(L1172=\"n/a\",\"n/a\",MAX(0,L1172-1))","v":"n/a"},{"$f":"IF(M1172=\"n/a\",\"n/a\",MAX(0,M1172-1))","v":"n/a"},{"$f":"IF(N1172=\"n/a\",\"n/a\",MAX(0,N1172-1))","v":"n/a"},{"$f":"IF(O1172=\"n/a\",\"n/a\",MAX(0,O1172-1))","v":"n/a"},{"$f":"IF(P1172=\"n/a\",\"n/a\",MAX(0,P1172-1))","v":"n/a"},{"$f":"IF(Q1172=\"n/a\",\"n/a\",MAX(0,Q1172-1))","v":"n/a"},{"$f":"IF(R1172=\"n/a\",\"n/a\",MAX(0,R1172-1))","v":"n/a"},{"$f":"IF(S1172=\"n/a\",\"n/a\",MAX(0,S1172-1))","v":"n/a"},{"$f":"IF(T1172=\"n/a\",\"n/a\",MAX(0,T1172-1))","v":"n/a"},{"$f":"IF(U1172=\"n/a\",\"n/a\",MAX(0,U1172-1))","v":"n/a"},{"$f":"IF(V1172=\"n/a\",\"n/a\",MAX(0,V1172-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1149)","v":"RL Capex 2020-21"},null,{"$f":"D1144","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,{"$f":"E1144","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1144","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1144","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1144","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1144","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1144","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1144","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1144","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1144","v":"N/A"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1144","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1144","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1144","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1144","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1144","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1144","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1144","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1144","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1144","v":0},{"$f":"IF(V1191=\"n/a\",\"n/a\",MAX(0,V1191-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1144","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1144<>\"n/a\",C1144<>\"n/a\"),IF(SUM(C1147:C1169)=0,0,IF((SUMPRODUCT(C1147:C1169,C1171:C1193)/SUM(C1147:C1169))<0,1,(SUMPRODUCT(C1147:C1169,C1171:C1193)/SUM(C1147:C1169)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1144<>\"n/a\",D1144<>\"n/a\"),IF(SUM(D1147:D1169)=0,0,IF((SUMPRODUCT(D1147:D1169,D1171:D1193)/SUM(D1147:D1169))<0,1,(SUMPRODUCT(D1147:D1169,D1171:D1193)/SUM(D1147:D1169)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1144<>\"n/a\",E1144<>\"n/a\"),IF(SUM(E1147:E1169)=0,0,IF((SUMPRODUCT(E1147:E1169,E1171:E1193)/SUM(E1147:E1169))<0,1,(SUMPRODUCT(E1147:E1169,E1171:E1193)/SUM(E1147:E1169)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 23",{"$f":"VLOOKUP($A1196,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Land Improvements"}]
[{"$f":"VALUE(REPLACE(A1196,1,12,\"\"))","v":23},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1197,0),\"enter input\")","v":102.31087620433671},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1197,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1197,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":-0.34668187},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1197,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1197,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":-5.0335690000000002E-2},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1197,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1197,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1197,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1197,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1197,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1197,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1197,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1197,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1197,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1197,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1197,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1197,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1197,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1197,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1197,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1197,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1197,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1197,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1197,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1197,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1197,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1197,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1197,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1197,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1197,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1197,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1197,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1197,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1197,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1197,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1197,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1197,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1197,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1197,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1197,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1197,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A1197,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1197,1,1))))","v":40.000000000000007},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1197,1,1))))","v":40.000000000000007},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1197,1,1))))","v":40.000000000000007},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1197,1,1))))","v":40.000000000000007},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1197,1,1))))","v":40.000000000000007},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1197,1,1))))","v":40.000000000000007},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1197,1,1))))","v":40.000000000000007},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1197,1,1))))","v":40.000000000000007},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1197,1,1))))","v":40.000000000000007},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1197,1,1))))","v":40.000000000000007},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1197,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1197,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1197,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1197,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1197,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1197,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1197,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1197,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1197,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1197,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1197,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1197,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1199=0,C1201=0),0,\nIF(AND(D1199<>0,C1201=0),D1199,\nIF(AND(D1200<>0,C1201<>0),(C1201-(C1201/C1225))+D1199,\nIF(C1225<1,0,(C1201-(C1201/C1225))))))","v":0},{"$f":"IF(AND(E1199=0,D1201=0),0,\nIF(AND(E1199<>0,D1201=0),E1199,\nIF(AND(E1200<>0,D1201<>0),(D1201-(D1201/D1225))+E1199,\nIF(D1225<1,0,(D1201-(D1201/D1225))))))","v":0},{"$f":"IF(AND(F1199=0,E1201=0),0,\nIF(AND(F1199<>0,E1201=0),F1199,\nIF(AND(F1200<>0,E1201<>0),(E1201-(E1201/E1225))+F1199,\nIF(E1225<1,0,(E1201-(E1201/E1225))))))","v":0},{"$f":"IF(AND(G1199=0,F1201=0),0,\nIF(AND(G1199<>0,F1201=0),G1199,\nIF(AND(G1200<>0,F1201<>0),(F1201-(F1201/F1225))+G1199,\nIF(F1225<1,0,(F1201-(F1201/F1225))))))","v":0},{"$f":"IF(AND(H1199=0,G1201=0),0,\nIF(AND(H1199<>0,G1201=0),H1199,\nIF(AND(H1200<>0,G1201<>0),(G1201-(G1201/G1225))+H1199,\nIF(G1225<1,0,(G1201-(G1201/G1225))))))","v":0},{"$f":"IF(AND(I1199=0,H1201=0),0,\nIF(AND(I1199<>0,H1201=0),I1199,\nIF(AND(I1200<>0,H1201<>0),(H1201-(H1201/H1225))+I1199,\nIF(H1225<1,0,(H1201-(H1201/H1225))))))","v":0},{"$f":"IF(AND(J1199=0,I1201=0),0,\nIF(AND(J1199<>0,I1201=0),J1199,\nIF(AND(J1200<>0,I1201<>0),(I1201-(I1201/I1225))+J1199,\nIF(I1225<1,0,(I1201-(I1201/I1225))))))","v":0},{"$f":"IF(AND(K1199=0,J1201=0),0,\nIF(AND(K1199<>0,J1201=0),K1199,\nIF(AND(K1200<>0,J1201<>0),(J1201-(J1201/J1225))+K1199,\nIF(J1225<1,0,(J1201-(J1201/J1225))))))","v":0},{"$f":"IF(AND(L1199=0,K1201=0),0,\nIF(AND(L1199<>0,K1201=0),L1199,\nIF(AND(L1200<>0,K1201<>0),(K1201-(K1201/K1225))+L1199,\nIF(K1225<1,0,(K1201-(K1201/K1225))))))","v":0},{"$f":"IF(AND(M1199=0,L1201=0),0,\nIF(AND(M1199<>0,L1201=0),M1199,\nIF(AND(M1200<>0,L1201<>0),(L1201-(L1201/L1225))+M1199,\nIF(L1225<1,0,(L1201-(L1201/L1225))))))","v":0},{"$f":"IF(AND(N1199=0,M1201=0),0,\nIF(AND(N1199<>0,M1201=0),N1199,\nIF(AND(N1200<>0,M1201<>0),(M1201-(M1201/M1225))+N1199,\nIF(M1225<1,0,(M1201-(M1201/M1225))))))","v":0},{"$f":"IF(AND(O1199=0,N1201=0),0,\nIF(AND(O1199<>0,N1201=0),O1199,\nIF(AND(O1200<>0,N1201<>0),(N1201-(N1201/N1225))+O1199,\nIF(N1225<1,0,(N1201-(N1201/N1225))))))","v":0},{"$f":"IF(AND(P1199=0,O1201=0),0,\nIF(AND(P1199<>0,O1201=0),P1199,\nIF(AND(P1200<>0,O1201<>0),(O1201-(O1201/O1225))+P1199,\nIF(O1225<1,0,(O1201-(O1201/O1225))))))","v":0},{"$f":"IF(AND(Q1199=0,P1201=0),0,\nIF(AND(Q1199<>0,P1201=0),Q1199,\nIF(AND(Q1200<>0,P1201<>0),(P1201-(P1201/P1225))+Q1199,\nIF(P1225<1,0,(P1201-(P1201/P1225))))))","v":0},{"$f":"IF(AND(R1199=0,Q1201=0),0,\nIF(AND(R1199<>0,Q1201=0),R1199,\nIF(AND(R1200<>0,Q1201<>0),(Q1201-(Q1201/Q1225))+R1199,\nIF(Q1225<1,0,(Q1201-(Q1201/Q1225))))))","v":0},{"$f":"IF(AND(S1199=0,R1201=0),0,\nIF(AND(S1199<>0,R1201=0),S1199,\nIF(AND(S1200<>0,R1201<>0),(R1201-(R1201/R1225))+S1199,\nIF(R1225<1,0,(R1201-(R1201/R1225))))))","v":0},{"$f":"IF(AND(T1199=0,S1201=0),0,\nIF(AND(T1199<>0,S1201=0),T1199,\nIF(AND(T1200<>0,S1201<>0),(S1201-(S1201/S1225))+T1199,\nIF(S1225<1,0,(S1201-(S1201/S1225))))))","v":0},{"$f":"IF(AND(U1199=0,T1201=0),0,\nIF(AND(U1199<>0,T1201=0),U1199,\nIF(AND(U1200<>0,T1201<>0),(T1201-(T1201/T1225))+U1199,\nIF(T1225<1,0,(T1201-(T1201/T1225))))))","v":0},{"$f":"IF(AND(V1199=0,U1201=0),0,\nIF(AND(V1199<>0,U1201=0),V1199,\nIF(AND(V1200<>0,U1201<>0),(U1201-(U1201/U1225))+V1199,\nIF(U1225<1,0,(U1201-(U1201/U1225))))))","v":0},{"$f":"IF(AND(W1199=0,V1201=0),0,\nIF(AND(W1199<>0,V1201=0),W1199,\nIF(AND(W1200<>0,V1201<>0),(V1201-(V1201/V1225))+W1199,\nIF(V1225<1,0,(V1201-(V1201/V1225))))))","v":0}]
[{"$f":"A1201+1","v":0},"Depreciated starting TAB",{"$f":"C1197","v":102.31087620433671},{"$f":"IF(C1226=\"n/a\",C1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,C1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,C1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":102.31087620433671},{"$f":"IF(D1226=\"n/a\",D1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,D1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,D1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":102.31087620433671},{"$f":"IF(E1226=\"n/a\",E1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,E1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,E1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":102.31087620433671},{"$f":"IF(F1226=\"n/a\",F1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,F1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,F1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":102.31087620433671},{"$f":"IF(G1226=\"n/a\",G1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,G1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,G1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":102.31087620433671},{"$f":"IF(H1226=\"n/a\",H1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,H1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,H1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":102.31087620433671},{"$f":"IF(I1226=\"n/a\",I1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,I1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,I1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":102.31087620433671},{"$f":"IF(J1226=\"n/a\",J1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,J1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,J1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":102.31087620433671},{"$f":"IF(K1226=\"n/a\",K1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,K1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,K1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":102.31087620433671},{"$f":"IF(L1226=\"n/a\",L1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,L1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,L1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":102.31087620433671},{"$f":"IF(M1226=\"n/a\",M1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,M1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,M1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":102.31087620433671},{"$f":"IF(N1226=\"n/a\",N1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,N1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,N1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":102.31087620433671},{"$f":"IF(O1226=\"n/a\",O1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,O1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,O1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":102.31087620433671},{"$f":"IF(P1226=\"n/a\",P1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,P1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,P1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":102.31087620433671},{"$f":"IF(Q1226=\"n/a\",Q1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,Q1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,Q1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":102.31087620433671},{"$f":"IF(R1226=\"n/a\",R1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,R1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,R1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":102.31087620433671},{"$f":"IF(S1226=\"n/a\",S1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,S1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,S1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":102.31087620433671},{"$f":"IF(T1226=\"n/a\",T1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,T1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,T1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":102.31087620433671},{"$f":"IF(U1226=\"n/a\",U1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,U1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,U1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":102.31087620433671},{"$f":"IF(V1226=\"n/a\",V1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,V1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,V1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":102.31087620433671}]
[{"$f":"A1202+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1203)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D1197","v":-0.34668187},{"$f":"IF(D1227=\"n/a\",D1203,IFERROR(IF((OFFSET($C1203,0,$A1203))<0,\nMIN(0,D1203-(OFFSET($C1203,0,$A1203)/(OFFSET($C1198,-$A1202,$A1203)))),\nMAX(0,D1203-(OFFSET($C1203,0,$A1203)/(OFFSET($C1198,-$A1202,$A1203))))),0))","v":-0.33801482324999998},-0.32934777649999997,-0.32068072974999995,-0.31201368299999993,-0.30334663624999991,-0.29467958949999989,-0.28601254274999988,-0.27734549599999986,-0.26867844924999984,-0.26001140249999982,-0.2513443557499998,-0.24267730899999981,-0.23401026224999982,-0.22534321549999983,-0.21667616874999984,-0.20800912199999985,-0.19934207524999986,-0.19067502849999987,-0.18200798174999988]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E1197","v":-5.0335690000000002E-2},{"$f":"IF(E1228=\"n/a\",E1204,IFERROR(IF((OFFSET($C1204,0,$A1204))<0,\nMIN(0,E1204-(OFFSET($C1204,0,$A1204)/(OFFSET($C1199,-$A1203,$A1204)))),\nMAX(0,E1204-(OFFSET($C1204,0,$A1204)/(OFFSET($C1199,-$A1203,$A1204))))),0))","v":-4.9077297750000005E-2},-4.7818905500000009E-2,-4.6560513250000012E-2,-4.5302121000000015E-2,-4.4043728750000018E-2,-4.2785336500000021E-2,-4.1526944250000024E-2,-4.0268552000000027E-2,-3.901015975000003E-2,-3.7751767500000033E-2,-3.6493375250000036E-2,-3.5234983000000039E-2,-3.3976590750000042E-2,-3.2718198500000045E-2,-3.1459806250000048E-2,-3.0201414000000048E-2,-2.8943021750000048E-2,-2.7684629500000047E-2]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F1197","v":0},{"$f":"IF(F1229=\"n/a\",F1205,IFERROR(IF((OFFSET($C1205,0,$A1205))<0,\nMIN(0,F1205-(OFFSET($C1205,0,$A1205)/(OFFSET($C1200,-$A1204,$A1205)))),\nMAX(0,F1205-(OFFSET($C1205,0,$A1205)/(OFFSET($C1200,-$A1204,$A1205))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G1197","v":0},{"$f":"IF(G1230=\"n/a\",G1206,IFERROR(IF((OFFSET($C1206,0,$A1206))<0,\nMIN(0,G1206-(OFFSET($C1206,0,$A1206)/(OFFSET($C1201,-$A1205,$A1206)))),\nMAX(0,G1206-(OFFSET($C1206,0,$A1206)/(OFFSET($C1201,-$A1205,$A1206))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H1197","v":0},{"$f":"IF(H1231=\"n/a\",H1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,H1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,H1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I1197","v":0},{"$f":"IF(I1232=\"n/a\",I1208,IFERROR(IF((OFFSET($C1208,0,$A1208))<0,\nMIN(0,I1208-(OFFSET($C1208,0,$A1208)/(OFFSET($C1203,-$A1207,$A1208)))),\nMAX(0,I1208-(OFFSET($C1208,0,$A1208)/(OFFSET($C1203,-$A1207,$A1208))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1197","v":0},{"$f":"IF(J1233=\"n/a\",J1209,IFERROR(IF((OFFSET($C1209,0,$A1209))<0,\nMIN(0,J1209-(OFFSET($C1209,0,$A1209)/(OFFSET($C1204,-$A1208,$A1209)))),\nMAX(0,J1209-(OFFSET($C1209,0,$A1209)/(OFFSET($C1204,-$A1208,$A1209))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1197","v":0},{"$f":"IF(K1234=\"n/a\",K1210,IFERROR(IF((OFFSET($C1210,0,$A1210))<0,\nMIN(0,K1210-(OFFSET($C1210,0,$A1210)/(OFFSET($C1205,-$A1209,$A1210)))),\nMAX(0,K1210-(OFFSET($C1210,0,$A1210)/(OFFSET($C1205,-$A1209,$A1210))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1197","v":0},{"$f":"IF(L1235=\"n/a\",L1211,IFERROR(IF((OFFSET($C1211,0,$A1211))<0,\nMIN(0,L1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1206,-$A1210,$A1211)))),\nMAX(0,L1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1206,-$A1210,$A1211))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1197","v":0},{"$f":"IF(M1236=\"n/a\",M1212,IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,M1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1207,-$A1211,$A1212)))),\nMAX(0,M1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1207,-$A1211,$A1212))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1197","v":0},{"$f":"IF(N1237=\"n/a\",N1213,IFERROR(IF((OFFSET($C1213,0,$A1213))<0,\nMIN(0,N1213-(OFFSET($C1213,0,$A1213)/(OFFSET($C1208,-$A1212,$A1213)))),\nMAX(0,N1213-(OFFSET($C1213,0,$A1213)/(OFFSET($C1208,-$A1212,$A1213))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1197","v":0},{"$f":"IF(O1238=\"n/a\",O1214,IFERROR(IF((OFFSET($C1214,0,$A1214))<0,\nMIN(0,O1214-(OFFSET($C1214,0,$A1214)/(OFFSET($C1209,-$A1213,$A1214)))),\nMAX(0,O1214-(OFFSET($C1214,0,$A1214)/(OFFSET($C1209,-$A1213,$A1214))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1197","v":0},{"$f":"IF(P1239=\"n/a\",P1215,IFERROR(IF((OFFSET($C1215,0,$A1215))<0,\nMIN(0,P1215-(OFFSET($C1215,0,$A1215)/(OFFSET($C1210,-$A1214,$A1215)))),\nMAX(0,P1215-(OFFSET($C1215,0,$A1215)/(OFFSET($C1210,-$A1214,$A1215))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1197","v":0},{"$f":"IF(Q1240=\"n/a\",Q1216,IFERROR(IF((OFFSET($C1216,0,$A1216))<0,\nMIN(0,Q1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1211,-$A1215,$A1216)))),\nMAX(0,Q1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1211,-$A1215,$A1216))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1197","v":0},{"$f":"IF(R1241=\"n/a\",R1217,IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,R1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1212,-$A1216,$A1217)))),\nMAX(0,R1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1212,-$A1216,$A1217))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1197","v":0},{"$f":"IF(S1242=\"n/a\",S1218,IFERROR(IF((OFFSET($C1218,0,$A1218))<0,\nMIN(0,S1218-(OFFSET($C1218,0,$A1218)/(OFFSET($C1213,-$A1217,$A1218)))),\nMAX(0,S1218-(OFFSET($C1218,0,$A1218)/(OFFSET($C1213,-$A1217,$A1218))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1197","v":0},{"$f":"IF(T1243=\"n/a\",T1219,IFERROR(IF((OFFSET($C1219,0,$A1219))<0,\nMIN(0,T1219-(OFFSET($C1219,0,$A1219)/(OFFSET($C1214,-$A1218,$A1219)))),\nMAX(0,T1219-(OFFSET($C1219,0,$A1219)/(OFFSET($C1214,-$A1218,$A1219))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1197","v":0},{"$f":"IF(U1244=\"n/a\",U1220,IFERROR(IF((OFFSET($C1220,0,$A1220))<0,\nMIN(0,U1220-(OFFSET($C1220,0,$A1220)/(OFFSET($C1215,-$A1219,$A1220)))),\nMAX(0,U1220-(OFFSET($C1220,0,$A1220)/(OFFSET($C1215,-$A1219,$A1220))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1197","v":0},{"$f":"IF(V1245=\"n/a\",V1221,IFERROR(IF((OFFSET($C1221,0,$A1221))<0,\nMIN(0,V1221-(OFFSET($C1221,0,$A1221)/(OFFSET($C1216,-$A1220,$A1221)))),\nMAX(0,V1221-(OFFSET($C1221,0,$A1221)/(OFFSET($C1216,-$A1220,$A1221))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1197","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1225<1,D1199=0),0,\nIF(D1199=0,C1225-1,\nIF(C1225<1,D1200,\n(((C1225-1)*(C1201-(C1201/(C1225))))+(D1199*D1200))/(D1201))))","v":0},{"$f":"IF(AND(D1225<1,E1199=0),0,\nIF(E1199=0,D1225-1,\nIF(D1225<1,E1200,\n(((D1225-1)*(D1201-(D1201/(D1225))))+(E1199*E1200))/(E1201))))","v":0},{"$f":"IF(AND(E1225<1,F1199=0),0,\nIF(F1199=0,E1225-1,\nIF(E1225<1,F1200,\n(((E1225-1)*(E1201-(E1201/(E1225))))+(F1199*F1200))/(F1201))))","v":0},{"$f":"IF(AND(F1225<1,G1199=0),0,\nIF(G1199=0,F1225-1,\nIF(F1225<1,G1200,\n(((F1225-1)*(F1201-(F1201/(F1225))))+(G1199*G1200))/(G1201))))","v":0},{"$f":"IF(AND(G1225<1,H1199=0),0,\nIF(H1199=0,G1225-1,\nIF(G1225<1,H1200,\n(((G1225-1)*(G1201-(G1201/(G1225))))+(H1199*H1200))/(H1201))))","v":0},{"$f":"IF(AND(H1225<1,I1199=0),0,\nIF(I1199=0,H1225-1,\nIF(H1225<1,I1200,\n(((H1225-1)*(H1201-(H1201/(H1225))))+(I1199*I1200))/(I1201))))","v":0},{"$f":"IF(AND(I1225<1,J1199=0),0,\nIF(J1199=0,I1225-1,\nIF(I1225<1,J1200,\n(((I1225-1)*(I1201-(I1201/(I1225))))+(J1199*J1200))/(J1201))))","v":0},{"$f":"IF(AND(J1225<1,K1199=0),0,\nIF(K1199=0,J1225-1,\nIF(J1225<1,K1200,\n(((J1225-1)*(J1201-(J1201/(J1225))))+(K1199*K1200))/(K1201))))","v":0},{"$f":"IF(AND(K1225<1,L1199=0),0,\nIF(L1199=0,K1225-1,\nIF(K1225<1,L1200,\n(((K1225-1)*(K1201-(K1201/(K1225))))+(L1199*L1200))/(L1201))))","v":0},{"$f":"IF(AND(L1225<1,M1199=0),0,\nIF(M1199=0,L1225-1,\nIF(L1225<1,M1200,\n(((L1225-1)*(L1201-(L1201/(L1225))))+(M1199*M1200))/(M1201))))","v":0},{"$f":"IF(AND(M1225<1,N1199=0),0,\nIF(N1199=0,M1225-1,\nIF(M1225<1,N1200,\n(((M1225-1)*(M1201-(M1201/(M1225))))+(N1199*N1200))/(N1201))))","v":0},{"$f":"IF(AND(N1225<1,O1199=0),0,\nIF(O1199=0,N1225-1,\nIF(N1225<1,O1200,\n(((N1225-1)*(N1201-(N1201/(N1225))))+(O1199*O1200))/(O1201))))","v":0},{"$f":"IF(AND(O1225<1,P1199=0),0,\nIF(P1199=0,O1225-1,\nIF(O1225<1,P1200,\n(((O1225-1)*(O1201-(O1201/(O1225))))+(P1199*P1200))/(P1201))))","v":0},{"$f":"IF(AND(P1225<1,Q1199=0),0,\nIF(Q1199=0,P1225-1,\nIF(P1225<1,Q1200,\n(((P1225-1)*(P1201-(P1201/(P1225))))+(Q1199*Q1200))/(Q1201))))","v":0},{"$f":"IF(AND(Q1225<1,R1199=0),0,\nIF(R1199=0,Q1225-1,\nIF(Q1225<1,R1200,\n(((Q1225-1)*(Q1201-(Q1201/(Q1225))))+(R1199*R1200))/(R1201))))","v":0},{"$f":"IF(AND(R1225<1,S1199=0),0,\nIF(S1199=0,R1225-1,\nIF(R1225<1,S1200,\n(((R1225-1)*(R1201-(R1201/(R1225))))+(S1199*S1200))/(S1201))))","v":0},{"$f":"IF(AND(S1225<1,T1199=0),0,\nIF(T1199=0,S1225-1,\nIF(S1225<1,T1200,\n(((S1225-1)*(S1201-(S1201/(S1225))))+(T1199*T1200))/(T1201))))","v":0},{"$f":"IF(AND(T1225<1,U1199=0),0,\nIF(U1199=0,T1225-1,\nIF(T1225<1,U1200,\n(((T1225-1)*(T1201-(T1201/(T1225))))+(U1199*U1200))/(U1201))))","v":0},{"$f":"IF(AND(U1225<1,V1199=0),0,\nIF(V1199=0,U1225-1,\nIF(U1225<1,V1200,\n(((U1225-1)*(U1201-(U1201/(U1225))))+(V1199*V1200))/(V1201))))","v":0},{"$f":"IF(AND(V1225<1,W1199=0),0,\nIF(W1199=0,V1225-1,\nIF(V1225<1,W1200,\n(((V1225-1)*(V1201-(V1201/(V1225))))+(W1199*W1200))/(W1201))))","v":0}]
[null,"RL Start TAB",{"$f":"C1198","v":"n/a"},{"$f":"IF(C1226=\"n/a\",\"n/a\",MAX(0,C1226-1))","v":"n/a"},{"$f":"IF(D1226=\"n/a\",\"n/a\",MAX(0,D1226-1))","v":"n/a"},{"$f":"IF(E1226=\"n/a\",\"n/a\",MAX(0,E1226-1))","v":"n/a"},{"$f":"IF(F1226=\"n/a\",\"n/a\",MAX(0,F1226-1))","v":"n/a"},{"$f":"IF(G1226=\"n/a\",\"n/a\",MAX(0,G1226-1))","v":"n/a"},{"$f":"IF(H1226=\"n/a\",\"n/a\",MAX(0,H1226-1))","v":"n/a"},{"$f":"IF(I1226=\"n/a\",\"n/a\",MAX(0,I1226-1))","v":"n/a"},{"$f":"IF(J1226=\"n/a\",\"n/a\",MAX(0,J1226-1))","v":"n/a"},{"$f":"IF(K1226=\"n/a\",\"n/a\",MAX(0,K1226-1))","v":"n/a"},{"$f":"IF(L1226=\"n/a\",\"n/a\",MAX(0,L1226-1))","v":"n/a"},{"$f":"IF(M1226=\"n/a\",\"n/a\",MAX(0,M1226-1))","v":"n/a"},{"$f":"IF(N1226=\"n/a\",\"n/a\",MAX(0,N1226-1))","v":"n/a"},{"$f":"IF(O1226=\"n/a\",\"n/a\",MAX(0,O1226-1))","v":"n/a"},{"$f":"IF(P1226=\"n/a\",\"n/a\",MAX(0,P1226-1))","v":"n/a"},{"$f":"IF(Q1226=\"n/a\",\"n/a\",MAX(0,Q1226-1))","v":"n/a"},{"$f":"IF(R1226=\"n/a\",\"n/a\",MAX(0,R1226-1))","v":"n/a"},{"$f":"IF(S1226=\"n/a\",\"n/a\",MAX(0,S1226-1))","v":"n/a"},{"$f":"IF(T1226=\"n/a\",\"n/a\",MAX(0,T1226-1))","v":"n/a"},{"$f":"IF(U1226=\"n/a\",\"n/a\",MAX(0,U1226-1))","v":"n/a"},{"$f":"IF(V1226=\"n/a\",\"n/a\",MAX(0,V1226-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1203)","v":"RL Capex 2020-21"},null,{"$f":"D1198","v":40.000000000000007},39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007,35.000000000000007,34.000000000000007,33.000000000000007,32.000000000000007,31.000000000000007,30.000000000000007,29.000000000000007,28.000000000000007,27.000000000000007,26.000000000000007,25.000000000000007,24.000000000000007,23.000000000000007,22.000000000000007,21.000000000000007]
[null,"RL Capex 2021-22",null,null,{"$f":"E1198","v":40.000000000000007},39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007,35.000000000000007,34.000000000000007,33.000000000000007,32.000000000000007,31.000000000000007,30.000000000000007,29.000000000000007,28.000000000000007,27.000000000000007,26.000000000000007,25.000000000000007,24.000000000000007,23.000000000000007,22.000000000000007]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1198","v":40.000000000000007},39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007,35.000000000000007,34.000000000000007,33.000000000000007,32.000000000000007,31.000000000000007,30.000000000000007,29.000000000000007,28.000000000000007,27.000000000000007,26.000000000000007,25.000000000000007,24.000000000000007,23.000000000000007]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1198","v":40.000000000000007},39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007,35.000000000000007,34.000000000000007,33.000000000000007,32.000000000000007,31.000000000000007,30.000000000000007,29.000000000000007,28.000000000000007,27.000000000000007,26.000000000000007,25.000000000000007,24.000000000000007]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1198","v":40.000000000000007},39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007,35.000000000000007,34.000000000000007,33.000000000000007,32.000000000000007,31.000000000000007,30.000000000000007,29.000000000000007,28.000000000000007,27.000000000000007,26.000000000000007,25.000000000000007]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1198","v":40.000000000000007},39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007,35.000000000000007,34.000000000000007,33.000000000000007,32.000000000000007,31.000000000000007,30.000000000000007,29.000000000000007,28.000000000000007,27.000000000000007,26.000000000000007]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1198","v":40.000000000000007},39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007,35.000000000000007,34.000000000000007,33.000000000000007,32.000000000000007,31.000000000000007,30.000000000000007,29.000000000000007,28.000000000000007,27.000000000000007]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1198","v":40.000000000000007},39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007,35.000000000000007,34.000000000000007,33.000000000000007,32.000000000000007,31.000000000000007,30.000000000000007,29.000000000000007,28.000000000000007]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1198","v":40.000000000000007},39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007,35.000000000000007,34.000000000000007,33.000000000000007,32.000000000000007,31.000000000000007,30.000000000000007,29.000000000000007]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1198","v":40.000000000000007},39.000000000000007,38.000000000000007,37.000000000000007,36.000000000000007,35.000000000000007,34.000000000000007,33.000000000000007,32.000000000000007,31.000000000000007,30.000000000000007]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1198","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1198","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1198","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1198","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1198","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1198","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1198","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1198","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1198","v":0},{"$f":"IF(V1245=\"n/a\",\"n/a\",MAX(0,V1245-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1198","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1198<>\"n/a\",C1198<>\"n/a\"),IF(SUM(C1201:C1223)=0,0,IF((SUMPRODUCT(C1201:C1223,C1225:C1247)/SUM(C1201:C1223))<0,1,(SUMPRODUCT(C1201:C1223,C1225:C1247)/SUM(C1201:C1223)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1198<>\"n/a\",D1198<>\"n/a\"),IF(SUM(D1201:D1223)=0,0,IF((SUMPRODUCT(D1201:D1223,D1225:D1247)/SUM(D1201:D1223))<0,1,(SUMPRODUCT(D1201:D1223,D1225:D1247)/SUM(D1201:D1223)))),\"n/a\"))","v":1},{"$f":"(IF(OR($C1198<>\"n/a\",E1198<>\"n/a\"),IF(SUM(E1201:E1223)=0,0,IF((SUMPRODUCT(E1201:E1223,E1225:E1247)/SUM(E1201:E1223))<0,1,(SUMPRODUCT(E1201:E1223,E1225:E1247)/SUM(E1201:E1223)))),\"n/a\"))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
["Asset Class 24",{"$f":"VLOOKUP($A1250,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Metering"}]
[{"$f":"VALUE(REPLACE(A1250,1,12,\"\"))","v":24},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1251,0),\"enter input\")","v":58.948547816163746},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1251,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1251,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":3.6139140946565647},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1251,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1251,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":1.5147335698719866E-2},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1251,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1251,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":-0.16823792607882573},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1251,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1251,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1251,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1251,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":2.2209514073589594},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1251,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1251,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1251,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1251,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1251,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1251,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1251,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1251,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1251,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1251,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1251,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1251,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1251,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1251,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1251,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1251,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1251,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1251,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1251,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1251,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1251,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1251,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1251,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1251,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1251,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1251,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1251,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1251,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1251,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1251,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A1251,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1251,1,1))))","v":25},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1251,1,1))))","v":25},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1251,1,1))))","v":25},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1251,1,1))))","v":25},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1251,1,1))))","v":25},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1251,1,1))))","v":25},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1251,1,1))))","v":25},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1251,1,1))))","v":25},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1251,1,1))))","v":25},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1251,1,1))))","v":25},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1251,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1251,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1251,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1251,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1251,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1251,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1251,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1251,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1251,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1251,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1251,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1251,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1253=0,C1255=0),0,\nIF(AND(D1253<>0,C1255=0),D1253,\nIF(AND(D1254<>0,C1255<>0),(C1255-(C1255/C1279))+D1253,\nIF(C1279<1,0,(C1255-(C1255/C1279))))))","v":0},{"$f":"IF(AND(E1253=0,D1255=0),0,\nIF(AND(E1253<>0,D1255=0),E1253,\nIF(AND(E1254<>0,D1255<>0),(D1255-(D1255/D1279))+E1253,\nIF(D1279<1,0,(D1255-(D1255/D1279))))))","v":0},{"$f":"IF(AND(F1253=0,E1255=0),0,\nIF(AND(F1253<>0,E1255=0),F1253,\nIF(AND(F1254<>0,E1255<>0),(E1255-(E1255/E1279))+F1253,\nIF(E1279<1,0,(E1255-(E1255/E1279))))))","v":0},{"$f":"IF(AND(G1253=0,F1255=0),0,\nIF(AND(G1253<>0,F1255=0),G1253,\nIF(AND(G1254<>0,F1255<>0),(F1255-(F1255/F1279))+G1253,\nIF(F1279<1,0,(F1255-(F1255/F1279))))))","v":0},{"$f":"IF(AND(H1253=0,G1255=0),0,\nIF(AND(H1253<>0,G1255=0),H1253,\nIF(AND(H1254<>0,G1255<>0),(G1255-(G1255/G1279))+H1253,\nIF(G1279<1,0,(G1255-(G1255/G1279))))))","v":0},{"$f":"IF(AND(I1253=0,H1255=0),0,\nIF(AND(I1253<>0,H1255=0),I1253,\nIF(AND(I1254<>0,H1255<>0),(H1255-(H1255/H1279))+I1253,\nIF(H1279<1,0,(H1255-(H1255/H1279))))))","v":0},{"$f":"IF(AND(J1253=0,I1255=0),0,\nIF(AND(J1253<>0,I1255=0),J1253,\nIF(AND(J1254<>0,I1255<>0),(I1255-(I1255/I1279))+J1253,\nIF(I1279<1,0,(I1255-(I1255/I1279))))))","v":0},{"$f":"IF(AND(K1253=0,J1255=0),0,\nIF(AND(K1253<>0,J1255=0),K1253,\nIF(AND(K1254<>0,J1255<>0),(J1255-(J1255/J1279))+K1253,\nIF(J1279<1,0,(J1255-(J1255/J1279))))))","v":0},{"$f":"IF(AND(L1253=0,K1255=0),0,\nIF(AND(L1253<>0,K1255=0),L1253,\nIF(AND(L1254<>0,K1255<>0),(K1255-(K1255/K1279))+L1253,\nIF(K1279<1,0,(K1255-(K1255/K1279))))))","v":0},{"$f":"IF(AND(M1253=0,L1255=0),0,\nIF(AND(M1253<>0,L1255=0),M1253,\nIF(AND(M1254<>0,L1255<>0),(L1255-(L1255/L1279))+M1253,\nIF(L1279<1,0,(L1255-(L1255/L1279))))))","v":0},{"$f":"IF(AND(N1253=0,M1255=0),0,\nIF(AND(N1253<>0,M1255=0),N1253,\nIF(AND(N1254<>0,M1255<>0),(M1255-(M1255/M1279))+N1253,\nIF(M1279<1,0,(M1255-(M1255/M1279))))))","v":0},{"$f":"IF(AND(O1253=0,N1255=0),0,\nIF(AND(O1253<>0,N1255=0),O1253,\nIF(AND(O1254<>0,N1255<>0),(N1255-(N1255/N1279))+O1253,\nIF(N1279<1,0,(N1255-(N1255/N1279))))))","v":0},{"$f":"IF(AND(P1253=0,O1255=0),0,\nIF(AND(P1253<>0,O1255=0),P1253,\nIF(AND(P1254<>0,O1255<>0),(O1255-(O1255/O1279))+P1253,\nIF(O1279<1,0,(O1255-(O1255/O1279))))))","v":0},{"$f":"IF(AND(Q1253=0,P1255=0),0,\nIF(AND(Q1253<>0,P1255=0),Q1253,\nIF(AND(Q1254<>0,P1255<>0),(P1255-(P1255/P1279))+Q1253,\nIF(P1279<1,0,(P1255-(P1255/P1279))))))","v":0},{"$f":"IF(AND(R1253=0,Q1255=0),0,\nIF(AND(R1253<>0,Q1255=0),R1253,\nIF(AND(R1254<>0,Q1255<>0),(Q1255-(Q1255/Q1279))+R1253,\nIF(Q1279<1,0,(Q1255-(Q1255/Q1279))))))","v":0},{"$f":"IF(AND(S1253=0,R1255=0),0,\nIF(AND(S1253<>0,R1255=0),S1253,\nIF(AND(S1254<>0,R1255<>0),(R1255-(R1255/R1279))+S1253,\nIF(R1279<1,0,(R1255-(R1255/R1279))))))","v":0},{"$f":"IF(AND(T1253=0,S1255=0),0,\nIF(AND(T1253<>0,S1255=0),T1253,\nIF(AND(T1254<>0,S1255<>0),(S1255-(S1255/S1279))+T1253,\nIF(S1279<1,0,(S1255-(S1255/S1279))))))","v":0},{"$f":"IF(AND(U1253=0,T1255=0),0,\nIF(AND(U1253<>0,T1255=0),U1253,\nIF(AND(U1254<>0,T1255<>0),(T1255-(T1255/T1279))+U1253,\nIF(T1279<1,0,(T1255-(T1255/T1279))))))","v":0},{"$f":"IF(AND(V1253=0,U1255=0),0,\nIF(AND(V1253<>0,U1255=0),V1253,\nIF(AND(V1254<>0,U1255<>0),(U1255-(U1255/U1279))+V1253,\nIF(U1279<1,0,(U1255-(U1255/U1279))))))","v":0},{"$f":"IF(AND(W1253=0,V1255=0),0,\nIF(AND(W1253<>0,V1255=0),W1253,\nIF(AND(W1254<>0,V1255<>0),(V1255-(V1255/V1279))+W1253,\nIF(V1279<1,0,(V1255-(V1255/V1279))))))","v":0}]
[{"$f":"A1255+1","v":0},"Depreciated starting TAB",{"$f":"C1251","v":58.948547816163746},{"$f":"IF(C1280=\"n/a\",C1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,C1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,C1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":58.948547816163746},{"$f":"IF(D1280=\"n/a\",D1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,D1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,D1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":58.948547816163746},{"$f":"IF(E1280=\"n/a\",E1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,E1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,E1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":58.948547816163746},{"$f":"IF(F1280=\"n/a\",F1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,F1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,F1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":58.948547816163746},{"$f":"IF(G1280=\"n/a\",G1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,G1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,G1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":58.948547816163746},{"$f":"IF(H1280=\"n/a\",H1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,H1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,H1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":58.948547816163746},{"$f":"IF(I1280=\"n/a\",I1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,I1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,I1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":58.948547816163746},{"$f":"IF(J1280=\"n/a\",J1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,J1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,J1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":58.948547816163746},{"$f":"IF(K1280=\"n/a\",K1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,K1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,K1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":58.948547816163746},{"$f":"IF(L1280=\"n/a\",L1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,L1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,L1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":58.948547816163746},{"$f":"IF(M1280=\"n/a\",M1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,M1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,M1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":58.948547816163746},{"$f":"IF(N1280=\"n/a\",N1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,N1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,N1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":58.948547816163746},{"$f":"IF(O1280=\"n/a\",O1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,O1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,O1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":58.948547816163746},{"$f":"IF(P1280=\"n/a\",P1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,P1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,P1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":58.948547816163746},{"$f":"IF(Q1280=\"n/a\",Q1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,Q1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,Q1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":58.948547816163746},{"$f":"IF(R1280=\"n/a\",R1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,R1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,R1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":58.948547816163746},{"$f":"IF(S1280=\"n/a\",S1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,S1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,S1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":58.948547816163746},{"$f":"IF(T1280=\"n/a\",T1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,T1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,T1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":58.948547816163746},{"$f":"IF(U1280=\"n/a\",U1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,U1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,U1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":58.948547816163746},{"$f":"IF(V1280=\"n/a\",V1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,V1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,V1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":58.948547816163746}]
[{"$f":"A1256+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1257)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D1251","v":3.6139140946565647},{"$f":"IF(D1281=\"n/a\",D1257,IFERROR(IF((OFFSET($C1257,0,$A1257))<0,\nMIN(0,D1257-(OFFSET($C1257,0,$A1257)/(OFFSET($C1252,-$A1256,$A1257)))),\nMAX(0,D1257-(OFFSET($C1257,0,$A1257)/(OFFSET($C1252,-$A1256,$A1257))))),0))","v":3.469357530870302},3.3248009670840393,3.1802444032977766,3.0356878395115139,2.8911312757252512,2.7465747119389885,2.6020181481527258,2.4574615843664631,2.3129050205802004,2.1683484567939377,2.023791893007675,1.8792353292214123,1.7346787654351496,1.590122201648887,1.4455656378626243,1.3010090740763616,1.1564525102900989,1.0118959465038362,0.8673393827175736]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E1251","v":1.5147335698719866E-2},{"$f":"IF(E1282=\"n/a\",E1258,IFERROR(IF((OFFSET($C1258,0,$A1258))<0,\nMIN(0,E1258-(OFFSET($C1258,0,$A1258)/(OFFSET($C1253,-$A1257,$A1258)))),\nMAX(0,E1258-(OFFSET($C1258,0,$A1258)/(OFFSET($C1253,-$A1257,$A1258))))),0))","v":1.4541442270771072E-2},1.3935548842822278E-2,1.3329655414873484E-2,1.272376198692469E-2,1.2117868558975895E-2,1.1511975131027101E-2,1.0906081703078307E-2,1.0300188275129513E-2,9.6942948471807188E-3,9.0884014192319246E-3,8.4825079912831305E-3,7.8766145633343363E-3,7.2707211353855421E-3,6.664827707436748E-3,6.0589342794879538E-3,5.4530408515391596E-3,4.8471474235903655E-3,4.2412539956415713E-3]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F1251","v":-0.16823792607882573},{"$f":"IF(F1283=\"n/a\",F1259,IFERROR(IF((OFFSET($C1259,0,$A1259))<0,\nMIN(0,F1259-(OFFSET($C1259,0,$A1259)/(OFFSET($C1254,-$A1258,$A1259)))),\nMAX(0,F1259-(OFFSET($C1259,0,$A1259)/(OFFSET($C1254,-$A1258,$A1259))))),0))","v":-0.16150840903567271},-0.15477889199251968,-0.14804937494936665,-0.14131985790621363,-0.1345903408630606,-0.12786082381990757,-0.12113130677675454,-0.11440178973360152,-0.10767227269044849,-0.10094275564729546,-9.4213238604142435E-2,-8.7483721560989408E-2,-8.0754204517836381E-2,-7.4024687474683354E-2,-6.7295170431530327E-2,-6.05656533883773E-2,-5.3836136345224272E-2]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G1251","v":0},{"$f":"IF(G1284=\"n/a\",G1260,IFERROR(IF((OFFSET($C1260,0,$A1260))<0,\nMIN(0,G1260-(OFFSET($C1260,0,$A1260)/(OFFSET($C1255,-$A1259,$A1260)))),\nMAX(0,G1260-(OFFSET($C1260,0,$A1260)/(OFFSET($C1255,-$A1259,$A1260))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H1251","v":2.2209514073589594},{"$f":"IF(H1285=\"n/a\",H1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,H1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,H1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":2.1321133510646009},2.0432752947702424,1.9544372384758839,1.8655991821815254,1.7767611258871669,1.6879230695928085,1.59908501329845,1.5102469570040915,1.421408900709733,1.3325708444153745,1.2437327881210161,1.1548947318266576,1.0660566755322991,0.97721861923794073,0.88838056294358236]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I1251","v":0},{"$f":"IF(I1286=\"n/a\",I1262,IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,I1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1257,-$A1261,$A1262)))),\nMAX(0,I1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1257,-$A1261,$A1262))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1251","v":0},{"$f":"IF(J1287=\"n/a\",J1263,IFERROR(IF((OFFSET($C1263,0,$A1263))<0,\nMIN(0,J1263-(OFFSET($C1263,0,$A1263)/(OFFSET($C1258,-$A1262,$A1263)))),\nMAX(0,J1263-(OFFSET($C1263,0,$A1263)/(OFFSET($C1258,-$A1262,$A1263))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1251","v":0},{"$f":"IF(K1288=\"n/a\",K1264,IFERROR(IF((OFFSET($C1264,0,$A1264))<0,\nMIN(0,K1264-(OFFSET($C1264,0,$A1264)/(OFFSET($C1259,-$A1263,$A1264)))),\nMAX(0,K1264-(OFFSET($C1264,0,$A1264)/(OFFSET($C1259,-$A1263,$A1264))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1251","v":0},{"$f":"IF(L1289=\"n/a\",L1265,IFERROR(IF((OFFSET($C1265,0,$A1265))<0,\nMIN(0,L1265-(OFFSET($C1265,0,$A1265)/(OFFSET($C1260,-$A1264,$A1265)))),\nMAX(0,L1265-(OFFSET($C1265,0,$A1265)/(OFFSET($C1260,-$A1264,$A1265))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1251","v":0},{"$f":"IF(M1290=\"n/a\",M1266,IFERROR(IF((OFFSET($C1266,0,$A1266))<0,\nMIN(0,M1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1261,-$A1265,$A1266)))),\nMAX(0,M1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1261,-$A1265,$A1266))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1251","v":0},{"$f":"IF(N1291=\"n/a\",N1267,IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,N1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1262,-$A1266,$A1267)))),\nMAX(0,N1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1262,-$A1266,$A1267))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1251","v":0},{"$f":"IF(O1292=\"n/a\",O1268,IFERROR(IF((OFFSET($C1268,0,$A1268))<0,\nMIN(0,O1268-(OFFSET($C1268,0,$A1268)/(OFFSET($C1263,-$A1267,$A1268)))),\nMAX(0,O1268-(OFFSET($C1268,0,$A1268)/(OFFSET($C1263,-$A1267,$A1268))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1251","v":0},{"$f":"IF(P1293=\"n/a\",P1269,IFERROR(IF((OFFSET($C1269,0,$A1269))<0,\nMIN(0,P1269-(OFFSET($C1269,0,$A1269)/(OFFSET($C1264,-$A1268,$A1269)))),\nMAX(0,P1269-(OFFSET($C1269,0,$A1269)/(OFFSET($C1264,-$A1268,$A1269))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1251","v":0},{"$f":"IF(Q1294=\"n/a\",Q1270,IFERROR(IF((OFFSET($C1270,0,$A1270))<0,\nMIN(0,Q1270-(OFFSET($C1270,0,$A1270)/(OFFSET($C1265,-$A1269,$A1270)))),\nMAX(0,Q1270-(OFFSET($C1270,0,$A1270)/(OFFSET($C1265,-$A1269,$A1270))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1251","v":0},{"$f":"IF(R1295=\"n/a\",R1271,IFERROR(IF((OFFSET($C1271,0,$A1271))<0,\nMIN(0,R1271-(OFFSET($C1271,0,$A1271)/(OFFSET($C1266,-$A1270,$A1271)))),\nMAX(0,R1271-(OFFSET($C1271,0,$A1271)/(OFFSET($C1266,-$A1270,$A1271))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1251","v":0},{"$f":"IF(S1296=\"n/a\",S1272,IFERROR(IF((OFFSET($C1272,0,$A1272))<0,\nMIN(0,S1272-(OFFSET($C1272,0,$A1272)/(OFFSET($C1267,-$A1271,$A1272)))),\nMAX(0,S1272-(OFFSET($C1272,0,$A1272)/(OFFSET($C1267,-$A1271,$A1272))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1251","v":0},{"$f":"IF(T1297=\"n/a\",T1273,IFERROR(IF((OFFSET($C1273,0,$A1273))<0,\nMIN(0,T1273-(OFFSET($C1273,0,$A1273)/(OFFSET($C1268,-$A1272,$A1273)))),\nMAX(0,T1273-(OFFSET($C1273,0,$A1273)/(OFFSET($C1268,-$A1272,$A1273))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1251","v":0},{"$f":"IF(U1298=\"n/a\",U1274,IFERROR(IF((OFFSET($C1274,0,$A1274))<0,\nMIN(0,U1274-(OFFSET($C1274,0,$A1274)/(OFFSET($C1269,-$A1273,$A1274)))),\nMAX(0,U1274-(OFFSET($C1274,0,$A1274)/(OFFSET($C1269,-$A1273,$A1274))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1251","v":0},{"$f":"IF(V1299=\"n/a\",V1275,IFERROR(IF((OFFSET($C1275,0,$A1275))<0,\nMIN(0,V1275-(OFFSET($C1275,0,$A1275)/(OFFSET($C1270,-$A1274,$A1275)))),\nMAX(0,V1275-(OFFSET($C1275,0,$A1275)/(OFFSET($C1270,-$A1274,$A1275))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1251","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1279<1,D1253=0),0,\nIF(D1253=0,C1279-1,\nIF(C1279<1,D1254,\n(((C1279-1)*(C1255-(C1255/(C1279))))+(D1253*D1254))/(D1255))))","v":0},{"$f":"IF(AND(D1279<1,E1253=0),0,\nIF(E1253=0,D1279-1,\nIF(D1279<1,E1254,\n(((D1279-1)*(D1255-(D1255/(D1279))))+(E1253*E1254))/(E1255))))","v":0},{"$f":"IF(AND(E1279<1,F1253=0),0,\nIF(F1253=0,E1279-1,\nIF(E1279<1,F1254,\n(((E1279-1)*(E1255-(E1255/(E1279))))+(F1253*F1254))/(F1255))))","v":0},{"$f":"IF(AND(F1279<1,G1253=0),0,\nIF(G1253=0,F1279-1,\nIF(F1279<1,G1254,\n(((F1279-1)*(F1255-(F1255/(F1279))))+(G1253*G1254))/(G1255))))","v":0},{"$f":"IF(AND(G1279<1,H1253=0),0,\nIF(H1253=0,G1279-1,\nIF(G1279<1,H1254,\n(((G1279-1)*(G1255-(G1255/(G1279))))+(H1253*H1254))/(H1255))))","v":0},{"$f":"IF(AND(H1279<1,I1253=0),0,\nIF(I1253=0,H1279-1,\nIF(H1279<1,I1254,\n(((H1279-1)*(H1255-(H1255/(H1279))))+(I1253*I1254))/(I1255))))","v":0},{"$f":"IF(AND(I1279<1,J1253=0),0,\nIF(J1253=0,I1279-1,\nIF(I1279<1,J1254,\n(((I1279-1)*(I1255-(I1255/(I1279))))+(J1253*J1254))/(J1255))))","v":0},{"$f":"IF(AND(J1279<1,K1253=0),0,\nIF(K1253=0,J1279-1,\nIF(J1279<1,K1254,\n(((J1279-1)*(J1255-(J1255/(J1279))))+(K1253*K1254))/(K1255))))","v":0},{"$f":"IF(AND(K1279<1,L1253=0),0,\nIF(L1253=0,K1279-1,\nIF(K1279<1,L1254,\n(((K1279-1)*(K1255-(K1255/(K1279))))+(L1253*L1254))/(L1255))))","v":0},{"$f":"IF(AND(L1279<1,M1253=0),0,\nIF(M1253=0,L1279-1,\nIF(L1279<1,M1254,\n(((L1279-1)*(L1255-(L1255/(L1279))))+(M1253*M1254))/(M1255))))","v":0},{"$f":"IF(AND(M1279<1,N1253=0),0,\nIF(N1253=0,M1279-1,\nIF(M1279<1,N1254,\n(((M1279-1)*(M1255-(M1255/(M1279))))+(N1253*N1254))/(N1255))))","v":0},{"$f":"IF(AND(N1279<1,O1253=0),0,\nIF(O1253=0,N1279-1,\nIF(N1279<1,O1254,\n(((N1279-1)*(N1255-(N1255/(N1279))))+(O1253*O1254))/(O1255))))","v":0},{"$f":"IF(AND(O1279<1,P1253=0),0,\nIF(P1253=0,O1279-1,\nIF(O1279<1,P1254,\n(((O1279-1)*(O1255-(O1255/(O1279))))+(P1253*P1254))/(P1255))))","v":0},{"$f":"IF(AND(P1279<1,Q1253=0),0,\nIF(Q1253=0,P1279-1,\nIF(P1279<1,Q1254,\n(((P1279-1)*(P1255-(P1255/(P1279))))+(Q1253*Q1254))/(Q1255))))","v":0},{"$f":"IF(AND(Q1279<1,R1253=0),0,\nIF(R1253=0,Q1279-1,\nIF(Q1279<1,R1254,\n(((Q1279-1)*(Q1255-(Q1255/(Q1279))))+(R1253*R1254))/(R1255))))","v":0},{"$f":"IF(AND(R1279<1,S1253=0),0,\nIF(S1253=0,R1279-1,\nIF(R1279<1,S1254,\n(((R1279-1)*(R1255-(R1255/(R1279))))+(S1253*S1254))/(S1255))))","v":0},{"$f":"IF(AND(S1279<1,T1253=0),0,\nIF(T1253=0,S1279-1,\nIF(S1279<1,T1254,\n(((S1279-1)*(S1255-(S1255/(S1279))))+(T1253*T1254))/(T1255))))","v":0},{"$f":"IF(AND(T1279<1,U1253=0),0,\nIF(U1253=0,T1279-1,\nIF(T1279<1,U1254,\n(((T1279-1)*(T1255-(T1255/(T1279))))+(U1253*U1254))/(U1255))))","v":0},{"$f":"IF(AND(U1279<1,V1253=0),0,\nIF(V1253=0,U1279-1,\nIF(U1279<1,V1254,\n(((U1279-1)*(U1255-(U1255/(U1279))))+(V1253*V1254))/(V1255))))","v":0},{"$f":"IF(AND(V1279<1,W1253=0),0,\nIF(W1253=0,V1279-1,\nIF(V1279<1,W1254,\n(((V1279-1)*(V1255-(V1255/(V1279))))+(W1253*W1254))/(W1255))))","v":0}]
[null,"RL Start TAB",{"$f":"C1252","v":"n/a"},{"$f":"IF(C1280=\"n/a\",\"n/a\",MAX(0,C1280-1))","v":"n/a"},{"$f":"IF(D1280=\"n/a\",\"n/a\",MAX(0,D1280-1))","v":"n/a"},{"$f":"IF(E1280=\"n/a\",\"n/a\",MAX(0,E1280-1))","v":"n/a"},{"$f":"IF(F1280=\"n/a\",\"n/a\",MAX(0,F1280-1))","v":"n/a"},{"$f":"IF(G1280=\"n/a\",\"n/a\",MAX(0,G1280-1))","v":"n/a"},{"$f":"IF(H1280=\"n/a\",\"n/a\",MAX(0,H1280-1))","v":"n/a"},{"$f":"IF(I1280=\"n/a\",\"n/a\",MAX(0,I1280-1))","v":"n/a"},{"$f":"IF(J1280=\"n/a\",\"n/a\",MAX(0,J1280-1))","v":"n/a"},{"$f":"IF(K1280=\"n/a\",\"n/a\",MAX(0,K1280-1))","v":"n/a"},{"$f":"IF(L1280=\"n/a\",\"n/a\",MAX(0,L1280-1))","v":"n/a"},{"$f":"IF(M1280=\"n/a\",\"n/a\",MAX(0,M1280-1))","v":"n/a"},{"$f":"IF(N1280=\"n/a\",\"n/a\",MAX(0,N1280-1))","v":"n/a"},{"$f":"IF(O1280=\"n/a\",\"n/a\",MAX(0,O1280-1))","v":"n/a"},{"$f":"IF(P1280=\"n/a\",\"n/a\",MAX(0,P1280-1))","v":"n/a"},{"$f":"IF(Q1280=\"n/a\",\"n/a\",MAX(0,Q1280-1))","v":"n/a"},{"$f":"IF(R1280=\"n/a\",\"n/a\",MAX(0,R1280-1))","v":"n/a"},{"$f":"IF(S1280=\"n/a\",\"n/a\",MAX(0,S1280-1))","v":"n/a"},{"$f":"IF(T1280=\"n/a\",\"n/a\",MAX(0,T1280-1))","v":"n/a"},{"$f":"IF(U1280=\"n/a\",\"n/a\",MAX(0,U1280-1))","v":"n/a"},{"$f":"IF(V1280=\"n/a\",\"n/a\",MAX(0,V1280-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1257)","v":"RL Capex 2020-21"},null,{"$f":"D1252","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[null,"RL Capex 2021-22",null,null,{"$f":"E1252","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1252","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1252","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1252","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1252","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1252","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1252","v":25},24,23,22,21,20,19,18,17,16,15,14,13]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1252","v":25},24,23,22,21,20,19,18,17,16,15,14]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1252","v":25},24,23,22,21,20,19,18,17,16,15]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1252","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1252","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1252","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1252","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1252","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1252","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1252","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1252","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1252","v":0},{"$f":"IF(V1299=\"n/a\",\"n/a\",MAX(0,V1299-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1252","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1252<>\"n/a\",C1252<>\"n/a\"),IF(SUM(C1255:C1277)=0,0,IF((SUMPRODUCT(C1255:C1277,C1279:C1301)/SUM(C1255:C1277))<0,1,(SUMPRODUCT(C1255:C1277,C1279:C1301)/SUM(C1255:C1277)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1252<>\"n/a\",D1252<>\"n/a\"),IF(SUM(D1255:D1277)=0,0,IF((SUMPRODUCT(D1255:D1277,D1279:D1301)/SUM(D1255:D1277))<0,1,(SUMPRODUCT(D1255:D1277,D1279:D1301)/SUM(D1255:D1277)))),\"n/a\"))","v":1.4441223955540705},{"$f":"(IF(OR($C1252<>\"n/a\",E1252<>\"n/a\"),IF(SUM(E1255:E1277)=0,0,IF((SUMPRODUCT(E1255:E1277,E1279:E1301)/SUM(E1255:E1277))<0,1,(SUMPRODUCT(E1255:E1277,E1279:E1301)/SUM(E1255:E1277)))),\"n/a\"))","v":1.3397272844947501},1.168929091158414,1.071448631788638,1.8107992392087289,1.6605470815796004,1.5163670975206396,1.378324606708152,1.2464858690669933,1.1209181017497616,1.0016894964852598,0.88886923730562828,0.78252751866183723,0.68273556393748347,0.58956564437116499,0.50309109839797461,0.42338635142099845,0.35052693602400237,0.28458951263684179,0.22565189066546584]
[]
["Asset Class 25",{"$f":"VLOOKUP($A1304,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Communications"}]
[{"$f":"VALUE(REPLACE(A1304,1,12,\"\"))","v":25},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1305,0),\"enter input\")","v":61.724710615780012},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1305,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1305,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":2.0709507886202223},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1305,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1305,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0.80733643439755642},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1305,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1305,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0.13970739030738935},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1305,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1305,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0.29382200000000003},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1305,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1305,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1305,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1305,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1305,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1305,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1305,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1305,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1305,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1305,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1305,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1305,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1305,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1305,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1305,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1305,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1305,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1305,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1305,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1305,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1305,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1305,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1305,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1305,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1305,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1305,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1305,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1305,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1305,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1305,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1305,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1305,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A1305,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1305,1,1))))","v":10},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1305,1,1))))","v":10},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1305,1,1))))","v":10},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1305,1,1))))","v":10},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1305,1,1))))","v":10},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1305,1,1))))","v":10},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1305,1,1))))","v":10},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1305,1,1))))","v":10},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1305,1,1))))","v":10},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1305,1,1))))","v":10},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1305,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1305,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1305,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1305,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1305,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1305,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1305,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1305,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1305,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1305,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1305,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1305,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1307=0,C1309=0),0,\nIF(AND(D1307<>0,C1309=0),D1307,\nIF(AND(D1308<>0,C1309<>0),(C1309-(C1309/C1333))+D1307,\nIF(C1333<1,0,(C1309-(C1309/C1333))))))","v":0},{"$f":"IF(AND(E1307=0,D1309=0),0,\nIF(AND(E1307<>0,D1309=0),E1307,\nIF(AND(E1308<>0,D1309<>0),(D1309-(D1309/D1333))+E1307,\nIF(D1333<1,0,(D1309-(D1309/D1333))))))","v":0},{"$f":"IF(AND(F1307=0,E1309=0),0,\nIF(AND(F1307<>0,E1309=0),F1307,\nIF(AND(F1308<>0,E1309<>0),(E1309-(E1309/E1333))+F1307,\nIF(E1333<1,0,(E1309-(E1309/E1333))))))","v":0},{"$f":"IF(AND(G1307=0,F1309=0),0,\nIF(AND(G1307<>0,F1309=0),G1307,\nIF(AND(G1308<>0,F1309<>0),(F1309-(F1309/F1333))+G1307,\nIF(F1333<1,0,(F1309-(F1309/F1333))))))","v":0},{"$f":"IF(AND(H1307=0,G1309=0),0,\nIF(AND(H1307<>0,G1309=0),H1307,\nIF(AND(H1308<>0,G1309<>0),(G1309-(G1309/G1333))+H1307,\nIF(G1333<1,0,(G1309-(G1309/G1333))))))","v":0},{"$f":"IF(AND(I1307=0,H1309=0),0,\nIF(AND(I1307<>0,H1309=0),I1307,\nIF(AND(I1308<>0,H1309<>0),(H1309-(H1309/H1333))+I1307,\nIF(H1333<1,0,(H1309-(H1309/H1333))))))","v":0},{"$f":"IF(AND(J1307=0,I1309=0),0,\nIF(AND(J1307<>0,I1309=0),J1307,\nIF(AND(J1308<>0,I1309<>0),(I1309-(I1309/I1333))+J1307,\nIF(I1333<1,0,(I1309-(I1309/I1333))))))","v":0},{"$f":"IF(AND(K1307=0,J1309=0),0,\nIF(AND(K1307<>0,J1309=0),K1307,\nIF(AND(K1308<>0,J1309<>0),(J1309-(J1309/J1333))+K1307,\nIF(J1333<1,0,(J1309-(J1309/J1333))))))","v":0},{"$f":"IF(AND(L1307=0,K1309=0),0,\nIF(AND(L1307<>0,K1309=0),L1307,\nIF(AND(L1308<>0,K1309<>0),(K1309-(K1309/K1333))+L1307,\nIF(K1333<1,0,(K1309-(K1309/K1333))))))","v":0},{"$f":"IF(AND(M1307=0,L1309=0),0,\nIF(AND(M1307<>0,L1309=0),M1307,\nIF(AND(M1308<>0,L1309<>0),(L1309-(L1309/L1333))+M1307,\nIF(L1333<1,0,(L1309-(L1309/L1333))))))","v":0},{"$f":"IF(AND(N1307=0,M1309=0),0,\nIF(AND(N1307<>0,M1309=0),N1307,\nIF(AND(N1308<>0,M1309<>0),(M1309-(M1309/M1333))+N1307,\nIF(M1333<1,0,(M1309-(M1309/M1333))))))","v":0},{"$f":"IF(AND(O1307=0,N1309=0),0,\nIF(AND(O1307<>0,N1309=0),O1307,\nIF(AND(O1308<>0,N1309<>0),(N1309-(N1309/N1333))+O1307,\nIF(N1333<1,0,(N1309-(N1309/N1333))))))","v":0},{"$f":"IF(AND(P1307=0,O1309=0),0,\nIF(AND(P1307<>0,O1309=0),P1307,\nIF(AND(P1308<>0,O1309<>0),(O1309-(O1309/O1333))+P1307,\nIF(O1333<1,0,(O1309-(O1309/O1333))))))","v":0},{"$f":"IF(AND(Q1307=0,P1309=0),0,\nIF(AND(Q1307<>0,P1309=0),Q1307,\nIF(AND(Q1308<>0,P1309<>0),(P1309-(P1309/P1333))+Q1307,\nIF(P1333<1,0,(P1309-(P1309/P1333))))))","v":0},{"$f":"IF(AND(R1307=0,Q1309=0),0,\nIF(AND(R1307<>0,Q1309=0),R1307,\nIF(AND(R1308<>0,Q1309<>0),(Q1309-(Q1309/Q1333))+R1307,\nIF(Q1333<1,0,(Q1309-(Q1309/Q1333))))))","v":0},{"$f":"IF(AND(S1307=0,R1309=0),0,\nIF(AND(S1307<>0,R1309=0),S1307,\nIF(AND(S1308<>0,R1309<>0),(R1309-(R1309/R1333))+S1307,\nIF(R1333<1,0,(R1309-(R1309/R1333))))))","v":0},{"$f":"IF(AND(T1307=0,S1309=0),0,\nIF(AND(T1307<>0,S1309=0),T1307,\nIF(AND(T1308<>0,S1309<>0),(S1309-(S1309/S1333))+T1307,\nIF(S1333<1,0,(S1309-(S1309/S1333))))))","v":0},{"$f":"IF(AND(U1307=0,T1309=0),0,\nIF(AND(U1307<>0,T1309=0),U1307,\nIF(AND(U1308<>0,T1309<>0),(T1309-(T1309/T1333))+U1307,\nIF(T1333<1,0,(T1309-(T1309/T1333))))))","v":0},{"$f":"IF(AND(V1307=0,U1309=0),0,\nIF(AND(V1307<>0,U1309=0),V1307,\nIF(AND(V1308<>0,U1309<>0),(U1309-(U1309/U1333))+V1307,\nIF(U1333<1,0,(U1309-(U1309/U1333))))))","v":0},{"$f":"IF(AND(W1307=0,V1309=0),0,\nIF(AND(W1307<>0,V1309=0),W1307,\nIF(AND(W1308<>0,V1309<>0),(V1309-(V1309/V1333))+W1307,\nIF(V1333<1,0,(V1309-(V1309/V1333))))))","v":0}]
[{"$f":"A1309+1","v":0},"Depreciated starting TAB",{"$f":"C1305","v":61.724710615780012},{"$f":"IF(C1334=\"n/a\",C1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,C1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,C1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":61.724710615780012},{"$f":"IF(D1334=\"n/a\",D1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,D1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,D1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":61.724710615780012},{"$f":"IF(E1334=\"n/a\",E1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,E1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,E1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":61.724710615780012},{"$f":"IF(F1334=\"n/a\",F1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,F1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,F1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":61.724710615780012},{"$f":"IF(G1334=\"n/a\",G1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,G1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,G1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":61.724710615780012},{"$f":"IF(H1334=\"n/a\",H1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,H1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,H1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":61.724710615780012},{"$f":"IF(I1334=\"n/a\",I1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,I1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,I1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":61.724710615780012},{"$f":"IF(J1334=\"n/a\",J1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,J1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,J1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":61.724710615780012},{"$f":"IF(K1334=\"n/a\",K1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,K1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,K1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":61.724710615780012},{"$f":"IF(L1334=\"n/a\",L1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,L1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,L1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":61.724710615780012},{"$f":"IF(M1334=\"n/a\",M1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,M1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,M1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":61.724710615780012},{"$f":"IF(N1334=\"n/a\",N1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,N1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,N1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":61.724710615780012},{"$f":"IF(O1334=\"n/a\",O1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,O1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,O1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":61.724710615780012},{"$f":"IF(P1334=\"n/a\",P1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,P1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,P1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":61.724710615780012},{"$f":"IF(Q1334=\"n/a\",Q1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,Q1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,Q1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":61.724710615780012},{"$f":"IF(R1334=\"n/a\",R1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,R1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,R1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":61.724710615780012},{"$f":"IF(S1334=\"n/a\",S1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,S1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,S1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":61.724710615780012},{"$f":"IF(T1334=\"n/a\",T1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,T1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,T1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":61.724710615780012},{"$f":"IF(U1334=\"n/a\",U1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,U1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,U1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":61.724710615780012},{"$f":"IF(V1334=\"n/a\",V1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,V1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,V1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":61.724710615780012}]
[{"$f":"A1310+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1311)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D1305","v":2.0709507886202223},{"$f":"IF(D1335=\"n/a\",D1311,IFERROR(IF((OFFSET($C1311,0,$A1311))<0,\nMIN(0,D1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1306,-$A1310,$A1311)))),\nMAX(0,D1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1306,-$A1310,$A1311))))),0))","v":1.8638557097582},1.6567606308961778,1.4496655520341555,1.2425704731721332,1.0354753943101109,0.82838031544808866,0.62128523658606638,0.41419015772404416,0.20709507886202194,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E1305","v":0.80733643439755642},{"$f":"IF(E1336=\"n/a\",E1312,IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,E1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1307,-$A1311,$A1312)))),\nMAX(0,E1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1307,-$A1311,$A1312))))),0))","v":0.72660279095780078},0.64586914751804514,0.5651355040782895,0.48440186063853385,0.40366821719877821,0.32293457375902257,0.24220093031926693,0.16146728687951128,8.0733643439755642E-2,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F1305","v":0.13970739030738935},{"$f":"IF(F1337=\"n/a\",F1313,IFERROR(IF((OFFSET($C1313,0,$A1313))<0,\nMIN(0,F1313-(OFFSET($C1313,0,$A1313)/(OFFSET($C1308,-$A1312,$A1313)))),\nMAX(0,F1313-(OFFSET($C1313,0,$A1313)/(OFFSET($C1308,-$A1312,$A1313))))),0))","v":0.1257366512766504},0.11176591224591147,9.7795173215172532E-2,8.3824434184433597E-2,6.9853695153694662E-2,5.5882956122955726E-2,4.1912217092216791E-2,2.7941478061477856E-2,1.3970739030738921E-2,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G1305","v":0.29382200000000003},{"$f":"IF(G1338=\"n/a\",G1314,IFERROR(IF((OFFSET($C1314,0,$A1314))<0,\nMIN(0,G1314-(OFFSET($C1314,0,$A1314)/(OFFSET($C1309,-$A1313,$A1314)))),\nMAX(0,G1314-(OFFSET($C1314,0,$A1314)/(OFFSET($C1309,-$A1313,$A1314))))),0))","v":0.2644398},0.23505760000000001,0.20567540000000001,0.17629320000000001,0.14691100000000001,0.11752880000000002,8.8146600000000019E-2,5.8764400000000015E-2,2.9382200000000011E-2,6.9388939039072284E-18,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H1305","v":0},{"$f":"IF(H1339=\"n/a\",H1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,H1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,H1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I1305","v":0},{"$f":"IF(I1340=\"n/a\",I1316,IFERROR(IF((OFFSET($C1316,0,$A1316))<0,\nMIN(0,I1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1311,-$A1315,$A1316)))),\nMAX(0,I1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1311,-$A1315,$A1316))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1305","v":0},{"$f":"IF(J1341=\"n/a\",J1317,IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,J1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1312,-$A1316,$A1317)))),\nMAX(0,J1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1312,-$A1316,$A1317))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1305","v":0},{"$f":"IF(K1342=\"n/a\",K1318,IFERROR(IF((OFFSET($C1318,0,$A1318))<0,\nMIN(0,K1318-(OFFSET($C1318,0,$A1318)/(OFFSET($C1313,-$A1317,$A1318)))),\nMAX(0,K1318-(OFFSET($C1318,0,$A1318)/(OFFSET($C1313,-$A1317,$A1318))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1305","v":0},{"$f":"IF(L1343=\"n/a\",L1319,IFERROR(IF((OFFSET($C1319,0,$A1319))<0,\nMIN(0,L1319-(OFFSET($C1319,0,$A1319)/(OFFSET($C1314,-$A1318,$A1319)))),\nMAX(0,L1319-(OFFSET($C1319,0,$A1319)/(OFFSET($C1314,-$A1318,$A1319))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1305","v":0},{"$f":"IF(M1344=\"n/a\",M1320,IFERROR(IF((OFFSET($C1320,0,$A1320))<0,\nMIN(0,M1320-(OFFSET($C1320,0,$A1320)/(OFFSET($C1315,-$A1319,$A1320)))),\nMAX(0,M1320-(OFFSET($C1320,0,$A1320)/(OFFSET($C1315,-$A1319,$A1320))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1305","v":0},{"$f":"IF(N1345=\"n/a\",N1321,IFERROR(IF((OFFSET($C1321,0,$A1321))<0,\nMIN(0,N1321-(OFFSET($C1321,0,$A1321)/(OFFSET($C1316,-$A1320,$A1321)))),\nMAX(0,N1321-(OFFSET($C1321,0,$A1321)/(OFFSET($C1316,-$A1320,$A1321))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1305","v":0},{"$f":"IF(O1346=\"n/a\",O1322,IFERROR(IF((OFFSET($C1322,0,$A1322))<0,\nMIN(0,O1322-(OFFSET($C1322,0,$A1322)/(OFFSET($C1317,-$A1321,$A1322)))),\nMAX(0,O1322-(OFFSET($C1322,0,$A1322)/(OFFSET($C1317,-$A1321,$A1322))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1305","v":0},{"$f":"IF(P1347=\"n/a\",P1323,IFERROR(IF((OFFSET($C1323,0,$A1323))<0,\nMIN(0,P1323-(OFFSET($C1323,0,$A1323)/(OFFSET($C1318,-$A1322,$A1323)))),\nMAX(0,P1323-(OFFSET($C1323,0,$A1323)/(OFFSET($C1318,-$A1322,$A1323))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1305","v":0},{"$f":"IF(Q1348=\"n/a\",Q1324,IFERROR(IF((OFFSET($C1324,0,$A1324))<0,\nMIN(0,Q1324-(OFFSET($C1324,0,$A1324)/(OFFSET($C1319,-$A1323,$A1324)))),\nMAX(0,Q1324-(OFFSET($C1324,0,$A1324)/(OFFSET($C1319,-$A1323,$A1324))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1305","v":0},{"$f":"IF(R1349=\"n/a\",R1325,IFERROR(IF((OFFSET($C1325,0,$A1325))<0,\nMIN(0,R1325-(OFFSET($C1325,0,$A1325)/(OFFSET($C1320,-$A1324,$A1325)))),\nMAX(0,R1325-(OFFSET($C1325,0,$A1325)/(OFFSET($C1320,-$A1324,$A1325))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1305","v":0},{"$f":"IF(S1350=\"n/a\",S1326,IFERROR(IF((OFFSET($C1326,0,$A1326))<0,\nMIN(0,S1326-(OFFSET($C1326,0,$A1326)/(OFFSET($C1321,-$A1325,$A1326)))),\nMAX(0,S1326-(OFFSET($C1326,0,$A1326)/(OFFSET($C1321,-$A1325,$A1326))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1305","v":0},{"$f":"IF(T1351=\"n/a\",T1327,IFERROR(IF((OFFSET($C1327,0,$A1327))<0,\nMIN(0,T1327-(OFFSET($C1327,0,$A1327)/(OFFSET($C1322,-$A1326,$A1327)))),\nMAX(0,T1327-(OFFSET($C1327,0,$A1327)/(OFFSET($C1322,-$A1326,$A1327))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1305","v":0},{"$f":"IF(U1352=\"n/a\",U1328,IFERROR(IF((OFFSET($C1328,0,$A1328))<0,\nMIN(0,U1328-(OFFSET($C1328,0,$A1328)/(OFFSET($C1323,-$A1327,$A1328)))),\nMAX(0,U1328-(OFFSET($C1328,0,$A1328)/(OFFSET($C1323,-$A1327,$A1328))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1305","v":0},{"$f":"IF(V1353=\"n/a\",V1329,IFERROR(IF((OFFSET($C1329,0,$A1329))<0,\nMIN(0,V1329-(OFFSET($C1329,0,$A1329)/(OFFSET($C1324,-$A1328,$A1329)))),\nMAX(0,V1329-(OFFSET($C1329,0,$A1329)/(OFFSET($C1324,-$A1328,$A1329))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1305","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1333<1,D1307=0),0,\nIF(D1307=0,C1333-1,\nIF(C1333<1,D1308,\n(((C1333-1)*(C1309-(C1309/(C1333))))+(D1307*D1308))/(D1309))))","v":0},{"$f":"IF(AND(D1333<1,E1307=0),0,\nIF(E1307=0,D1333-1,\nIF(D1333<1,E1308,\n(((D1333-1)*(D1309-(D1309/(D1333))))+(E1307*E1308))/(E1309))))","v":0},{"$f":"IF(AND(E1333<1,F1307=0),0,\nIF(F1307=0,E1333-1,\nIF(E1333<1,F1308,\n(((E1333-1)*(E1309-(E1309/(E1333))))+(F1307*F1308))/(F1309))))","v":0},{"$f":"IF(AND(F1333<1,G1307=0),0,\nIF(G1307=0,F1333-1,\nIF(F1333<1,G1308,\n(((F1333-1)*(F1309-(F1309/(F1333))))+(G1307*G1308))/(G1309))))","v":0},{"$f":"IF(AND(G1333<1,H1307=0),0,\nIF(H1307=0,G1333-1,\nIF(G1333<1,H1308,\n(((G1333-1)*(G1309-(G1309/(G1333))))+(H1307*H1308))/(H1309))))","v":0},{"$f":"IF(AND(H1333<1,I1307=0),0,\nIF(I1307=0,H1333-1,\nIF(H1333<1,I1308,\n(((H1333-1)*(H1309-(H1309/(H1333))))+(I1307*I1308))/(I1309))))","v":0},{"$f":"IF(AND(I1333<1,J1307=0),0,\nIF(J1307=0,I1333-1,\nIF(I1333<1,J1308,\n(((I1333-1)*(I1309-(I1309/(I1333))))+(J1307*J1308))/(J1309))))","v":0},{"$f":"IF(AND(J1333<1,K1307=0),0,\nIF(K1307=0,J1333-1,\nIF(J1333<1,K1308,\n(((J1333-1)*(J1309-(J1309/(J1333))))+(K1307*K1308))/(K1309))))","v":0},{"$f":"IF(AND(K1333<1,L1307=0),0,\nIF(L1307=0,K1333-1,\nIF(K1333<1,L1308,\n(((K1333-1)*(K1309-(K1309/(K1333))))+(L1307*L1308))/(L1309))))","v":0},{"$f":"IF(AND(L1333<1,M1307=0),0,\nIF(M1307=0,L1333-1,\nIF(L1333<1,M1308,\n(((L1333-1)*(L1309-(L1309/(L1333))))+(M1307*M1308))/(M1309))))","v":0},{"$f":"IF(AND(M1333<1,N1307=0),0,\nIF(N1307=0,M1333-1,\nIF(M1333<1,N1308,\n(((M1333-1)*(M1309-(M1309/(M1333))))+(N1307*N1308))/(N1309))))","v":0},{"$f":"IF(AND(N1333<1,O1307=0),0,\nIF(O1307=0,N1333-1,\nIF(N1333<1,O1308,\n(((N1333-1)*(N1309-(N1309/(N1333))))+(O1307*O1308))/(O1309))))","v":0},{"$f":"IF(AND(O1333<1,P1307=0),0,\nIF(P1307=0,O1333-1,\nIF(O1333<1,P1308,\n(((O1333-1)*(O1309-(O1309/(O1333))))+(P1307*P1308))/(P1309))))","v":0},{"$f":"IF(AND(P1333<1,Q1307=0),0,\nIF(Q1307=0,P1333-1,\nIF(P1333<1,Q1308,\n(((P1333-1)*(P1309-(P1309/(P1333))))+(Q1307*Q1308))/(Q1309))))","v":0},{"$f":"IF(AND(Q1333<1,R1307=0),0,\nIF(R1307=0,Q1333-1,\nIF(Q1333<1,R1308,\n(((Q1333-1)*(Q1309-(Q1309/(Q1333))))+(R1307*R1308))/(R1309))))","v":0},{"$f":"IF(AND(R1333<1,S1307=0),0,\nIF(S1307=0,R1333-1,\nIF(R1333<1,S1308,\n(((R1333-1)*(R1309-(R1309/(R1333))))+(S1307*S1308))/(S1309))))","v":0},{"$f":"IF(AND(S1333<1,T1307=0),0,\nIF(T1307=0,S1333-1,\nIF(S1333<1,T1308,\n(((S1333-1)*(S1309-(S1309/(S1333))))+(T1307*T1308))/(T1309))))","v":0},{"$f":"IF(AND(T1333<1,U1307=0),0,\nIF(U1307=0,T1333-1,\nIF(T1333<1,U1308,\n(((T1333-1)*(T1309-(T1309/(T1333))))+(U1307*U1308))/(U1309))))","v":0},{"$f":"IF(AND(U1333<1,V1307=0),0,\nIF(V1307=0,U1333-1,\nIF(U1333<1,V1308,\n(((U1333-1)*(U1309-(U1309/(U1333))))+(V1307*V1308))/(V1309))))","v":0},{"$f":"IF(AND(V1333<1,W1307=0),0,\nIF(W1307=0,V1333-1,\nIF(V1333<1,W1308,\n(((V1333-1)*(V1309-(V1309/(V1333))))+(W1307*W1308))/(W1309))))","v":0}]
[null,"RL Start TAB",{"$f":"C1306","v":"n/a"},{"$f":"IF(C1334=\"n/a\",\"n/a\",MAX(0,C1334-1))","v":"n/a"},{"$f":"IF(D1334=\"n/a\",\"n/a\",MAX(0,D1334-1))","v":"n/a"},{"$f":"IF(E1334=\"n/a\",\"n/a\",MAX(0,E1334-1))","v":"n/a"},{"$f":"IF(F1334=\"n/a\",\"n/a\",MAX(0,F1334-1))","v":"n/a"},{"$f":"IF(G1334=\"n/a\",\"n/a\",MAX(0,G1334-1))","v":"n/a"},{"$f":"IF(H1334=\"n/a\",\"n/a\",MAX(0,H1334-1))","v":"n/a"},{"$f":"IF(I1334=\"n/a\",\"n/a\",MAX(0,I1334-1))","v":"n/a"},{"$f":"IF(J1334=\"n/a\",\"n/a\",MAX(0,J1334-1))","v":"n/a"},{"$f":"IF(K1334=\"n/a\",\"n/a\",MAX(0,K1334-1))","v":"n/a"},{"$f":"IF(L1334=\"n/a\",\"n/a\",MAX(0,L1334-1))","v":"n/a"},{"$f":"IF(M1334=\"n/a\",\"n/a\",MAX(0,M1334-1))","v":"n/a"},{"$f":"IF(N1334=\"n/a\",\"n/a\",MAX(0,N1334-1))","v":"n/a"},{"$f":"IF(O1334=\"n/a\",\"n/a\",MAX(0,O1334-1))","v":"n/a"},{"$f":"IF(P1334=\"n/a\",\"n/a\",MAX(0,P1334-1))","v":"n/a"},{"$f":"IF(Q1334=\"n/a\",\"n/a\",MAX(0,Q1334-1))","v":"n/a"},{"$f":"IF(R1334=\"n/a\",\"n/a\",MAX(0,R1334-1))","v":"n/a"},{"$f":"IF(S1334=\"n/a\",\"n/a\",MAX(0,S1334-1))","v":"n/a"},{"$f":"IF(T1334=\"n/a\",\"n/a\",MAX(0,T1334-1))","v":"n/a"},{"$f":"IF(U1334=\"n/a\",\"n/a\",MAX(0,U1334-1))","v":"n/a"},{"$f":"IF(V1334=\"n/a\",\"n/a\",MAX(0,V1334-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1311)","v":"RL Capex 2020-21"},null,{"$f":"D1306","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E1306","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1306","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1306","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1306","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1306","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1306","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1306","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1306","v":10},9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1306","v":10},9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1306","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1306","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1306","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1306","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1306","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1306","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1306","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1306","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1306","v":0},{"$f":"IF(V1353=\"n/a\",\"n/a\",MAX(0,V1353-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1306","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1306<>\"n/a\",C1306<>\"n/a\"),IF(SUM(C1309:C1331)=0,0,IF((SUMPRODUCT(C1309:C1331,C1333:C1355)/SUM(C1309:C1331))<0,1,(SUMPRODUCT(C1309:C1331,C1333:C1355)/SUM(C1309:C1331)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1306<>\"n/a\",D1306<>\"n/a\"),IF(SUM(D1309:D1331)=0,0,IF((SUMPRODUCT(D1309:D1331,D1333:D1355)/SUM(D1309:D1331))<0,1,(SUMPRODUCT(D1309:D1331,D1333:D1355)/SUM(D1309:D1331)))),\"n/a\"))","v":0.32462251241388979},{"$f":"(IF(OR($C1306<>\"n/a\",E1306<>\"n/a\"),IF(SUM(E1309:E1331)=0,0,IF((SUMPRODUCT(E1309:E1331,E1333:E1355)/SUM(E1309:E1331))<0,1,(SUMPRODUCT(E1309:E1331,E1333:E1355)/SUM(E1309:E1331)))),\"n/a\"))","v":0.38586407934106509},0.32982592702645019,0.30175157315157952,0.22978834992560418,0.1674936115708888,0.11501924176879585,7.2520322231561768E-2,4.0155217319047108E-2,1.8085661356431235E-2,6.4768487539712651E-3,2.1279122045347984E-3,4.7579356541842005E-4,0,0,0,0,0,0,0]
[]
["Asset Class 26",{"$f":"VLOOKUP($A1358,'RFM input'!$E$7:$F$56,2,FALSE)","v":"ICT Legacy Assets"}]
[{"$f":"VALUE(REPLACE(A1358,1,12,\"\"))","v":26},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1359,0),\"enter input\")","v":130.16097554997478},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1359,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1359,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1359,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1359,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1359,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1359,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1359,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1359,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1359,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1359,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1359,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1359,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1359,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1359,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1359,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1359,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1359,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1359,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1359,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1359,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1359,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1359,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1359,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1359,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1359,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1359,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1359,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1359,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1359,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1359,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1359,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1359,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1359,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1359,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1359,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1359,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1359,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1359,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1359,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1359,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A1359,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1359,1,1))))","v":"n/a"},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1359,1,1))))","v":"n/a"},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1359,1,1))))","v":"n/a"},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1359,1,1))))","v":"n/a"},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1359,1,1))))","v":"n/a"},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1359,1,1))))","v":"n/a"},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1359,1,1))))","v":"n/a"},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1359,1,1))))","v":"n/a"},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1359,1,1))))","v":"n/a"},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1359,1,1))))","v":"n/a"},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1359,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1359,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1359,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1359,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1359,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1359,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1359,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1359,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1359,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1359,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1359,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1359,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1361=0,C1363=0),0,\nIF(AND(D1361<>0,C1363=0),D1361,\nIF(AND(D1362<>0,C1363<>0),(C1363-(C1363/C1387))+D1361,\nIF(C1387<1,0,(C1363-(C1363/C1387))))))","v":0},{"$f":"IF(AND(E1361=0,D1363=0),0,\nIF(AND(E1361<>0,D1363=0),E1361,\nIF(AND(E1362<>0,D1363<>0),(D1363-(D1363/D1387))+E1361,\nIF(D1387<1,0,(D1363-(D1363/D1387))))))","v":0},{"$f":"IF(AND(F1361=0,E1363=0),0,\nIF(AND(F1361<>0,E1363=0),F1361,\nIF(AND(F1362<>0,E1363<>0),(E1363-(E1363/E1387))+F1361,\nIF(E1387<1,0,(E1363-(E1363/E1387))))))","v":0},{"$f":"IF(AND(G1361=0,F1363=0),0,\nIF(AND(G1361<>0,F1363=0),G1361,\nIF(AND(G1362<>0,F1363<>0),(F1363-(F1363/F1387))+G1361,\nIF(F1387<1,0,(F1363-(F1363/F1387))))))","v":0},{"$f":"IF(AND(H1361=0,G1363=0),0,\nIF(AND(H1361<>0,G1363=0),H1361,\nIF(AND(H1362<>0,G1363<>0),(G1363-(G1363/G1387))+H1361,\nIF(G1387<1,0,(G1363-(G1363/G1387))))))","v":0},{"$f":"IF(AND(I1361=0,H1363=0),0,\nIF(AND(I1361<>0,H1363=0),I1361,\nIF(AND(I1362<>0,H1363<>0),(H1363-(H1363/H1387))+I1361,\nIF(H1387<1,0,(H1363-(H1363/H1387))))))","v":0},{"$f":"IF(AND(J1361=0,I1363=0),0,\nIF(AND(J1361<>0,I1363=0),J1361,\nIF(AND(J1362<>0,I1363<>0),(I1363-(I1363/I1387))+J1361,\nIF(I1387<1,0,(I1363-(I1363/I1387))))))","v":0},{"$f":"IF(AND(K1361=0,J1363=0),0,\nIF(AND(K1361<>0,J1363=0),K1361,\nIF(AND(K1362<>0,J1363<>0),(J1363-(J1363/J1387))+K1361,\nIF(J1387<1,0,(J1363-(J1363/J1387))))))","v":0},{"$f":"IF(AND(L1361=0,K1363=0),0,\nIF(AND(L1361<>0,K1363=0),L1361,\nIF(AND(L1362<>0,K1363<>0),(K1363-(K1363/K1387))+L1361,\nIF(K1387<1,0,(K1363-(K1363/K1387))))))","v":0},{"$f":"IF(AND(M1361=0,L1363=0),0,\nIF(AND(M1361<>0,L1363=0),M1361,\nIF(AND(M1362<>0,L1363<>0),(L1363-(L1363/L1387))+M1361,\nIF(L1387<1,0,(L1363-(L1363/L1387))))))","v":0},{"$f":"IF(AND(N1361=0,M1363=0),0,\nIF(AND(N1361<>0,M1363=0),N1361,\nIF(AND(N1362<>0,M1363<>0),(M1363-(M1363/M1387))+N1361,\nIF(M1387<1,0,(M1363-(M1363/M1387))))))","v":0},{"$f":"IF(AND(O1361=0,N1363=0),0,\nIF(AND(O1361<>0,N1363=0),O1361,\nIF(AND(O1362<>0,N1363<>0),(N1363-(N1363/N1387))+O1361,\nIF(N1387<1,0,(N1363-(N1363/N1387))))))","v":0},{"$f":"IF(AND(P1361=0,O1363=0),0,\nIF(AND(P1361<>0,O1363=0),P1361,\nIF(AND(P1362<>0,O1363<>0),(O1363-(O1363/O1387))+P1361,\nIF(O1387<1,0,(O1363-(O1363/O1387))))))","v":0},{"$f":"IF(AND(Q1361=0,P1363=0),0,\nIF(AND(Q1361<>0,P1363=0),Q1361,\nIF(AND(Q1362<>0,P1363<>0),(P1363-(P1363/P1387))+Q1361,\nIF(P1387<1,0,(P1363-(P1363/P1387))))))","v":0},{"$f":"IF(AND(R1361=0,Q1363=0),0,\nIF(AND(R1361<>0,Q1363=0),R1361,\nIF(AND(R1362<>0,Q1363<>0),(Q1363-(Q1363/Q1387))+R1361,\nIF(Q1387<1,0,(Q1363-(Q1363/Q1387))))))","v":0},{"$f":"IF(AND(S1361=0,R1363=0),0,\nIF(AND(S1361<>0,R1363=0),S1361,\nIF(AND(S1362<>0,R1363<>0),(R1363-(R1363/R1387))+S1361,\nIF(R1387<1,0,(R1363-(R1363/R1387))))))","v":0},{"$f":"IF(AND(T1361=0,S1363=0),0,\nIF(AND(T1361<>0,S1363=0),T1361,\nIF(AND(T1362<>0,S1363<>0),(S1363-(S1363/S1387))+T1361,\nIF(S1387<1,0,(S1363-(S1363/S1387))))))","v":0},{"$f":"IF(AND(U1361=0,T1363=0),0,\nIF(AND(U1361<>0,T1363=0),U1361,\nIF(AND(U1362<>0,T1363<>0),(T1363-(T1363/T1387))+U1361,\nIF(T1387<1,0,(T1363-(T1363/T1387))))))","v":0},{"$f":"IF(AND(V1361=0,U1363=0),0,\nIF(AND(V1361<>0,U1363=0),V1361,\nIF(AND(V1362<>0,U1363<>0),(U1363-(U1363/U1387))+V1361,\nIF(U1387<1,0,(U1363-(U1363/U1387))))))","v":0},{"$f":"IF(AND(W1361=0,V1363=0),0,\nIF(AND(W1361<>0,V1363=0),W1361,\nIF(AND(W1362<>0,V1363<>0),(V1363-(V1363/V1387))+W1361,\nIF(V1387<1,0,(V1363-(V1363/V1387))))))","v":0}]
[{"$f":"A1363+1","v":0},"Depreciated starting TAB",{"$f":"C1359","v":130.16097554997478},{"$f":"IF(C1388=\"n/a\",C1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,C1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,C1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":130.16097554997478},{"$f":"IF(D1388=\"n/a\",D1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,D1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,D1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":130.16097554997478},{"$f":"IF(E1388=\"n/a\",E1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,E1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,E1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":130.16097554997478},{"$f":"IF(F1388=\"n/a\",F1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,F1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,F1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":130.16097554997478},{"$f":"IF(G1388=\"n/a\",G1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,G1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,G1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":130.16097554997478},{"$f":"IF(H1388=\"n/a\",H1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,H1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,H1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":130.16097554997478},{"$f":"IF(I1388=\"n/a\",I1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,I1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,I1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":130.16097554997478},{"$f":"IF(J1388=\"n/a\",J1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,J1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,J1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":130.16097554997478},{"$f":"IF(K1388=\"n/a\",K1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,K1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,K1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":130.16097554997478},{"$f":"IF(L1388=\"n/a\",L1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,L1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,L1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":130.16097554997478},{"$f":"IF(M1388=\"n/a\",M1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,M1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,M1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":130.16097554997478},{"$f":"IF(N1388=\"n/a\",N1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,N1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,N1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":130.16097554997478},{"$f":"IF(O1388=\"n/a\",O1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,O1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,O1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":130.16097554997478},{"$f":"IF(P1388=\"n/a\",P1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,P1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,P1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":130.16097554997478},{"$f":"IF(Q1388=\"n/a\",Q1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,Q1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,Q1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":130.16097554997478},{"$f":"IF(R1388=\"n/a\",R1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,R1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,R1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":130.16097554997478},{"$f":"IF(S1388=\"n/a\",S1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,S1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,S1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":130.16097554997478},{"$f":"IF(T1388=\"n/a\",T1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,T1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,T1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":130.16097554997478},{"$f":"IF(U1388=\"n/a\",U1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,U1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,U1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":130.16097554997478},{"$f":"IF(V1388=\"n/a\",V1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,V1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,V1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":130.16097554997478}]
[{"$f":"A1364+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1365)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D1359","v":0},{"$f":"IF(D1389=\"n/a\",D1365,IFERROR(IF((OFFSET($C1365,0,$A1365))<0,\nMIN(0,D1365-(OFFSET($C1365,0,$A1365)/(OFFSET($C1360,-$A1364,$A1365)))),\nMAX(0,D1365-(OFFSET($C1365,0,$A1365)/(OFFSET($C1360,-$A1364,$A1365))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E1359","v":0},{"$f":"IF(E1390=\"n/a\",E1366,IFERROR(IF((OFFSET($C1366,0,$A1366))<0,\nMIN(0,E1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1361,-$A1365,$A1366)))),\nMAX(0,E1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1361,-$A1365,$A1366))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F1359","v":0},{"$f":"IF(F1391=\"n/a\",F1367,IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,F1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1362,-$A1366,$A1367)))),\nMAX(0,F1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1362,-$A1366,$A1367))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G1359","v":0},{"$f":"IF(G1392=\"n/a\",G1368,IFERROR(IF((OFFSET($C1368,0,$A1368))<0,\nMIN(0,G1368-(OFFSET($C1368,0,$A1368)/(OFFSET($C1363,-$A1367,$A1368)))),\nMAX(0,G1368-(OFFSET($C1368,0,$A1368)/(OFFSET($C1363,-$A1367,$A1368))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H1359","v":0},{"$f":"IF(H1393=\"n/a\",H1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,H1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,H1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I1359","v":0},{"$f":"IF(I1394=\"n/a\",I1370,IFERROR(IF((OFFSET($C1370,0,$A1370))<0,\nMIN(0,I1370-(OFFSET($C1370,0,$A1370)/(OFFSET($C1365,-$A1369,$A1370)))),\nMAX(0,I1370-(OFFSET($C1370,0,$A1370)/(OFFSET($C1365,-$A1369,$A1370))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1359","v":0},{"$f":"IF(J1395=\"n/a\",J1371,IFERROR(IF((OFFSET($C1371,0,$A1371))<0,\nMIN(0,J1371-(OFFSET($C1371,0,$A1371)/(OFFSET($C1366,-$A1370,$A1371)))),\nMAX(0,J1371-(OFFSET($C1371,0,$A1371)/(OFFSET($C1366,-$A1370,$A1371))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1359","v":0},{"$f":"IF(K1396=\"n/a\",K1372,IFERROR(IF((OFFSET($C1372,0,$A1372))<0,\nMIN(0,K1372-(OFFSET($C1372,0,$A1372)/(OFFSET($C1367,-$A1371,$A1372)))),\nMAX(0,K1372-(OFFSET($C1372,0,$A1372)/(OFFSET($C1367,-$A1371,$A1372))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1359","v":0},{"$f":"IF(L1397=\"n/a\",L1373,IFERROR(IF((OFFSET($C1373,0,$A1373))<0,\nMIN(0,L1373-(OFFSET($C1373,0,$A1373)/(OFFSET($C1368,-$A1372,$A1373)))),\nMAX(0,L1373-(OFFSET($C1373,0,$A1373)/(OFFSET($C1368,-$A1372,$A1373))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1359","v":0},{"$f":"IF(M1398=\"n/a\",M1374,IFERROR(IF((OFFSET($C1374,0,$A1374))<0,\nMIN(0,M1374-(OFFSET($C1374,0,$A1374)/(OFFSET($C1369,-$A1373,$A1374)))),\nMAX(0,M1374-(OFFSET($C1374,0,$A1374)/(OFFSET($C1369,-$A1373,$A1374))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1359","v":0},{"$f":"IF(N1399=\"n/a\",N1375,IFERROR(IF((OFFSET($C1375,0,$A1375))<0,\nMIN(0,N1375-(OFFSET($C1375,0,$A1375)/(OFFSET($C1370,-$A1374,$A1375)))),\nMAX(0,N1375-(OFFSET($C1375,0,$A1375)/(OFFSET($C1370,-$A1374,$A1375))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1359","v":0},{"$f":"IF(O1400=\"n/a\",O1376,IFERROR(IF((OFFSET($C1376,0,$A1376))<0,\nMIN(0,O1376-(OFFSET($C1376,0,$A1376)/(OFFSET($C1371,-$A1375,$A1376)))),\nMAX(0,O1376-(OFFSET($C1376,0,$A1376)/(OFFSET($C1371,-$A1375,$A1376))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1359","v":0},{"$f":"IF(P1401=\"n/a\",P1377,IFERROR(IF((OFFSET($C1377,0,$A1377))<0,\nMIN(0,P1377-(OFFSET($C1377,0,$A1377)/(OFFSET($C1372,-$A1376,$A1377)))),\nMAX(0,P1377-(OFFSET($C1377,0,$A1377)/(OFFSET($C1372,-$A1376,$A1377))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1359","v":0},{"$f":"IF(Q1402=\"n/a\",Q1378,IFERROR(IF((OFFSET($C1378,0,$A1378))<0,\nMIN(0,Q1378-(OFFSET($C1378,0,$A1378)/(OFFSET($C1373,-$A1377,$A1378)))),\nMAX(0,Q1378-(OFFSET($C1378,0,$A1378)/(OFFSET($C1373,-$A1377,$A1378))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1359","v":0},{"$f":"IF(R1403=\"n/a\",R1379,IFERROR(IF((OFFSET($C1379,0,$A1379))<0,\nMIN(0,R1379-(OFFSET($C1379,0,$A1379)/(OFFSET($C1374,-$A1378,$A1379)))),\nMAX(0,R1379-(OFFSET($C1379,0,$A1379)/(OFFSET($C1374,-$A1378,$A1379))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1359","v":0},{"$f":"IF(S1404=\"n/a\",S1380,IFERROR(IF((OFFSET($C1380,0,$A1380))<0,\nMIN(0,S1380-(OFFSET($C1380,0,$A1380)/(OFFSET($C1375,-$A1379,$A1380)))),\nMAX(0,S1380-(OFFSET($C1380,0,$A1380)/(OFFSET($C1375,-$A1379,$A1380))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1359","v":0},{"$f":"IF(T1405=\"n/a\",T1381,IFERROR(IF((OFFSET($C1381,0,$A1381))<0,\nMIN(0,T1381-(OFFSET($C1381,0,$A1381)/(OFFSET($C1376,-$A1380,$A1381)))),\nMAX(0,T1381-(OFFSET($C1381,0,$A1381)/(OFFSET($C1376,-$A1380,$A1381))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1359","v":0},{"$f":"IF(U1406=\"n/a\",U1382,IFERROR(IF((OFFSET($C1382,0,$A1382))<0,\nMIN(0,U1382-(OFFSET($C1382,0,$A1382)/(OFFSET($C1377,-$A1381,$A1382)))),\nMAX(0,U1382-(OFFSET($C1382,0,$A1382)/(OFFSET($C1377,-$A1381,$A1382))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1359","v":0},{"$f":"IF(V1407=\"n/a\",V1383,IFERROR(IF((OFFSET($C1383,0,$A1383))<0,\nMIN(0,V1383-(OFFSET($C1383,0,$A1383)/(OFFSET($C1378,-$A1382,$A1383)))),\nMAX(0,V1383-(OFFSET($C1383,0,$A1383)/(OFFSET($C1378,-$A1382,$A1383))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1359","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1387<1,D1361=0),0,\nIF(D1361=0,C1387-1,\nIF(C1387<1,D1362,\n(((C1387-1)*(C1363-(C1363/(C1387))))+(D1361*D1362))/(D1363))))","v":0},{"$f":"IF(AND(D1387<1,E1361=0),0,\nIF(E1361=0,D1387-1,\nIF(D1387<1,E1362,\n(((D1387-1)*(D1363-(D1363/(D1387))))+(E1361*E1362))/(E1363))))","v":0},{"$f":"IF(AND(E1387<1,F1361=0),0,\nIF(F1361=0,E1387-1,\nIF(E1387<1,F1362,\n(((E1387-1)*(E1363-(E1363/(E1387))))+(F1361*F1362))/(F1363))))","v":0},{"$f":"IF(AND(F1387<1,G1361=0),0,\nIF(G1361=0,F1387-1,\nIF(F1387<1,G1362,\n(((F1387-1)*(F1363-(F1363/(F1387))))+(G1361*G1362))/(G1363))))","v":0},{"$f":"IF(AND(G1387<1,H1361=0),0,\nIF(H1361=0,G1387-1,\nIF(G1387<1,H1362,\n(((G1387-1)*(G1363-(G1363/(G1387))))+(H1361*H1362))/(H1363))))","v":0},{"$f":"IF(AND(H1387<1,I1361=0),0,\nIF(I1361=0,H1387-1,\nIF(H1387<1,I1362,\n(((H1387-1)*(H1363-(H1363/(H1387))))+(I1361*I1362))/(I1363))))","v":0},{"$f":"IF(AND(I1387<1,J1361=0),0,\nIF(J1361=0,I1387-1,\nIF(I1387<1,J1362,\n(((I1387-1)*(I1363-(I1363/(I1387))))+(J1361*J1362))/(J1363))))","v":0},{"$f":"IF(AND(J1387<1,K1361=0),0,\nIF(K1361=0,J1387-1,\nIF(J1387<1,K1362,\n(((J1387-1)*(J1363-(J1363/(J1387))))+(K1361*K1362))/(K1363))))","v":0},{"$f":"IF(AND(K1387<1,L1361=0),0,\nIF(L1361=0,K1387-1,\nIF(K1387<1,L1362,\n(((K1387-1)*(K1363-(K1363/(K1387))))+(L1361*L1362))/(L1363))))","v":0},{"$f":"IF(AND(L1387<1,M1361=0),0,\nIF(M1361=0,L1387-1,\nIF(L1387<1,M1362,\n(((L1387-1)*(L1363-(L1363/(L1387))))+(M1361*M1362))/(M1363))))","v":0},{"$f":"IF(AND(M1387<1,N1361=0),0,\nIF(N1361=0,M1387-1,\nIF(M1387<1,N1362,\n(((M1387-1)*(M1363-(M1363/(M1387))))+(N1361*N1362))/(N1363))))","v":0},{"$f":"IF(AND(N1387<1,O1361=0),0,\nIF(O1361=0,N1387-1,\nIF(N1387<1,O1362,\n(((N1387-1)*(N1363-(N1363/(N1387))))+(O1361*O1362))/(O1363))))","v":0},{"$f":"IF(AND(O1387<1,P1361=0),0,\nIF(P1361=0,O1387-1,\nIF(O1387<1,P1362,\n(((O1387-1)*(O1363-(O1363/(O1387))))+(P1361*P1362))/(P1363))))","v":0},{"$f":"IF(AND(P1387<1,Q1361=0),0,\nIF(Q1361=0,P1387-1,\nIF(P1387<1,Q1362,\n(((P1387-1)*(P1363-(P1363/(P1387))))+(Q1361*Q1362))/(Q1363))))","v":0},{"$f":"IF(AND(Q1387<1,R1361=0),0,\nIF(R1361=0,Q1387-1,\nIF(Q1387<1,R1362,\n(((Q1387-1)*(Q1363-(Q1363/(Q1387))))+(R1361*R1362))/(R1363))))","v":0},{"$f":"IF(AND(R1387<1,S1361=0),0,\nIF(S1361=0,R1387-1,\nIF(R1387<1,S1362,\n(((R1387-1)*(R1363-(R1363/(R1387))))+(S1361*S1362))/(S1363))))","v":0},{"$f":"IF(AND(S1387<1,T1361=0),0,\nIF(T1361=0,S1387-1,\nIF(S1387<1,T1362,\n(((S1387-1)*(S1363-(S1363/(S1387))))+(T1361*T1362))/(T1363))))","v":0},{"$f":"IF(AND(T1387<1,U1361=0),0,\nIF(U1361=0,T1387-1,\nIF(T1387<1,U1362,\n(((T1387-1)*(T1363-(T1363/(T1387))))+(U1361*U1362))/(U1363))))","v":0},{"$f":"IF(AND(U1387<1,V1361=0),0,\nIF(V1361=0,U1387-1,\nIF(U1387<1,V1362,\n(((U1387-1)*(U1363-(U1363/(U1387))))+(V1361*V1362))/(V1363))))","v":0},{"$f":"IF(AND(V1387<1,W1361=0),0,\nIF(W1361=0,V1387-1,\nIF(V1387<1,W1362,\n(((V1387-1)*(V1363-(V1363/(V1387))))+(W1361*W1362))/(W1363))))","v":0}]
[null,"RL Start TAB",{"$f":"C1360","v":"n/a"},{"$f":"IF(C1388=\"n/a\",\"n/a\",MAX(0,C1388-1))","v":"n/a"},{"$f":"IF(D1388=\"n/a\",\"n/a\",MAX(0,D1388-1))","v":"n/a"},{"$f":"IF(E1388=\"n/a\",\"n/a\",MAX(0,E1388-1))","v":"n/a"},{"$f":"IF(F1388=\"n/a\",\"n/a\",MAX(0,F1388-1))","v":"n/a"},{"$f":"IF(G1388=\"n/a\",\"n/a\",MAX(0,G1388-1))","v":"n/a"},{"$f":"IF(H1388=\"n/a\",\"n/a\",MAX(0,H1388-1))","v":"n/a"},{"$f":"IF(I1388=\"n/a\",\"n/a\",MAX(0,I1388-1))","v":"n/a"},{"$f":"IF(J1388=\"n/a\",\"n/a\",MAX(0,J1388-1))","v":"n/a"},{"$f":"IF(K1388=\"n/a\",\"n/a\",MAX(0,K1388-1))","v":"n/a"},{"$f":"IF(L1388=\"n/a\",\"n/a\",MAX(0,L1388-1))","v":"n/a"},{"$f":"IF(M1388=\"n/a\",\"n/a\",MAX(0,M1388-1))","v":"n/a"},{"$f":"IF(N1388=\"n/a\",\"n/a\",MAX(0,N1388-1))","v":"n/a"},{"$f":"IF(O1388=\"n/a\",\"n/a\",MAX(0,O1388-1))","v":"n/a"},{"$f":"IF(P1388=\"n/a\",\"n/a\",MAX(0,P1388-1))","v":"n/a"},{"$f":"IF(Q1388=\"n/a\",\"n/a\",MAX(0,Q1388-1))","v":"n/a"},{"$f":"IF(R1388=\"n/a\",\"n/a\",MAX(0,R1388-1))","v":"n/a"},{"$f":"IF(S1388=\"n/a\",\"n/a\",MAX(0,S1388-1))","v":"n/a"},{"$f":"IF(T1388=\"n/a\",\"n/a\",MAX(0,T1388-1))","v":"n/a"},{"$f":"IF(U1388=\"n/a\",\"n/a\",MAX(0,U1388-1))","v":"n/a"},{"$f":"IF(V1388=\"n/a\",\"n/a\",MAX(0,V1388-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1365)","v":"RL Capex 2020-21"},null,{"$f":"D1360","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,{"$f":"E1360","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1360","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1360","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1360","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1360","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1360","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1360","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1360","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1360","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1360","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1360","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1360","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1360","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1360","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1360","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1360","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1360","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1360","v":0},{"$f":"IF(V1407=\"n/a\",\"n/a\",MAX(0,V1407-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1360","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1360<>\"n/a\",C1360<>\"n/a\"),IF(SUM(C1363:C1385)=0,0,IF((SUMPRODUCT(C1363:C1385,C1387:C1409)/SUM(C1363:C1385))<0,1,(SUMPRODUCT(C1363:C1385,C1387:C1409)/SUM(C1363:C1385)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1360<>\"n/a\",D1360<>\"n/a\"),IF(SUM(D1363:D1385)=0,0,IF((SUMPRODUCT(D1363:D1385,D1387:D1409)/SUM(D1363:D1385))<0,1,(SUMPRODUCT(D1363:D1385,D1387:D1409)/SUM(D1363:D1385)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1360<>\"n/a\",E1360<>\"n/a\"),IF(SUM(E1363:E1385)=0,0,IF((SUMPRODUCT(E1363:E1385,E1387:E1409)/SUM(E1363:E1385))<0,1,(SUMPRODUCT(E1363:E1385,E1387:E1409)/SUM(E1363:E1385)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 27",{"$f":"VLOOKUP($A1412,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Initial Leases (10 yr life)"}]
[{"$f":"VALUE(REPLACE(A1412,1,12,\"\"))","v":27},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1413,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1413,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1413,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1413,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1413,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1413,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1413,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1413,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1413,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1413,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1413,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1413,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1413,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1413,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1413,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1413,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1413,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1413,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1413,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1413,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1413,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1413,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1413,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1413,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1413,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1413,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1413,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1413,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1413,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1413,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1413,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1413,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1413,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1413,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1413,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1413,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1413,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1413,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1413,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1413,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1413,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A1413,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1413,1,1))))","v":10},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1413,1,1))))","v":10},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1413,1,1))))","v":10},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1413,1,1))))","v":10},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1413,1,1))))","v":10},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1413,1,1))))","v":10},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1413,1,1))))","v":10},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1413,1,1))))","v":10},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1413,1,1))))","v":10},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1413,1,1))))","v":10},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1413,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1413,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1413,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1413,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1413,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1413,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1413,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1413,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1413,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1413,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1413,0),0)))","v":53.6651388632622},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1413,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1413,0),0)))","v":4.3331662541036575},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1413,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1415=0,C1417=0),0,\nIF(AND(D1415<>0,C1417=0),D1415,\nIF(AND(D1416<>0,C1417<>0),(C1417-(C1417/C1441))+D1415,\nIF(C1441<1,0,(C1417-(C1417/C1441))))))","v":0},{"$f":"IF(AND(E1415=0,D1417=0),0,\nIF(AND(E1415<>0,D1417=0),E1415,\nIF(AND(E1416<>0,D1417<>0),(D1417-(D1417/D1441))+E1415,\nIF(D1441<1,0,(D1417-(D1417/D1441))))))","v":0},{"$f":"IF(AND(F1415=0,E1417=0),0,\nIF(AND(F1415<>0,E1417=0),F1415,\nIF(AND(F1416<>0,E1417<>0),(E1417-(E1417/E1441))+F1415,\nIF(E1441<1,0,(E1417-(E1417/E1441))))))","v":0},{"$f":"IF(AND(G1415=0,F1417=0),0,\nIF(AND(G1415<>0,F1417=0),G1415,\nIF(AND(G1416<>0,F1417<>0),(F1417-(F1417/F1441))+G1415,\nIF(F1441<1,0,(F1417-(F1417/F1441))))))","v":0},{"$f":"IF(AND(H1415=0,G1417=0),0,\nIF(AND(H1415<>0,G1417=0),H1415,\nIF(AND(H1416<>0,G1417<>0),(G1417-(G1417/G1441))+H1415,\nIF(G1441<1,0,(G1417-(G1417/G1441))))))","v":53.6651388632622},{"$f":"IF(AND(I1415=0,H1417=0),0,\nIF(AND(I1415<>0,H1417=0),I1415,\nIF(AND(I1416<>0,H1417<>0),(H1417-(H1417/H1441))+I1415,\nIF(H1441<1,0,(H1417-(H1417/H1441))))))","v":41.280398533384606},{"$f":"IF(AND(J1415=0,I1417=0),0,\nIF(AND(J1415<>0,I1417=0),J1415,\nIF(AND(J1416<>0,I1417<>0),(I1417-(I1417/I1441))+J1415,\nIF(I1441<1,0,(I1417-(I1417/I1441))))))","v":28.895658203507011},{"$f":"IF(AND(K1415=0,J1417=0),0,\nIF(AND(K1415<>0,J1417=0),K1415,\nIF(AND(K1416<>0,J1417<>0),(J1417-(J1417/J1441))+K1415,\nIF(J1441<1,0,(J1417-(J1417/J1441))))))","v":16.510917873629413},{"$f":"IF(AND(L1415=0,K1417=0),0,\nIF(AND(L1415<>0,K1417=0),L1415,\nIF(AND(L1416<>0,K1417<>0),(K1417-(K1417/K1441))+L1415,\nIF(K1441<1,0,(K1417-(K1417/K1441))))))","v":4.1261775437518153},{"$f":"IF(AND(M1415=0,L1417=0),0,\nIF(AND(M1415<>0,L1417=0),M1415,\nIF(AND(M1416<>0,L1417<>0),(L1417-(L1417/L1441))+M1415,\nIF(L1441<1,0,(L1417-(L1417/L1441))))))","v":0},{"$f":"IF(AND(N1415=0,M1417=0),0,\nIF(AND(N1415<>0,M1417=0),N1415,\nIF(AND(N1416<>0,M1417<>0),(M1417-(M1417/M1441))+N1415,\nIF(M1441<1,0,(M1417-(M1417/M1441))))))","v":0},{"$f":"IF(AND(O1415=0,N1417=0),0,\nIF(AND(O1415<>0,N1417=0),O1415,\nIF(AND(O1416<>0,N1417<>0),(N1417-(N1417/N1441))+O1415,\nIF(N1441<1,0,(N1417-(N1417/N1441))))))","v":0},{"$f":"IF(AND(P1415=0,O1417=0),0,\nIF(AND(P1415<>0,O1417=0),P1415,\nIF(AND(P1416<>0,O1417<>0),(O1417-(O1417/O1441))+P1415,\nIF(O1441<1,0,(O1417-(O1417/O1441))))))","v":0},{"$f":"IF(AND(Q1415=0,P1417=0),0,\nIF(AND(Q1415<>0,P1417=0),Q1415,\nIF(AND(Q1416<>0,P1417<>0),(P1417-(P1417/P1441))+Q1415,\nIF(P1441<1,0,(P1417-(P1417/P1441))))))","v":0},{"$f":"IF(AND(R1415=0,Q1417=0),0,\nIF(AND(R1415<>0,Q1417=0),R1415,\nIF(AND(R1416<>0,Q1417<>0),(Q1417-(Q1417/Q1441))+R1415,\nIF(Q1441<1,0,(Q1417-(Q1417/Q1441))))))","v":0},{"$f":"IF(AND(S1415=0,R1417=0),0,\nIF(AND(S1415<>0,R1417=0),S1415,\nIF(AND(S1416<>0,R1417<>0),(R1417-(R1417/R1441))+S1415,\nIF(R1441<1,0,(R1417-(R1417/R1441))))))","v":0},{"$f":"IF(AND(T1415=0,S1417=0),0,\nIF(AND(T1415<>0,S1417=0),T1415,\nIF(AND(T1416<>0,S1417<>0),(S1417-(S1417/S1441))+T1415,\nIF(S1441<1,0,(S1417-(S1417/S1441))))))","v":0},{"$f":"IF(AND(U1415=0,T1417=0),0,\nIF(AND(U1415<>0,T1417=0),U1415,\nIF(AND(U1416<>0,T1417<>0),(T1417-(T1417/T1441))+U1415,\nIF(T1441<1,0,(T1417-(T1417/T1441))))))","v":0},{"$f":"IF(AND(V1415=0,U1417=0),0,\nIF(AND(V1415<>0,U1417=0),V1415,\nIF(AND(V1416<>0,U1417<>0),(U1417-(U1417/U1441))+V1415,\nIF(U1441<1,0,(U1417-(U1417/U1441))))))","v":0},{"$f":"IF(AND(W1415=0,V1417=0),0,\nIF(AND(W1415<>0,V1417=0),W1415,\nIF(AND(W1416<>0,V1417<>0),(V1417-(V1417/V1441))+W1415,\nIF(V1441<1,0,(V1417-(V1417/V1441))))))","v":0}]
[{"$f":"A1417+1","v":0},"Depreciated starting TAB",{"$f":"C1413","v":0},{"$f":"IF(C1442=\"n/a\",C1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,C1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,C1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(D1442=\"n/a\",D1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,D1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,D1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(E1442=\"n/a\",E1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,E1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,E1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(F1442=\"n/a\",F1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,F1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,F1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(G1442=\"n/a\",G1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,G1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,G1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(H1442=\"n/a\",H1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,H1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,H1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(I1442=\"n/a\",I1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,I1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,I1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(J1442=\"n/a\",J1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,J1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,J1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(K1442=\"n/a\",K1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,K1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,K1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(L1442=\"n/a\",L1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,L1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,L1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(M1442=\"n/a\",M1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,M1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,M1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(N1442=\"n/a\",N1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,N1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,N1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(O1442=\"n/a\",O1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,O1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,O1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(P1442=\"n/a\",P1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,P1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,P1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(Q1442=\"n/a\",Q1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,Q1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,Q1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(R1442=\"n/a\",R1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,R1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,R1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(S1442=\"n/a\",S1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,S1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,S1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(T1442=\"n/a\",T1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,T1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,T1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(U1442=\"n/a\",U1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,U1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,U1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(V1442=\"n/a\",V1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,V1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,V1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0}]
[{"$f":"A1418+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1419)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D1413","v":0},{"$f":"IF(D1443=\"n/a\",D1419,IFERROR(IF((OFFSET($C1419,0,$A1419))<0,\nMIN(0,D1419-(OFFSET($C1419,0,$A1419)/(OFFSET($C1414,-$A1418,$A1419)))),\nMAX(0,D1419-(OFFSET($C1419,0,$A1419)/(OFFSET($C1414,-$A1418,$A1419))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E1413","v":0},{"$f":"IF(E1444=\"n/a\",E1420,IFERROR(IF((OFFSET($C1420,0,$A1420))<0,\nMIN(0,E1420-(OFFSET($C1420,0,$A1420)/(OFFSET($C1415,-$A1419,$A1420)))),\nMAX(0,E1420-(OFFSET($C1420,0,$A1420)/(OFFSET($C1415,-$A1419,$A1420))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F1413","v":0},{"$f":"IF(F1445=\"n/a\",F1421,IFERROR(IF((OFFSET($C1421,0,$A1421))<0,\nMIN(0,F1421-(OFFSET($C1421,0,$A1421)/(OFFSET($C1416,-$A1420,$A1421)))),\nMAX(0,F1421-(OFFSET($C1421,0,$A1421)/(OFFSET($C1416,-$A1420,$A1421))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G1413","v":0},{"$f":"IF(G1446=\"n/a\",G1422,IFERROR(IF((OFFSET($C1422,0,$A1422))<0,\nMIN(0,G1422-(OFFSET($C1422,0,$A1422)/(OFFSET($C1417,-$A1421,$A1422)))),\nMAX(0,G1422-(OFFSET($C1422,0,$A1422)/(OFFSET($C1417,-$A1421,$A1422))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H1413","v":0},{"$f":"IF(H1447=\"n/a\",H1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,H1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,H1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I1413","v":0},{"$f":"IF(I1448=\"n/a\",I1424,IFERROR(IF((OFFSET($C1424,0,$A1424))<0,\nMIN(0,I1424-(OFFSET($C1424,0,$A1424)/(OFFSET($C1419,-$A1423,$A1424)))),\nMAX(0,I1424-(OFFSET($C1424,0,$A1424)/(OFFSET($C1419,-$A1423,$A1424))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1413","v":0},{"$f":"IF(J1449=\"n/a\",J1425,IFERROR(IF((OFFSET($C1425,0,$A1425))<0,\nMIN(0,J1425-(OFFSET($C1425,0,$A1425)/(OFFSET($C1420,-$A1424,$A1425)))),\nMAX(0,J1425-(OFFSET($C1425,0,$A1425)/(OFFSET($C1420,-$A1424,$A1425))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1413","v":0},{"$f":"IF(K1450=\"n/a\",K1426,IFERROR(IF((OFFSET($C1426,0,$A1426))<0,\nMIN(0,K1426-(OFFSET($C1426,0,$A1426)/(OFFSET($C1421,-$A1425,$A1426)))),\nMAX(0,K1426-(OFFSET($C1426,0,$A1426)/(OFFSET($C1421,-$A1425,$A1426))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1413","v":0},{"$f":"IF(L1451=\"n/a\",L1427,IFERROR(IF((OFFSET($C1427,0,$A1427))<0,\nMIN(0,L1427-(OFFSET($C1427,0,$A1427)/(OFFSET($C1422,-$A1426,$A1427)))),\nMAX(0,L1427-(OFFSET($C1427,0,$A1427)/(OFFSET($C1422,-$A1426,$A1427))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1413","v":0},{"$f":"IF(M1452=\"n/a\",M1428,IFERROR(IF((OFFSET($C1428,0,$A1428))<0,\nMIN(0,M1428-(OFFSET($C1428,0,$A1428)/(OFFSET($C1423,-$A1427,$A1428)))),\nMAX(0,M1428-(OFFSET($C1428,0,$A1428)/(OFFSET($C1423,-$A1427,$A1428))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1413","v":0},{"$f":"IF(N1453=\"n/a\",N1429,IFERROR(IF((OFFSET($C1429,0,$A1429))<0,\nMIN(0,N1429-(OFFSET($C1429,0,$A1429)/(OFFSET($C1424,-$A1428,$A1429)))),\nMAX(0,N1429-(OFFSET($C1429,0,$A1429)/(OFFSET($C1424,-$A1428,$A1429))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1413","v":0},{"$f":"IF(O1454=\"n/a\",O1430,IFERROR(IF((OFFSET($C1430,0,$A1430))<0,\nMIN(0,O1430-(OFFSET($C1430,0,$A1430)/(OFFSET($C1425,-$A1429,$A1430)))),\nMAX(0,O1430-(OFFSET($C1430,0,$A1430)/(OFFSET($C1425,-$A1429,$A1430))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1413","v":0},{"$f":"IF(P1455=\"n/a\",P1431,IFERROR(IF((OFFSET($C1431,0,$A1431))<0,\nMIN(0,P1431-(OFFSET($C1431,0,$A1431)/(OFFSET($C1426,-$A1430,$A1431)))),\nMAX(0,P1431-(OFFSET($C1431,0,$A1431)/(OFFSET($C1426,-$A1430,$A1431))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1413","v":0},{"$f":"IF(Q1456=\"n/a\",Q1432,IFERROR(IF((OFFSET($C1432,0,$A1432))<0,\nMIN(0,Q1432-(OFFSET($C1432,0,$A1432)/(OFFSET($C1427,-$A1431,$A1432)))),\nMAX(0,Q1432-(OFFSET($C1432,0,$A1432)/(OFFSET($C1427,-$A1431,$A1432))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1413","v":0},{"$f":"IF(R1457=\"n/a\",R1433,IFERROR(IF((OFFSET($C1433,0,$A1433))<0,\nMIN(0,R1433-(OFFSET($C1433,0,$A1433)/(OFFSET($C1428,-$A1432,$A1433)))),\nMAX(0,R1433-(OFFSET($C1433,0,$A1433)/(OFFSET($C1428,-$A1432,$A1433))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1413","v":0},{"$f":"IF(S1458=\"n/a\",S1434,IFERROR(IF((OFFSET($C1434,0,$A1434))<0,\nMIN(0,S1434-(OFFSET($C1434,0,$A1434)/(OFFSET($C1429,-$A1433,$A1434)))),\nMAX(0,S1434-(OFFSET($C1434,0,$A1434)/(OFFSET($C1429,-$A1433,$A1434))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1413","v":0},{"$f":"IF(T1459=\"n/a\",T1435,IFERROR(IF((OFFSET($C1435,0,$A1435))<0,\nMIN(0,T1435-(OFFSET($C1435,0,$A1435)/(OFFSET($C1430,-$A1434,$A1435)))),\nMAX(0,T1435-(OFFSET($C1435,0,$A1435)/(OFFSET($C1430,-$A1434,$A1435))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1413","v":0},{"$f":"IF(U1460=\"n/a\",U1436,IFERROR(IF((OFFSET($C1436,0,$A1436))<0,\nMIN(0,U1436-(OFFSET($C1436,0,$A1436)/(OFFSET($C1431,-$A1435,$A1436)))),\nMAX(0,U1436-(OFFSET($C1436,0,$A1436)/(OFFSET($C1431,-$A1435,$A1436))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1413","v":0},{"$f":"IF(V1461=\"n/a\",V1437,IFERROR(IF((OFFSET($C1437,0,$A1437))<0,\nMIN(0,V1437-(OFFSET($C1437,0,$A1437)/(OFFSET($C1432,-$A1436,$A1437)))),\nMAX(0,V1437-(OFFSET($C1437,0,$A1437)/(OFFSET($C1432,-$A1436,$A1437))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1413","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1441<1,D1415=0),0,\nIF(D1415=0,C1441-1,\nIF(C1441<1,D1416,\n(((C1441-1)*(C1417-(C1417/(C1441))))+(D1415*D1416))/(D1417))))","v":0},{"$f":"IF(AND(D1441<1,E1415=0),0,\nIF(E1415=0,D1441-1,\nIF(D1441<1,E1416,\n(((D1441-1)*(D1417-(D1417/(D1441))))+(E1415*E1416))/(E1417))))","v":0},{"$f":"IF(AND(E1441<1,F1415=0),0,\nIF(F1415=0,E1441-1,\nIF(E1441<1,F1416,\n(((E1441-1)*(E1417-(E1417/(E1441))))+(F1415*F1416))/(F1417))))","v":0},{"$f":"IF(AND(F1441<1,G1415=0),0,\nIF(G1415=0,F1441-1,\nIF(F1441<1,G1416,\n(((F1441-1)*(F1417-(F1417/(F1441))))+(G1415*G1416))/(G1417))))","v":0},{"$f":"IF(AND(G1441<1,H1415=0),0,\nIF(H1415=0,G1441-1,\nIF(G1441<1,H1416,\n(((G1441-1)*(G1417-(G1417/(G1441))))+(H1415*H1416))/(H1417))))","v":4.3331662541036575},{"$f":"IF(AND(H1441<1,I1415=0),0,\nIF(I1415=0,H1441-1,\nIF(H1441<1,I1416,\n(((H1441-1)*(H1417-(H1417/(H1441))))+(I1415*I1416))/(I1417))))","v":3.3331662541036575},{"$f":"IF(AND(I1441<1,J1415=0),0,\nIF(J1415=0,I1441-1,\nIF(I1441<1,J1416,\n(((I1441-1)*(I1417-(I1417/(I1441))))+(J1415*J1416))/(J1417))))","v":2.3331662541036575},{"$f":"IF(AND(J1441<1,K1415=0),0,\nIF(K1415=0,J1441-1,\nIF(J1441<1,K1416,\n(((J1441-1)*(J1417-(J1417/(J1441))))+(K1415*K1416))/(K1417))))","v":1.3331662541036575},{"$f":"IF(AND(K1441<1,L1415=0),0,\nIF(L1415=0,K1441-1,\nIF(K1441<1,L1416,\n(((K1441-1)*(K1417-(K1417/(K1441))))+(L1415*L1416))/(L1417))))","v":0.33316625410365752},{"$f":"IF(AND(L1441<1,M1415=0),0,\nIF(M1415=0,L1441-1,\nIF(L1441<1,M1416,\n(((L1441-1)*(L1417-(L1417/(L1441))))+(M1415*M1416))/(M1417))))","v":0},{"$f":"IF(AND(M1441<1,N1415=0),0,\nIF(N1415=0,M1441-1,\nIF(M1441<1,N1416,\n(((M1441-1)*(M1417-(M1417/(M1441))))+(N1415*N1416))/(N1417))))","v":0},{"$f":"IF(AND(N1441<1,O1415=0),0,\nIF(O1415=0,N1441-1,\nIF(N1441<1,O1416,\n(((N1441-1)*(N1417-(N1417/(N1441))))+(O1415*O1416))/(O1417))))","v":0},{"$f":"IF(AND(O1441<1,P1415=0),0,\nIF(P1415=0,O1441-1,\nIF(O1441<1,P1416,\n(((O1441-1)*(O1417-(O1417/(O1441))))+(P1415*P1416))/(P1417))))","v":0},{"$f":"IF(AND(P1441<1,Q1415=0),0,\nIF(Q1415=0,P1441-1,\nIF(P1441<1,Q1416,\n(((P1441-1)*(P1417-(P1417/(P1441))))+(Q1415*Q1416))/(Q1417))))","v":0},{"$f":"IF(AND(Q1441<1,R1415=0),0,\nIF(R1415=0,Q1441-1,\nIF(Q1441<1,R1416,\n(((Q1441-1)*(Q1417-(Q1417/(Q1441))))+(R1415*R1416))/(R1417))))","v":0},{"$f":"IF(AND(R1441<1,S1415=0),0,\nIF(S1415=0,R1441-1,\nIF(R1441<1,S1416,\n(((R1441-1)*(R1417-(R1417/(R1441))))+(S1415*S1416))/(S1417))))","v":0},{"$f":"IF(AND(S1441<1,T1415=0),0,\nIF(T1415=0,S1441-1,\nIF(S1441<1,T1416,\n(((S1441-1)*(S1417-(S1417/(S1441))))+(T1415*T1416))/(T1417))))","v":0},{"$f":"IF(AND(T1441<1,U1415=0),0,\nIF(U1415=0,T1441-1,\nIF(T1441<1,U1416,\n(((T1441-1)*(T1417-(T1417/(T1441))))+(U1415*U1416))/(U1417))))","v":0},{"$f":"IF(AND(U1441<1,V1415=0),0,\nIF(V1415=0,U1441-1,\nIF(U1441<1,V1416,\n(((U1441-1)*(U1417-(U1417/(U1441))))+(V1415*V1416))/(V1417))))","v":0},{"$f":"IF(AND(V1441<1,W1415=0),0,\nIF(W1415=0,V1441-1,\nIF(V1441<1,W1416,\n(((V1441-1)*(V1417-(V1417/(V1441))))+(W1415*W1416))/(W1417))))","v":0}]
[null,"RL Start TAB",{"$f":"C1414","v":"n/a"},{"$f":"IF(C1442=\"n/a\",\"n/a\",MAX(0,C1442-1))","v":"n/a"},{"$f":"IF(D1442=\"n/a\",\"n/a\",MAX(0,D1442-1))","v":"n/a"},{"$f":"IF(E1442=\"n/a\",\"n/a\",MAX(0,E1442-1))","v":"n/a"},{"$f":"IF(F1442=\"n/a\",\"n/a\",MAX(0,F1442-1))","v":"n/a"},{"$f":"IF(G1442=\"n/a\",\"n/a\",MAX(0,G1442-1))","v":"n/a"},{"$f":"IF(H1442=\"n/a\",\"n/a\",MAX(0,H1442-1))","v":"n/a"},{"$f":"IF(I1442=\"n/a\",\"n/a\",MAX(0,I1442-1))","v":"n/a"},{"$f":"IF(J1442=\"n/a\",\"n/a\",MAX(0,J1442-1))","v":"n/a"},{"$f":"IF(K1442=\"n/a\",\"n/a\",MAX(0,K1442-1))","v":"n/a"},{"$f":"IF(L1442=\"n/a\",\"n/a\",MAX(0,L1442-1))","v":"n/a"},{"$f":"IF(M1442=\"n/a\",\"n/a\",MAX(0,M1442-1))","v":"n/a"},{"$f":"IF(N1442=\"n/a\",\"n/a\",MAX(0,N1442-1))","v":"n/a"},{"$f":"IF(O1442=\"n/a\",\"n/a\",MAX(0,O1442-1))","v":"n/a"},{"$f":"IF(P1442=\"n/a\",\"n/a\",MAX(0,P1442-1))","v":"n/a"},{"$f":"IF(Q1442=\"n/a\",\"n/a\",MAX(0,Q1442-1))","v":"n/a"},{"$f":"IF(R1442=\"n/a\",\"n/a\",MAX(0,R1442-1))","v":"n/a"},{"$f":"IF(S1442=\"n/a\",\"n/a\",MAX(0,S1442-1))","v":"n/a"},{"$f":"IF(T1442=\"n/a\",\"n/a\",MAX(0,T1442-1))","v":"n/a"},{"$f":"IF(U1442=\"n/a\",\"n/a\",MAX(0,U1442-1))","v":"n/a"},{"$f":"IF(V1442=\"n/a\",\"n/a\",MAX(0,V1442-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1419)","v":"RL Capex 2020-21"},null,{"$f":"D1414","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E1414","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1414","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1414","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1414","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1414","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1414","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1414","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1414","v":10},9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1414","v":10},9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1414","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1414","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1414","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1414","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1414","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1414","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1414","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1414","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1414","v":0},{"$f":"IF(V1461=\"n/a\",\"n/a\",MAX(0,V1461-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1414","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1414<>\"n/a\",C1414<>\"n/a\"),IF(SUM(C1417:C1439)=0,0,IF((SUMPRODUCT(C1417:C1439,C1441:C1463)/SUM(C1417:C1439))<0,1,(SUMPRODUCT(C1417:C1439,C1441:C1463)/SUM(C1417:C1439)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1414<>\"n/a\",D1414<>\"n/a\"),IF(SUM(D1417:D1439)=0,0,IF((SUMPRODUCT(D1417:D1439,D1441:D1463)/SUM(D1417:D1439))<0,1,(SUMPRODUCT(D1417:D1439,D1441:D1463)/SUM(D1417:D1439)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1414<>\"n/a\",E1414<>\"n/a\"),IF(SUM(E1417:E1439)=0,0,IF((SUMPRODUCT(E1417:E1439,E1441:E1463)/SUM(E1417:E1439))<0,1,(SUMPRODUCT(E1417:E1439,E1441:E1463)/SUM(E1417:E1439)))),\"n/a\"))","v":0},0,0,4.3331662541036575,3.3331662541036571,2.3331662541036575,1.3331662541036575,0.33316625410365752,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 28",{"$f":"VLOOKUP($A1466,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Lease Extensions (5yr Life)"}]
[{"$f":"VALUE(REPLACE(A1466,1,12,\"\"))","v":28},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1467,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1467,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1467,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1467,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1467,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1467,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1467,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1467,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1467,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1467,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1467,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1467,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1467,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1467,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1467,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1467,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1467,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1467,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1467,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1467,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1467,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1467,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1467,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1467,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1467,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1467,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1467,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1467,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1467,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1467,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1467,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1467,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1467,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1467,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1467,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1467,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1467,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1467,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1467,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1467,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1467,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A1467,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1467,1,1))))","v":5},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1467,1,1))))","v":5},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1467,1,1))))","v":5},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1467,1,1))))","v":5},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1467,1,1))))","v":5},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1467,1,1))))","v":5},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1467,1,1))))","v":5},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1467,1,1))))","v":5},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1467,1,1))))","v":5},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1467,1,1))))","v":5},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1467,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1467,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1467,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1467,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1467,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1467,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1467,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1467,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1467,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1467,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1467,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1467,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1469=0,C1471=0),0,\nIF(AND(D1469<>0,C1471=0),D1469,\nIF(AND(D1470<>0,C1471<>0),(C1471-(C1471/C1495))+D1469,\nIF(C1495<1,0,(C1471-(C1471/C1495))))))","v":0},{"$f":"IF(AND(E1469=0,D1471=0),0,\nIF(AND(E1469<>0,D1471=0),E1469,\nIF(AND(E1470<>0,D1471<>0),(D1471-(D1471/D1495))+E1469,\nIF(D1495<1,0,(D1471-(D1471/D1495))))))","v":0},{"$f":"IF(AND(F1469=0,E1471=0),0,\nIF(AND(F1469<>0,E1471=0),F1469,\nIF(AND(F1470<>0,E1471<>0),(E1471-(E1471/E1495))+F1469,\nIF(E1495<1,0,(E1471-(E1471/E1495))))))","v":0},{"$f":"IF(AND(G1469=0,F1471=0),0,\nIF(AND(G1469<>0,F1471=0),G1469,\nIF(AND(G1470<>0,F1471<>0),(F1471-(F1471/F1495))+G1469,\nIF(F1495<1,0,(F1471-(F1471/F1495))))))","v":0},{"$f":"IF(AND(H1469=0,G1471=0),0,\nIF(AND(H1469<>0,G1471=0),H1469,\nIF(AND(H1470<>0,G1471<>0),(G1471-(G1471/G1495))+H1469,\nIF(G1495<1,0,(G1471-(G1471/G1495))))))","v":0},{"$f":"IF(AND(I1469=0,H1471=0),0,\nIF(AND(I1469<>0,H1471=0),I1469,\nIF(AND(I1470<>0,H1471<>0),(H1471-(H1471/H1495))+I1469,\nIF(H1495<1,0,(H1471-(H1471/H1495))))))","v":0},{"$f":"IF(AND(J1469=0,I1471=0),0,\nIF(AND(J1469<>0,I1471=0),J1469,\nIF(AND(J1470<>0,I1471<>0),(I1471-(I1471/I1495))+J1469,\nIF(I1495<1,0,(I1471-(I1471/I1495))))))","v":0},{"$f":"IF(AND(K1469=0,J1471=0),0,\nIF(AND(K1469<>0,J1471=0),K1469,\nIF(AND(K1470<>0,J1471<>0),(J1471-(J1471/J1495))+K1469,\nIF(J1495<1,0,(J1471-(J1471/J1495))))))","v":0},{"$f":"IF(AND(L1469=0,K1471=0),0,\nIF(AND(L1469<>0,K1471=0),L1469,\nIF(AND(L1470<>0,K1471<>0),(K1471-(K1471/K1495))+L1469,\nIF(K1495<1,0,(K1471-(K1471/K1495))))))","v":0},{"$f":"IF(AND(M1469=0,L1471=0),0,\nIF(AND(M1469<>0,L1471=0),M1469,\nIF(AND(M1470<>0,L1471<>0),(L1471-(L1471/L1495))+M1469,\nIF(L1495<1,0,(L1471-(L1471/L1495))))))","v":0},{"$f":"IF(AND(N1469=0,M1471=0),0,\nIF(AND(N1469<>0,M1471=0),N1469,\nIF(AND(N1470<>0,M1471<>0),(M1471-(M1471/M1495))+N1469,\nIF(M1495<1,0,(M1471-(M1471/M1495))))))","v":0},{"$f":"IF(AND(O1469=0,N1471=0),0,\nIF(AND(O1469<>0,N1471=0),O1469,\nIF(AND(O1470<>0,N1471<>0),(N1471-(N1471/N1495))+O1469,\nIF(N1495<1,0,(N1471-(N1471/N1495))))))","v":0},{"$f":"IF(AND(P1469=0,O1471=0),0,\nIF(AND(P1469<>0,O1471=0),P1469,\nIF(AND(P1470<>0,O1471<>0),(O1471-(O1471/O1495))+P1469,\nIF(O1495<1,0,(O1471-(O1471/O1495))))))","v":0},{"$f":"IF(AND(Q1469=0,P1471=0),0,\nIF(AND(Q1469<>0,P1471=0),Q1469,\nIF(AND(Q1470<>0,P1471<>0),(P1471-(P1471/P1495))+Q1469,\nIF(P1495<1,0,(P1471-(P1471/P1495))))))","v":0},{"$f":"IF(AND(R1469=0,Q1471=0),0,\nIF(AND(R1469<>0,Q1471=0),R1469,\nIF(AND(R1470<>0,Q1471<>0),(Q1471-(Q1471/Q1495))+R1469,\nIF(Q1495<1,0,(Q1471-(Q1471/Q1495))))))","v":0},{"$f":"IF(AND(S1469=0,R1471=0),0,\nIF(AND(S1469<>0,R1471=0),S1469,\nIF(AND(S1470<>0,R1471<>0),(R1471-(R1471/R1495))+S1469,\nIF(R1495<1,0,(R1471-(R1471/R1495))))))","v":0},{"$f":"IF(AND(T1469=0,S1471=0),0,\nIF(AND(T1469<>0,S1471=0),T1469,\nIF(AND(T1470<>0,S1471<>0),(S1471-(S1471/S1495))+T1469,\nIF(S1495<1,0,(S1471-(S1471/S1495))))))","v":0},{"$f":"IF(AND(U1469=0,T1471=0),0,\nIF(AND(U1469<>0,T1471=0),U1469,\nIF(AND(U1470<>0,T1471<>0),(T1471-(T1471/T1495))+U1469,\nIF(T1495<1,0,(T1471-(T1471/T1495))))))","v":0},{"$f":"IF(AND(V1469=0,U1471=0),0,\nIF(AND(V1469<>0,U1471=0),V1469,\nIF(AND(V1470<>0,U1471<>0),(U1471-(U1471/U1495))+V1469,\nIF(U1495<1,0,(U1471-(U1471/U1495))))))","v":0},{"$f":"IF(AND(W1469=0,V1471=0),0,\nIF(AND(W1469<>0,V1471=0),W1469,\nIF(AND(W1470<>0,V1471<>0),(V1471-(V1471/V1495))+W1469,\nIF(V1495<1,0,(V1471-(V1471/V1495))))))","v":0}]
[{"$f":"A1471+1","v":0},"Depreciated starting TAB",{"$f":"C1467","v":0},{"$f":"IF(C1496=\"n/a\",C1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,C1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,C1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(D1496=\"n/a\",D1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,D1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,D1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(E1496=\"n/a\",E1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,E1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,E1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(F1496=\"n/a\",F1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,F1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,F1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(G1496=\"n/a\",G1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,G1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,G1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(H1496=\"n/a\",H1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,H1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,H1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(I1496=\"n/a\",I1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,I1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,I1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(J1496=\"n/a\",J1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,J1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,J1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(K1496=\"n/a\",K1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,K1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,K1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(L1496=\"n/a\",L1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,L1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,L1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(M1496=\"n/a\",M1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,M1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,M1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(N1496=\"n/a\",N1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,N1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,N1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(O1496=\"n/a\",O1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,O1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,O1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(P1496=\"n/a\",P1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,P1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,P1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(Q1496=\"n/a\",Q1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,Q1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,Q1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(R1496=\"n/a\",R1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,R1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,R1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(S1496=\"n/a\",S1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,S1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,S1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(T1496=\"n/a\",T1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,T1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,T1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(U1496=\"n/a\",U1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,U1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,U1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(V1496=\"n/a\",V1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,V1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,V1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0}]
[{"$f":"A1472+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1473)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D1467","v":0},{"$f":"IF(D1497=\"n/a\",D1473,IFERROR(IF((OFFSET($C1473,0,$A1473))<0,\nMIN(0,D1473-(OFFSET($C1473,0,$A1473)/(OFFSET($C1468,-$A1472,$A1473)))),\nMAX(0,D1473-(OFFSET($C1473,0,$A1473)/(OFFSET($C1468,-$A1472,$A1473))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E1467","v":0},{"$f":"IF(E1498=\"n/a\",E1474,IFERROR(IF((OFFSET($C1474,0,$A1474))<0,\nMIN(0,E1474-(OFFSET($C1474,0,$A1474)/(OFFSET($C1469,-$A1473,$A1474)))),\nMAX(0,E1474-(OFFSET($C1474,0,$A1474)/(OFFSET($C1469,-$A1473,$A1474))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F1467","v":0},{"$f":"IF(F1499=\"n/a\",F1475,IFERROR(IF((OFFSET($C1475,0,$A1475))<0,\nMIN(0,F1475-(OFFSET($C1475,0,$A1475)/(OFFSET($C1470,-$A1474,$A1475)))),\nMAX(0,F1475-(OFFSET($C1475,0,$A1475)/(OFFSET($C1470,-$A1474,$A1475))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G1467","v":0},{"$f":"IF(G1500=\"n/a\",G1476,IFERROR(IF((OFFSET($C1476,0,$A1476))<0,\nMIN(0,G1476-(OFFSET($C1476,0,$A1476)/(OFFSET($C1471,-$A1475,$A1476)))),\nMAX(0,G1476-(OFFSET($C1476,0,$A1476)/(OFFSET($C1471,-$A1475,$A1476))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H1467","v":0},{"$f":"IF(H1501=\"n/a\",H1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,H1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,H1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I1467","v":0},{"$f":"IF(I1502=\"n/a\",I1478,IFERROR(IF((OFFSET($C1478,0,$A1478))<0,\nMIN(0,I1478-(OFFSET($C1478,0,$A1478)/(OFFSET($C1473,-$A1477,$A1478)))),\nMAX(0,I1478-(OFFSET($C1478,0,$A1478)/(OFFSET($C1473,-$A1477,$A1478))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1467","v":0},{"$f":"IF(J1503=\"n/a\",J1479,IFERROR(IF((OFFSET($C1479,0,$A1479))<0,\nMIN(0,J1479-(OFFSET($C1479,0,$A1479)/(OFFSET($C1474,-$A1478,$A1479)))),\nMAX(0,J1479-(OFFSET($C1479,0,$A1479)/(OFFSET($C1474,-$A1478,$A1479))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1467","v":0},{"$f":"IF(K1504=\"n/a\",K1480,IFERROR(IF((OFFSET($C1480,0,$A1480))<0,\nMIN(0,K1480-(OFFSET($C1480,0,$A1480)/(OFFSET($C1475,-$A1479,$A1480)))),\nMAX(0,K1480-(OFFSET($C1480,0,$A1480)/(OFFSET($C1475,-$A1479,$A1480))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1467","v":0},{"$f":"IF(L1505=\"n/a\",L1481,IFERROR(IF((OFFSET($C1481,0,$A1481))<0,\nMIN(0,L1481-(OFFSET($C1481,0,$A1481)/(OFFSET($C1476,-$A1480,$A1481)))),\nMAX(0,L1481-(OFFSET($C1481,0,$A1481)/(OFFSET($C1476,-$A1480,$A1481))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1467","v":0},{"$f":"IF(M1506=\"n/a\",M1482,IFERROR(IF((OFFSET($C1482,0,$A1482))<0,\nMIN(0,M1482-(OFFSET($C1482,0,$A1482)/(OFFSET($C1477,-$A1481,$A1482)))),\nMAX(0,M1482-(OFFSET($C1482,0,$A1482)/(OFFSET($C1477,-$A1481,$A1482))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1467","v":0},{"$f":"IF(N1507=\"n/a\",N1483,IFERROR(IF((OFFSET($C1483,0,$A1483))<0,\nMIN(0,N1483-(OFFSET($C1483,0,$A1483)/(OFFSET($C1478,-$A1482,$A1483)))),\nMAX(0,N1483-(OFFSET($C1483,0,$A1483)/(OFFSET($C1478,-$A1482,$A1483))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1467","v":0},{"$f":"IF(O1508=\"n/a\",O1484,IFERROR(IF((OFFSET($C1484,0,$A1484))<0,\nMIN(0,O1484-(OFFSET($C1484,0,$A1484)/(OFFSET($C1479,-$A1483,$A1484)))),\nMAX(0,O1484-(OFFSET($C1484,0,$A1484)/(OFFSET($C1479,-$A1483,$A1484))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1467","v":0},{"$f":"IF(P1509=\"n/a\",P1485,IFERROR(IF((OFFSET($C1485,0,$A1485))<0,\nMIN(0,P1485-(OFFSET($C1485,0,$A1485)/(OFFSET($C1480,-$A1484,$A1485)))),\nMAX(0,P1485-(OFFSET($C1485,0,$A1485)/(OFFSET($C1480,-$A1484,$A1485))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1467","v":0},{"$f":"IF(Q1510=\"n/a\",Q1486,IFERROR(IF((OFFSET($C1486,0,$A1486))<0,\nMIN(0,Q1486-(OFFSET($C1486,0,$A1486)/(OFFSET($C1481,-$A1485,$A1486)))),\nMAX(0,Q1486-(OFFSET($C1486,0,$A1486)/(OFFSET($C1481,-$A1485,$A1486))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1467","v":0},{"$f":"IF(R1511=\"n/a\",R1487,IFERROR(IF((OFFSET($C1487,0,$A1487))<0,\nMIN(0,R1487-(OFFSET($C1487,0,$A1487)/(OFFSET($C1482,-$A1486,$A1487)))),\nMAX(0,R1487-(OFFSET($C1487,0,$A1487)/(OFFSET($C1482,-$A1486,$A1487))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1467","v":0},{"$f":"IF(S1512=\"n/a\",S1488,IFERROR(IF((OFFSET($C1488,0,$A1488))<0,\nMIN(0,S1488-(OFFSET($C1488,0,$A1488)/(OFFSET($C1483,-$A1487,$A1488)))),\nMAX(0,S1488-(OFFSET($C1488,0,$A1488)/(OFFSET($C1483,-$A1487,$A1488))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1467","v":0},{"$f":"IF(T1513=\"n/a\",T1489,IFERROR(IF((OFFSET($C1489,0,$A1489))<0,\nMIN(0,T1489-(OFFSET($C1489,0,$A1489)/(OFFSET($C1484,-$A1488,$A1489)))),\nMAX(0,T1489-(OFFSET($C1489,0,$A1489)/(OFFSET($C1484,-$A1488,$A1489))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1467","v":0},{"$f":"IF(U1514=\"n/a\",U1490,IFERROR(IF((OFFSET($C1490,0,$A1490))<0,\nMIN(0,U1490-(OFFSET($C1490,0,$A1490)/(OFFSET($C1485,-$A1489,$A1490)))),\nMAX(0,U1490-(OFFSET($C1490,0,$A1490)/(OFFSET($C1485,-$A1489,$A1490))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1467","v":0},{"$f":"IF(V1515=\"n/a\",V1491,IFERROR(IF((OFFSET($C1491,0,$A1491))<0,\nMIN(0,V1491-(OFFSET($C1491,0,$A1491)/(OFFSET($C1486,-$A1490,$A1491)))),\nMAX(0,V1491-(OFFSET($C1491,0,$A1491)/(OFFSET($C1486,-$A1490,$A1491))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1467","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1495<1,D1469=0),0,\nIF(D1469=0,C1495-1,\nIF(C1495<1,D1470,\n(((C1495-1)*(C1471-(C1471/(C1495))))+(D1469*D1470))/(D1471))))","v":0},{"$f":"IF(AND(D1495<1,E1469=0),0,\nIF(E1469=0,D1495-1,\nIF(D1495<1,E1470,\n(((D1495-1)*(D1471-(D1471/(D1495))))+(E1469*E1470))/(E1471))))","v":0},{"$f":"IF(AND(E1495<1,F1469=0),0,\nIF(F1469=0,E1495-1,\nIF(E1495<1,F1470,\n(((E1495-1)*(E1471-(E1471/(E1495))))+(F1469*F1470))/(F1471))))","v":0},{"$f":"IF(AND(F1495<1,G1469=0),0,\nIF(G1469=0,F1495-1,\nIF(F1495<1,G1470,\n(((F1495-1)*(F1471-(F1471/(F1495))))+(G1469*G1470))/(G1471))))","v":0},{"$f":"IF(AND(G1495<1,H1469=0),0,\nIF(H1469=0,G1495-1,\nIF(G1495<1,H1470,\n(((G1495-1)*(G1471-(G1471/(G1495))))+(H1469*H1470))/(H1471))))","v":0},{"$f":"IF(AND(H1495<1,I1469=0),0,\nIF(I1469=0,H1495-1,\nIF(H1495<1,I1470,\n(((H1495-1)*(H1471-(H1471/(H1495))))+(I1469*I1470))/(I1471))))","v":0},{"$f":"IF(AND(I1495<1,J1469=0),0,\nIF(J1469=0,I1495-1,\nIF(I1495<1,J1470,\n(((I1495-1)*(I1471-(I1471/(I1495))))+(J1469*J1470))/(J1471))))","v":0},{"$f":"IF(AND(J1495<1,K1469=0),0,\nIF(K1469=0,J1495-1,\nIF(J1495<1,K1470,\n(((J1495-1)*(J1471-(J1471/(J1495))))+(K1469*K1470))/(K1471))))","v":0},{"$f":"IF(AND(K1495<1,L1469=0),0,\nIF(L1469=0,K1495-1,\nIF(K1495<1,L1470,\n(((K1495-1)*(K1471-(K1471/(K1495))))+(L1469*L1470))/(L1471))))","v":0},{"$f":"IF(AND(L1495<1,M1469=0),0,\nIF(M1469=0,L1495-1,\nIF(L1495<1,M1470,\n(((L1495-1)*(L1471-(L1471/(L1495))))+(M1469*M1470))/(M1471))))","v":0},{"$f":"IF(AND(M1495<1,N1469=0),0,\nIF(N1469=0,M1495-1,\nIF(M1495<1,N1470,\n(((M1495-1)*(M1471-(M1471/(M1495))))+(N1469*N1470))/(N1471))))","v":0},{"$f":"IF(AND(N1495<1,O1469=0),0,\nIF(O1469=0,N1495-1,\nIF(N1495<1,O1470,\n(((N1495-1)*(N1471-(N1471/(N1495))))+(O1469*O1470))/(O1471))))","v":0},{"$f":"IF(AND(O1495<1,P1469=0),0,\nIF(P1469=0,O1495-1,\nIF(O1495<1,P1470,\n(((O1495-1)*(O1471-(O1471/(O1495))))+(P1469*P1470))/(P1471))))","v":0},{"$f":"IF(AND(P1495<1,Q1469=0),0,\nIF(Q1469=0,P1495-1,\nIF(P1495<1,Q1470,\n(((P1495-1)*(P1471-(P1471/(P1495))))+(Q1469*Q1470))/(Q1471))))","v":0},{"$f":"IF(AND(Q1495<1,R1469=0),0,\nIF(R1469=0,Q1495-1,\nIF(Q1495<1,R1470,\n(((Q1495-1)*(Q1471-(Q1471/(Q1495))))+(R1469*R1470))/(R1471))))","v":0},{"$f":"IF(AND(R1495<1,S1469=0),0,\nIF(S1469=0,R1495-1,\nIF(R1495<1,S1470,\n(((R1495-1)*(R1471-(R1471/(R1495))))+(S1469*S1470))/(S1471))))","v":0},{"$f":"IF(AND(S1495<1,T1469=0),0,\nIF(T1469=0,S1495-1,\nIF(S1495<1,T1470,\n(((S1495-1)*(S1471-(S1471/(S1495))))+(T1469*T1470))/(T1471))))","v":0},{"$f":"IF(AND(T1495<1,U1469=0),0,\nIF(U1469=0,T1495-1,\nIF(T1495<1,U1470,\n(((T1495-1)*(T1471-(T1471/(T1495))))+(U1469*U1470))/(U1471))))","v":0},{"$f":"IF(AND(U1495<1,V1469=0),0,\nIF(V1469=0,U1495-1,\nIF(U1495<1,V1470,\n(((U1495-1)*(U1471-(U1471/(U1495))))+(V1469*V1470))/(V1471))))","v":0},{"$f":"IF(AND(V1495<1,W1469=0),0,\nIF(W1469=0,V1495-1,\nIF(V1495<1,W1470,\n(((V1495-1)*(V1471-(V1471/(V1495))))+(W1469*W1470))/(W1471))))","v":0}]
[null,"RL Start TAB",{"$f":"C1468","v":"n/a"},{"$f":"IF(C1496=\"n/a\",\"n/a\",MAX(0,C1496-1))","v":"n/a"},{"$f":"IF(D1496=\"n/a\",\"n/a\",MAX(0,D1496-1))","v":"n/a"},{"$f":"IF(E1496=\"n/a\",\"n/a\",MAX(0,E1496-1))","v":"n/a"},{"$f":"IF(F1496=\"n/a\",\"n/a\",MAX(0,F1496-1))","v":"n/a"},{"$f":"IF(G1496=\"n/a\",\"n/a\",MAX(0,G1496-1))","v":"n/a"},{"$f":"IF(H1496=\"n/a\",\"n/a\",MAX(0,H1496-1))","v":"n/a"},{"$f":"IF(I1496=\"n/a\",\"n/a\",MAX(0,I1496-1))","v":"n/a"},{"$f":"IF(J1496=\"n/a\",\"n/a\",MAX(0,J1496-1))","v":"n/a"},{"$f":"IF(K1496=\"n/a\",\"n/a\",MAX(0,K1496-1))","v":"n/a"},{"$f":"IF(L1496=\"n/a\",\"n/a\",MAX(0,L1496-1))","v":"n/a"},{"$f":"IF(M1496=\"n/a\",\"n/a\",MAX(0,M1496-1))","v":"n/a"},{"$f":"IF(N1496=\"n/a\",\"n/a\",MAX(0,N1496-1))","v":"n/a"},{"$f":"IF(O1496=\"n/a\",\"n/a\",MAX(0,O1496-1))","v":"n/a"},{"$f":"IF(P1496=\"n/a\",\"n/a\",MAX(0,P1496-1))","v":"n/a"},{"$f":"IF(Q1496=\"n/a\",\"n/a\",MAX(0,Q1496-1))","v":"n/a"},{"$f":"IF(R1496=\"n/a\",\"n/a\",MAX(0,R1496-1))","v":"n/a"},{"$f":"IF(S1496=\"n/a\",\"n/a\",MAX(0,S1496-1))","v":"n/a"},{"$f":"IF(T1496=\"n/a\",\"n/a\",MAX(0,T1496-1))","v":"n/a"},{"$f":"IF(U1496=\"n/a\",\"n/a\",MAX(0,U1496-1))","v":"n/a"},{"$f":"IF(V1496=\"n/a\",\"n/a\",MAX(0,V1496-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1473)","v":"RL Capex 2020-21"},null,{"$f":"D1468","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E1468","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1468","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1468","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1468","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1468","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1468","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1468","v":5},4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1468","v":5},4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1468","v":5},4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1468","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1468","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1468","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1468","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1468","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1468","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1468","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1468","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1468","v":0},{"$f":"IF(V1515=\"n/a\",\"n/a\",MAX(0,V1515-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1468","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1468<>\"n/a\",C1468<>\"n/a\"),IF(SUM(C1471:C1493)=0,0,IF((SUMPRODUCT(C1471:C1493,C1495:C1517)/SUM(C1471:C1493))<0,1,(SUMPRODUCT(C1471:C1493,C1495:C1517)/SUM(C1471:C1493)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1468<>\"n/a\",D1468<>\"n/a\"),IF(SUM(D1471:D1493)=0,0,IF((SUMPRODUCT(D1471:D1493,D1495:D1517)/SUM(D1471:D1493))<0,1,(SUMPRODUCT(D1471:D1493,D1495:D1517)/SUM(D1471:D1493)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1468<>\"n/a\",E1468<>\"n/a\"),IF(SUM(E1471:E1493)=0,0,IF((SUMPRODUCT(E1471:E1493,E1495:E1517)/SUM(E1471:E1493))<0,1,(SUMPRODUCT(E1471:E1493,E1495:E1517)/SUM(E1471:E1493)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 29",{"$f":"VLOOKUP($A1520,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1520,1,12,\"\"))","v":29},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1521,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1521,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1521,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1521,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1521,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1521,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1521,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1521,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1521,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1521,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1521,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1521,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1521,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1521,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1521,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1521,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1521,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1521,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1521,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1521,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1521,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1521,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1521,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1521,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1521,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1521,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1521,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1521,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1521,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1521,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1521,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1521,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1521,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1521,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1521,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1521,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1521,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1521,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1521,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1521,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1521,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A1521,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1521,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1521,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1521,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1523=0,C1525=0),0,\nIF(AND(D1523<>0,C1525=0),D1523,\nIF(AND(D1524<>0,C1525<>0),(C1525-(C1525/C1549))+D1523,\nIF(C1549<1,0,(C1525-(C1525/C1549))))))","v":0},{"$f":"IF(AND(E1523=0,D1525=0),0,\nIF(AND(E1523<>0,D1525=0),E1523,\nIF(AND(E1524<>0,D1525<>0),(D1525-(D1525/D1549))+E1523,\nIF(D1549<1,0,(D1525-(D1525/D1549))))))","v":0},{"$f":"IF(AND(F1523=0,E1525=0),0,\nIF(AND(F1523<>0,E1525=0),F1523,\nIF(AND(F1524<>0,E1525<>0),(E1525-(E1525/E1549))+F1523,\nIF(E1549<1,0,(E1525-(E1525/E1549))))))","v":0},{"$f":"IF(AND(G1523=0,F1525=0),0,\nIF(AND(G1523<>0,F1525=0),G1523,\nIF(AND(G1524<>0,F1525<>0),(F1525-(F1525/F1549))+G1523,\nIF(F1549<1,0,(F1525-(F1525/F1549))))))","v":0},{"$f":"IF(AND(H1523=0,G1525=0),0,\nIF(AND(H1523<>0,G1525=0),H1523,\nIF(AND(H1524<>0,G1525<>0),(G1525-(G1525/G1549))+H1523,\nIF(G1549<1,0,(G1525-(G1525/G1549))))))","v":0},{"$f":"IF(AND(I1523=0,H1525=0),0,\nIF(AND(I1523<>0,H1525=0),I1523,\nIF(AND(I1524<>0,H1525<>0),(H1525-(H1525/H1549))+I1523,\nIF(H1549<1,0,(H1525-(H1525/H1549))))))","v":0},{"$f":"IF(AND(J1523=0,I1525=0),0,\nIF(AND(J1523<>0,I1525=0),J1523,\nIF(AND(J1524<>0,I1525<>0),(I1525-(I1525/I1549))+J1523,\nIF(I1549<1,0,(I1525-(I1525/I1549))))))","v":0},{"$f":"IF(AND(K1523=0,J1525=0),0,\nIF(AND(K1523<>0,J1525=0),K1523,\nIF(AND(K1524<>0,J1525<>0),(J1525-(J1525/J1549))+K1523,\nIF(J1549<1,0,(J1525-(J1525/J1549))))))","v":0},{"$f":"IF(AND(L1523=0,K1525=0),0,\nIF(AND(L1523<>0,K1525=0),L1523,\nIF(AND(L1524<>0,K1525<>0),(K1525-(K1525/K1549))+L1523,\nIF(K1549<1,0,(K1525-(K1525/K1549))))))","v":0},{"$f":"IF(AND(M1523=0,L1525=0),0,\nIF(AND(M1523<>0,L1525=0),M1523,\nIF(AND(M1524<>0,L1525<>0),(L1525-(L1525/L1549))+M1523,\nIF(L1549<1,0,(L1525-(L1525/L1549))))))","v":0},{"$f":"IF(AND(N1523=0,M1525=0),0,\nIF(AND(N1523<>0,M1525=0),N1523,\nIF(AND(N1524<>0,M1525<>0),(M1525-(M1525/M1549))+N1523,\nIF(M1549<1,0,(M1525-(M1525/M1549))))))","v":0},{"$f":"IF(AND(O1523=0,N1525=0),0,\nIF(AND(O1523<>0,N1525=0),O1523,\nIF(AND(O1524<>0,N1525<>0),(N1525-(N1525/N1549))+O1523,\nIF(N1549<1,0,(N1525-(N1525/N1549))))))","v":0},{"$f":"IF(AND(P1523=0,O1525=0),0,\nIF(AND(P1523<>0,O1525=0),P1523,\nIF(AND(P1524<>0,O1525<>0),(O1525-(O1525/O1549))+P1523,\nIF(O1549<1,0,(O1525-(O1525/O1549))))))","v":0},{"$f":"IF(AND(Q1523=0,P1525=0),0,\nIF(AND(Q1523<>0,P1525=0),Q1523,\nIF(AND(Q1524<>0,P1525<>0),(P1525-(P1525/P1549))+Q1523,\nIF(P1549<1,0,(P1525-(P1525/P1549))))))","v":0},{"$f":"IF(AND(R1523=0,Q1525=0),0,\nIF(AND(R1523<>0,Q1525=0),R1523,\nIF(AND(R1524<>0,Q1525<>0),(Q1525-(Q1525/Q1549))+R1523,\nIF(Q1549<1,0,(Q1525-(Q1525/Q1549))))))","v":0},{"$f":"IF(AND(S1523=0,R1525=0),0,\nIF(AND(S1523<>0,R1525=0),S1523,\nIF(AND(S1524<>0,R1525<>0),(R1525-(R1525/R1549))+S1523,\nIF(R1549<1,0,(R1525-(R1525/R1549))))))","v":0},{"$f":"IF(AND(T1523=0,S1525=0),0,\nIF(AND(T1523<>0,S1525=0),T1523,\nIF(AND(T1524<>0,S1525<>0),(S1525-(S1525/S1549))+T1523,\nIF(S1549<1,0,(S1525-(S1525/S1549))))))","v":0},{"$f":"IF(AND(U1523=0,T1525=0),0,\nIF(AND(U1523<>0,T1525=0),U1523,\nIF(AND(U1524<>0,T1525<>0),(T1525-(T1525/T1549))+U1523,\nIF(T1549<1,0,(T1525-(T1525/T1549))))))","v":0},{"$f":"IF(AND(V1523=0,U1525=0),0,\nIF(AND(V1523<>0,U1525=0),V1523,\nIF(AND(V1524<>0,U1525<>0),(U1525-(U1525/U1549))+V1523,\nIF(U1549<1,0,(U1525-(U1525/U1549))))))","v":0},{"$f":"IF(AND(W1523=0,V1525=0),0,\nIF(AND(W1523<>0,V1525=0),W1523,\nIF(AND(W1524<>0,V1525<>0),(V1525-(V1525/V1549))+W1523,\nIF(V1549<1,0,(V1525-(V1525/V1549))))))","v":0}]
[{"$f":"A1525+1","v":0},"Depreciated starting TAB",{"$f":"C1521","v":0},{"$f":"IF(C1550=\"n/a\",C1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,C1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,C1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(D1550=\"n/a\",D1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,D1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,D1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(E1550=\"n/a\",E1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,E1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,E1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(F1550=\"n/a\",F1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,F1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,F1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(G1550=\"n/a\",G1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,G1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,G1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(H1550=\"n/a\",H1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,H1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,H1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(I1550=\"n/a\",I1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,I1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,I1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(J1550=\"n/a\",J1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,J1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,J1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(K1550=\"n/a\",K1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,K1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,K1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(L1550=\"n/a\",L1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,L1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,L1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(M1550=\"n/a\",M1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,M1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,M1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(N1550=\"n/a\",N1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,N1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,N1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(O1550=\"n/a\",O1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,O1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,O1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(P1550=\"n/a\",P1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,P1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,P1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(Q1550=\"n/a\",Q1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,Q1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,Q1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(R1550=\"n/a\",R1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,R1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,R1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(S1550=\"n/a\",S1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,S1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,S1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(T1550=\"n/a\",T1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,T1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,T1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(U1550=\"n/a\",U1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,U1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,U1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(V1550=\"n/a\",V1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,V1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,V1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0}]
[{"$f":"A1526+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1527)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D1521","v":0},{"$f":"IF(D1551=\"n/a\",D1527,IFERROR(IF((OFFSET($C1527,0,$A1527))<0,\nMIN(0,D1527-(OFFSET($C1527,0,$A1527)/(OFFSET($C1522,-$A1526,$A1527)))),\nMAX(0,D1527-(OFFSET($C1527,0,$A1527)/(OFFSET($C1522,-$A1526,$A1527))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E1521","v":0},{"$f":"IF(E1552=\"n/a\",E1528,IFERROR(IF((OFFSET($C1528,0,$A1528))<0,\nMIN(0,E1528-(OFFSET($C1528,0,$A1528)/(OFFSET($C1523,-$A1527,$A1528)))),\nMAX(0,E1528-(OFFSET($C1528,0,$A1528)/(OFFSET($C1523,-$A1527,$A1528))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F1521","v":0},{"$f":"IF(F1553=\"n/a\",F1529,IFERROR(IF((OFFSET($C1529,0,$A1529))<0,\nMIN(0,F1529-(OFFSET($C1529,0,$A1529)/(OFFSET($C1524,-$A1528,$A1529)))),\nMAX(0,F1529-(OFFSET($C1529,0,$A1529)/(OFFSET($C1524,-$A1528,$A1529))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G1521","v":0},{"$f":"IF(G1554=\"n/a\",G1530,IFERROR(IF((OFFSET($C1530,0,$A1530))<0,\nMIN(0,G1530-(OFFSET($C1530,0,$A1530)/(OFFSET($C1525,-$A1529,$A1530)))),\nMAX(0,G1530-(OFFSET($C1530,0,$A1530)/(OFFSET($C1525,-$A1529,$A1530))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H1521","v":0},{"$f":"IF(H1555=\"n/a\",H1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,H1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,H1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I1521","v":0},{"$f":"IF(I1556=\"n/a\",I1532,IFERROR(IF((OFFSET($C1532,0,$A1532))<0,\nMIN(0,I1532-(OFFSET($C1532,0,$A1532)/(OFFSET($C1527,-$A1531,$A1532)))),\nMAX(0,I1532-(OFFSET($C1532,0,$A1532)/(OFFSET($C1527,-$A1531,$A1532))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1521","v":0},{"$f":"IF(J1557=\"n/a\",J1533,IFERROR(IF((OFFSET($C1533,0,$A1533))<0,\nMIN(0,J1533-(OFFSET($C1533,0,$A1533)/(OFFSET($C1528,-$A1532,$A1533)))),\nMAX(0,J1533-(OFFSET($C1533,0,$A1533)/(OFFSET($C1528,-$A1532,$A1533))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1521","v":0},{"$f":"IF(K1558=\"n/a\",K1534,IFERROR(IF((OFFSET($C1534,0,$A1534))<0,\nMIN(0,K1534-(OFFSET($C1534,0,$A1534)/(OFFSET($C1529,-$A1533,$A1534)))),\nMAX(0,K1534-(OFFSET($C1534,0,$A1534)/(OFFSET($C1529,-$A1533,$A1534))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1521","v":0},{"$f":"IF(L1559=\"n/a\",L1535,IFERROR(IF((OFFSET($C1535,0,$A1535))<0,\nMIN(0,L1535-(OFFSET($C1535,0,$A1535)/(OFFSET($C1530,-$A1534,$A1535)))),\nMAX(0,L1535-(OFFSET($C1535,0,$A1535)/(OFFSET($C1530,-$A1534,$A1535))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1521","v":0},{"$f":"IF(M1560=\"n/a\",M1536,IFERROR(IF((OFFSET($C1536,0,$A1536))<0,\nMIN(0,M1536-(OFFSET($C1536,0,$A1536)/(OFFSET($C1531,-$A1535,$A1536)))),\nMAX(0,M1536-(OFFSET($C1536,0,$A1536)/(OFFSET($C1531,-$A1535,$A1536))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1521","v":0},{"$f":"IF(N1561=\"n/a\",N1537,IFERROR(IF((OFFSET($C1537,0,$A1537))<0,\nMIN(0,N1537-(OFFSET($C1537,0,$A1537)/(OFFSET($C1532,-$A1536,$A1537)))),\nMAX(0,N1537-(OFFSET($C1537,0,$A1537)/(OFFSET($C1532,-$A1536,$A1537))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1521","v":0},{"$f":"IF(O1562=\"n/a\",O1538,IFERROR(IF((OFFSET($C1538,0,$A1538))<0,\nMIN(0,O1538-(OFFSET($C1538,0,$A1538)/(OFFSET($C1533,-$A1537,$A1538)))),\nMAX(0,O1538-(OFFSET($C1538,0,$A1538)/(OFFSET($C1533,-$A1537,$A1538))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1521","v":0},{"$f":"IF(P1563=\"n/a\",P1539,IFERROR(IF((OFFSET($C1539,0,$A1539))<0,\nMIN(0,P1539-(OFFSET($C1539,0,$A1539)/(OFFSET($C1534,-$A1538,$A1539)))),\nMAX(0,P1539-(OFFSET($C1539,0,$A1539)/(OFFSET($C1534,-$A1538,$A1539))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1521","v":0},{"$f":"IF(Q1564=\"n/a\",Q1540,IFERROR(IF((OFFSET($C1540,0,$A1540))<0,\nMIN(0,Q1540-(OFFSET($C1540,0,$A1540)/(OFFSET($C1535,-$A1539,$A1540)))),\nMAX(0,Q1540-(OFFSET($C1540,0,$A1540)/(OFFSET($C1535,-$A1539,$A1540))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1521","v":0},{"$f":"IF(R1565=\"n/a\",R1541,IFERROR(IF((OFFSET($C1541,0,$A1541))<0,\nMIN(0,R1541-(OFFSET($C1541,0,$A1541)/(OFFSET($C1536,-$A1540,$A1541)))),\nMAX(0,R1541-(OFFSET($C1541,0,$A1541)/(OFFSET($C1536,-$A1540,$A1541))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1521","v":0},{"$f":"IF(S1566=\"n/a\",S1542,IFERROR(IF((OFFSET($C1542,0,$A1542))<0,\nMIN(0,S1542-(OFFSET($C1542,0,$A1542)/(OFFSET($C1537,-$A1541,$A1542)))),\nMAX(0,S1542-(OFFSET($C1542,0,$A1542)/(OFFSET($C1537,-$A1541,$A1542))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1521","v":0},{"$f":"IF(T1567=\"n/a\",T1543,IFERROR(IF((OFFSET($C1543,0,$A1543))<0,\nMIN(0,T1543-(OFFSET($C1543,0,$A1543)/(OFFSET($C1538,-$A1542,$A1543)))),\nMAX(0,T1543-(OFFSET($C1543,0,$A1543)/(OFFSET($C1538,-$A1542,$A1543))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1521","v":0},{"$f":"IF(U1568=\"n/a\",U1544,IFERROR(IF((OFFSET($C1544,0,$A1544))<0,\nMIN(0,U1544-(OFFSET($C1544,0,$A1544)/(OFFSET($C1539,-$A1543,$A1544)))),\nMAX(0,U1544-(OFFSET($C1544,0,$A1544)/(OFFSET($C1539,-$A1543,$A1544))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1521","v":0},{"$f":"IF(V1569=\"n/a\",V1545,IFERROR(IF((OFFSET($C1545,0,$A1545))<0,\nMIN(0,V1545-(OFFSET($C1545,0,$A1545)/(OFFSET($C1540,-$A1544,$A1545)))),\nMAX(0,V1545-(OFFSET($C1545,0,$A1545)/(OFFSET($C1540,-$A1544,$A1545))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1521","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1549<1,D1523=0),0,\nIF(D1523=0,C1549-1,\nIF(C1549<1,D1524,\n(((C1549-1)*(C1525-(C1525/(C1549))))+(D1523*D1524))/(D1525))))","v":0},{"$f":"IF(AND(D1549<1,E1523=0),0,\nIF(E1523=0,D1549-1,\nIF(D1549<1,E1524,\n(((D1549-1)*(D1525-(D1525/(D1549))))+(E1523*E1524))/(E1525))))","v":0},{"$f":"IF(AND(E1549<1,F1523=0),0,\nIF(F1523=0,E1549-1,\nIF(E1549<1,F1524,\n(((E1549-1)*(E1525-(E1525/(E1549))))+(F1523*F1524))/(F1525))))","v":0},{"$f":"IF(AND(F1549<1,G1523=0),0,\nIF(G1523=0,F1549-1,\nIF(F1549<1,G1524,\n(((F1549-1)*(F1525-(F1525/(F1549))))+(G1523*G1524))/(G1525))))","v":0},{"$f":"IF(AND(G1549<1,H1523=0),0,\nIF(H1523=0,G1549-1,\nIF(G1549<1,H1524,\n(((G1549-1)*(G1525-(G1525/(G1549))))+(H1523*H1524))/(H1525))))","v":0},{"$f":"IF(AND(H1549<1,I1523=0),0,\nIF(I1523=0,H1549-1,\nIF(H1549<1,I1524,\n(((H1549-1)*(H1525-(H1525/(H1549))))+(I1523*I1524))/(I1525))))","v":0},{"$f":"IF(AND(I1549<1,J1523=0),0,\nIF(J1523=0,I1549-1,\nIF(I1549<1,J1524,\n(((I1549-1)*(I1525-(I1525/(I1549))))+(J1523*J1524))/(J1525))))","v":0},{"$f":"IF(AND(J1549<1,K1523=0),0,\nIF(K1523=0,J1549-1,\nIF(J1549<1,K1524,\n(((J1549-1)*(J1525-(J1525/(J1549))))+(K1523*K1524))/(K1525))))","v":0},{"$f":"IF(AND(K1549<1,L1523=0),0,\nIF(L1523=0,K1549-1,\nIF(K1549<1,L1524,\n(((K1549-1)*(K1525-(K1525/(K1549))))+(L1523*L1524))/(L1525))))","v":0},{"$f":"IF(AND(L1549<1,M1523=0),0,\nIF(M1523=0,L1549-1,\nIF(L1549<1,M1524,\n(((L1549-1)*(L1525-(L1525/(L1549))))+(M1523*M1524))/(M1525))))","v":0},{"$f":"IF(AND(M1549<1,N1523=0),0,\nIF(N1523=0,M1549-1,\nIF(M1549<1,N1524,\n(((M1549-1)*(M1525-(M1525/(M1549))))+(N1523*N1524))/(N1525))))","v":0},{"$f":"IF(AND(N1549<1,O1523=0),0,\nIF(O1523=0,N1549-1,\nIF(N1549<1,O1524,\n(((N1549-1)*(N1525-(N1525/(N1549))))+(O1523*O1524))/(O1525))))","v":0},{"$f":"IF(AND(O1549<1,P1523=0),0,\nIF(P1523=0,O1549-1,\nIF(O1549<1,P1524,\n(((O1549-1)*(O1525-(O1525/(O1549))))+(P1523*P1524))/(P1525))))","v":0},{"$f":"IF(AND(P1549<1,Q1523=0),0,\nIF(Q1523=0,P1549-1,\nIF(P1549<1,Q1524,\n(((P1549-1)*(P1525-(P1525/(P1549))))+(Q1523*Q1524))/(Q1525))))","v":0},{"$f":"IF(AND(Q1549<1,R1523=0),0,\nIF(R1523=0,Q1549-1,\nIF(Q1549<1,R1524,\n(((Q1549-1)*(Q1525-(Q1525/(Q1549))))+(R1523*R1524))/(R1525))))","v":0},{"$f":"IF(AND(R1549<1,S1523=0),0,\nIF(S1523=0,R1549-1,\nIF(R1549<1,S1524,\n(((R1549-1)*(R1525-(R1525/(R1549))))+(S1523*S1524))/(S1525))))","v":0},{"$f":"IF(AND(S1549<1,T1523=0),0,\nIF(T1523=0,S1549-1,\nIF(S1549<1,T1524,\n(((S1549-1)*(S1525-(S1525/(S1549))))+(T1523*T1524))/(T1525))))","v":0},{"$f":"IF(AND(T1549<1,U1523=0),0,\nIF(U1523=0,T1549-1,\nIF(T1549<1,U1524,\n(((T1549-1)*(T1525-(T1525/(T1549))))+(U1523*U1524))/(U1525))))","v":0},{"$f":"IF(AND(U1549<1,V1523=0),0,\nIF(V1523=0,U1549-1,\nIF(U1549<1,V1524,\n(((U1549-1)*(U1525-(U1525/(U1549))))+(V1523*V1524))/(V1525))))","v":0},{"$f":"IF(AND(V1549<1,W1523=0),0,\nIF(W1523=0,V1549-1,\nIF(V1549<1,W1524,\n(((V1549-1)*(V1525-(V1525/(V1549))))+(W1523*W1524))/(W1525))))","v":0}]
[null,"RL Start TAB",{"$f":"C1522","v":0},{"$f":"IF(C1550=\"n/a\",\"n/a\",MAX(0,C1550-1))","v":0},{"$f":"IF(D1550=\"n/a\",\"n/a\",MAX(0,D1550-1))","v":0},{"$f":"IF(E1550=\"n/a\",\"n/a\",MAX(0,E1550-1))","v":0},{"$f":"IF(F1550=\"n/a\",\"n/a\",MAX(0,F1550-1))","v":0},{"$f":"IF(G1550=\"n/a\",\"n/a\",MAX(0,G1550-1))","v":0},{"$f":"IF(H1550=\"n/a\",\"n/a\",MAX(0,H1550-1))","v":0},{"$f":"IF(I1550=\"n/a\",\"n/a\",MAX(0,I1550-1))","v":0},{"$f":"IF(J1550=\"n/a\",\"n/a\",MAX(0,J1550-1))","v":0},{"$f":"IF(K1550=\"n/a\",\"n/a\",MAX(0,K1550-1))","v":0},{"$f":"IF(L1550=\"n/a\",\"n/a\",MAX(0,L1550-1))","v":0},{"$f":"IF(M1550=\"n/a\",\"n/a\",MAX(0,M1550-1))","v":0},{"$f":"IF(N1550=\"n/a\",\"n/a\",MAX(0,N1550-1))","v":0},{"$f":"IF(O1550=\"n/a\",\"n/a\",MAX(0,O1550-1))","v":0},{"$f":"IF(P1550=\"n/a\",\"n/a\",MAX(0,P1550-1))","v":0},{"$f":"IF(Q1550=\"n/a\",\"n/a\",MAX(0,Q1550-1))","v":0},{"$f":"IF(R1550=\"n/a\",\"n/a\",MAX(0,R1550-1))","v":0},{"$f":"IF(S1550=\"n/a\",\"n/a\",MAX(0,S1550-1))","v":0},{"$f":"IF(T1550=\"n/a\",\"n/a\",MAX(0,T1550-1))","v":0},{"$f":"IF(U1550=\"n/a\",\"n/a\",MAX(0,U1550-1))","v":0},{"$f":"IF(V1550=\"n/a\",\"n/a\",MAX(0,V1550-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1527)","v":"RL Capex 2020-21"},null,{"$f":"D1522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E1522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1522","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1522","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1522","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1522","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1522","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1522","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1522","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1522","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1522","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1522","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1522","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1522","v":0},{"$f":"IF(V1569=\"n/a\",\"n/a\",MAX(0,V1569-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1522","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1522<>\"n/a\",C1522<>\"n/a\"),IF(SUM(C1525:C1547)=0,0,IF((SUMPRODUCT(C1525:C1547,C1549:C1571)/SUM(C1525:C1547))<0,1,(SUMPRODUCT(C1525:C1547,C1549:C1571)/SUM(C1525:C1547)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1522<>\"n/a\",D1522<>\"n/a\"),IF(SUM(D1525:D1547)=0,0,IF((SUMPRODUCT(D1525:D1547,D1549:D1571)/SUM(D1525:D1547))<0,1,(SUMPRODUCT(D1525:D1547,D1549:D1571)/SUM(D1525:D1547)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1522<>\"n/a\",E1522<>\"n/a\"),IF(SUM(E1525:E1547)=0,0,IF((SUMPRODUCT(E1525:E1547,E1549:E1571)/SUM(E1525:E1547))<0,1,(SUMPRODUCT(E1525:E1547,E1549:E1571)/SUM(E1525:E1547)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 30",{"$f":"VLOOKUP($A1574,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1574,1,12,\"\"))","v":30},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1575,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1575,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1575,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1575,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1575,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1575,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1575,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1575,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1575,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1575,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1575,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1575,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1575,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1575,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1575,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1575,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1575,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1575,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1575,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1575,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1575,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1575,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1575,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1575,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1575,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1575,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1575,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1575,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1575,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1575,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1575,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1575,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1575,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1575,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1575,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1575,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1575,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1575,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1575,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1575,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1575,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A1575,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1575,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1575,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1575,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1577=0,C1579=0),0,\nIF(AND(D1577<>0,C1579=0),D1577,\nIF(AND(D1578<>0,C1579<>0),(C1579-(C1579/C1603))+D1577,\nIF(C1603<1,0,(C1579-(C1579/C1603))))))","v":0},{"$f":"IF(AND(E1577=0,D1579=0),0,\nIF(AND(E1577<>0,D1579=0),E1577,\nIF(AND(E1578<>0,D1579<>0),(D1579-(D1579/D1603))+E1577,\nIF(D1603<1,0,(D1579-(D1579/D1603))))))","v":0},{"$f":"IF(AND(F1577=0,E1579=0),0,\nIF(AND(F1577<>0,E1579=0),F1577,\nIF(AND(F1578<>0,E1579<>0),(E1579-(E1579/E1603))+F1577,\nIF(E1603<1,0,(E1579-(E1579/E1603))))))","v":0},{"$f":"IF(AND(G1577=0,F1579=0),0,\nIF(AND(G1577<>0,F1579=0),G1577,\nIF(AND(G1578<>0,F1579<>0),(F1579-(F1579/F1603))+G1577,\nIF(F1603<1,0,(F1579-(F1579/F1603))))))","v":0},{"$f":"IF(AND(H1577=0,G1579=0),0,\nIF(AND(H1577<>0,G1579=0),H1577,\nIF(AND(H1578<>0,G1579<>0),(G1579-(G1579/G1603))+H1577,\nIF(G1603<1,0,(G1579-(G1579/G1603))))))","v":0},{"$f":"IF(AND(I1577=0,H1579=0),0,\nIF(AND(I1577<>0,H1579=0),I1577,\nIF(AND(I1578<>0,H1579<>0),(H1579-(H1579/H1603))+I1577,\nIF(H1603<1,0,(H1579-(H1579/H1603))))))","v":0},{"$f":"IF(AND(J1577=0,I1579=0),0,\nIF(AND(J1577<>0,I1579=0),J1577,\nIF(AND(J1578<>0,I1579<>0),(I1579-(I1579/I1603))+J1577,\nIF(I1603<1,0,(I1579-(I1579/I1603))))))","v":0},{"$f":"IF(AND(K1577=0,J1579=0),0,\nIF(AND(K1577<>0,J1579=0),K1577,\nIF(AND(K1578<>0,J1579<>0),(J1579-(J1579/J1603))+K1577,\nIF(J1603<1,0,(J1579-(J1579/J1603))))))","v":0},{"$f":"IF(AND(L1577=0,K1579=0),0,\nIF(AND(L1577<>0,K1579=0),L1577,\nIF(AND(L1578<>0,K1579<>0),(K1579-(K1579/K1603))+L1577,\nIF(K1603<1,0,(K1579-(K1579/K1603))))))","v":0},{"$f":"IF(AND(M1577=0,L1579=0),0,\nIF(AND(M1577<>0,L1579=0),M1577,\nIF(AND(M1578<>0,L1579<>0),(L1579-(L1579/L1603))+M1577,\nIF(L1603<1,0,(L1579-(L1579/L1603))))))","v":0},{"$f":"IF(AND(N1577=0,M1579=0),0,\nIF(AND(N1577<>0,M1579=0),N1577,\nIF(AND(N1578<>0,M1579<>0),(M1579-(M1579/M1603))+N1577,\nIF(M1603<1,0,(M1579-(M1579/M1603))))))","v":0},{"$f":"IF(AND(O1577=0,N1579=0),0,\nIF(AND(O1577<>0,N1579=0),O1577,\nIF(AND(O1578<>0,N1579<>0),(N1579-(N1579/N1603))+O1577,\nIF(N1603<1,0,(N1579-(N1579/N1603))))))","v":0},{"$f":"IF(AND(P1577=0,O1579=0),0,\nIF(AND(P1577<>0,O1579=0),P1577,\nIF(AND(P1578<>0,O1579<>0),(O1579-(O1579/O1603))+P1577,\nIF(O1603<1,0,(O1579-(O1579/O1603))))))","v":0},{"$f":"IF(AND(Q1577=0,P1579=0),0,\nIF(AND(Q1577<>0,P1579=0),Q1577,\nIF(AND(Q1578<>0,P1579<>0),(P1579-(P1579/P1603))+Q1577,\nIF(P1603<1,0,(P1579-(P1579/P1603))))))","v":0},{"$f":"IF(AND(R1577=0,Q1579=0),0,\nIF(AND(R1577<>0,Q1579=0),R1577,\nIF(AND(R1578<>0,Q1579<>0),(Q1579-(Q1579/Q1603))+R1577,\nIF(Q1603<1,0,(Q1579-(Q1579/Q1603))))))","v":0},{"$f":"IF(AND(S1577=0,R1579=0),0,\nIF(AND(S1577<>0,R1579=0),S1577,\nIF(AND(S1578<>0,R1579<>0),(R1579-(R1579/R1603))+S1577,\nIF(R1603<1,0,(R1579-(R1579/R1603))))))","v":0},{"$f":"IF(AND(T1577=0,S1579=0),0,\nIF(AND(T1577<>0,S1579=0),T1577,\nIF(AND(T1578<>0,S1579<>0),(S1579-(S1579/S1603))+T1577,\nIF(S1603<1,0,(S1579-(S1579/S1603))))))","v":0},{"$f":"IF(AND(U1577=0,T1579=0),0,\nIF(AND(U1577<>0,T1579=0),U1577,\nIF(AND(U1578<>0,T1579<>0),(T1579-(T1579/T1603))+U1577,\nIF(T1603<1,0,(T1579-(T1579/T1603))))))","v":0},{"$f":"IF(AND(V1577=0,U1579=0),0,\nIF(AND(V1577<>0,U1579=0),V1577,\nIF(AND(V1578<>0,U1579<>0),(U1579-(U1579/U1603))+V1577,\nIF(U1603<1,0,(U1579-(U1579/U1603))))))","v":0},{"$f":"IF(AND(W1577=0,V1579=0),0,\nIF(AND(W1577<>0,V1579=0),W1577,\nIF(AND(W1578<>0,V1579<>0),(V1579-(V1579/V1603))+W1577,\nIF(V1603<1,0,(V1579-(V1579/V1603))))))","v":0}]
[{"$f":"A1579+1","v":0},"Depreciated starting TAB",{"$f":"C1575","v":0},{"$f":"IF(C1604=\"n/a\",C1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,C1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,C1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(D1604=\"n/a\",D1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,D1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,D1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(E1604=\"n/a\",E1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,E1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,E1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(F1604=\"n/a\",F1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,F1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,F1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(G1604=\"n/a\",G1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,G1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,G1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(H1604=\"n/a\",H1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,H1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,H1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(I1604=\"n/a\",I1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,I1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,I1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(J1604=\"n/a\",J1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,J1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,J1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(K1604=\"n/a\",K1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,K1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,K1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(L1604=\"n/a\",L1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,L1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,L1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(M1604=\"n/a\",M1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,M1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,M1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(N1604=\"n/a\",N1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,N1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,N1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(O1604=\"n/a\",O1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,O1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,O1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(P1604=\"n/a\",P1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,P1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,P1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(Q1604=\"n/a\",Q1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,Q1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,Q1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(R1604=\"n/a\",R1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,R1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,R1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(S1604=\"n/a\",S1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,S1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,S1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(T1604=\"n/a\",T1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,T1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,T1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(U1604=\"n/a\",U1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,U1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,U1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(V1604=\"n/a\",V1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,V1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,V1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0}]
[{"$f":"A1580+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1581)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D1575","v":0},{"$f":"IF(D1605=\"n/a\",D1581,IFERROR(IF((OFFSET($C1581,0,$A1581))<0,\nMIN(0,D1581-(OFFSET($C1581,0,$A1581)/(OFFSET($C1576,-$A1580,$A1581)))),\nMAX(0,D1581-(OFFSET($C1581,0,$A1581)/(OFFSET($C1576,-$A1580,$A1581))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E1575","v":0},{"$f":"IF(E1606=\"n/a\",E1582,IFERROR(IF((OFFSET($C1582,0,$A1582))<0,\nMIN(0,E1582-(OFFSET($C1582,0,$A1582)/(OFFSET($C1577,-$A1581,$A1582)))),\nMAX(0,E1582-(OFFSET($C1582,0,$A1582)/(OFFSET($C1577,-$A1581,$A1582))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F1575","v":0},{"$f":"IF(F1607=\"n/a\",F1583,IFERROR(IF((OFFSET($C1583,0,$A1583))<0,\nMIN(0,F1583-(OFFSET($C1583,0,$A1583)/(OFFSET($C1578,-$A1582,$A1583)))),\nMAX(0,F1583-(OFFSET($C1583,0,$A1583)/(OFFSET($C1578,-$A1582,$A1583))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G1575","v":0},{"$f":"IF(G1608=\"n/a\",G1584,IFERROR(IF((OFFSET($C1584,0,$A1584))<0,\nMIN(0,G1584-(OFFSET($C1584,0,$A1584)/(OFFSET($C1579,-$A1583,$A1584)))),\nMAX(0,G1584-(OFFSET($C1584,0,$A1584)/(OFFSET($C1579,-$A1583,$A1584))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H1575","v":0},{"$f":"IF(H1609=\"n/a\",H1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,H1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,H1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I1575","v":0},{"$f":"IF(I1610=\"n/a\",I1586,IFERROR(IF((OFFSET($C1586,0,$A1586))<0,\nMIN(0,I1586-(OFFSET($C1586,0,$A1586)/(OFFSET($C1581,-$A1585,$A1586)))),\nMAX(0,I1586-(OFFSET($C1586,0,$A1586)/(OFFSET($C1581,-$A1585,$A1586))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1575","v":0},{"$f":"IF(J1611=\"n/a\",J1587,IFERROR(IF((OFFSET($C1587,0,$A1587))<0,\nMIN(0,J1587-(OFFSET($C1587,0,$A1587)/(OFFSET($C1582,-$A1586,$A1587)))),\nMAX(0,J1587-(OFFSET($C1587,0,$A1587)/(OFFSET($C1582,-$A1586,$A1587))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1575","v":0},{"$f":"IF(K1612=\"n/a\",K1588,IFERROR(IF((OFFSET($C1588,0,$A1588))<0,\nMIN(0,K1588-(OFFSET($C1588,0,$A1588)/(OFFSET($C1583,-$A1587,$A1588)))),\nMAX(0,K1588-(OFFSET($C1588,0,$A1588)/(OFFSET($C1583,-$A1587,$A1588))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1575","v":0},{"$f":"IF(L1613=\"n/a\",L1589,IFERROR(IF((OFFSET($C1589,0,$A1589))<0,\nMIN(0,L1589-(OFFSET($C1589,0,$A1589)/(OFFSET($C1584,-$A1588,$A1589)))),\nMAX(0,L1589-(OFFSET($C1589,0,$A1589)/(OFFSET($C1584,-$A1588,$A1589))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1575","v":0},{"$f":"IF(M1614=\"n/a\",M1590,IFERROR(IF((OFFSET($C1590,0,$A1590))<0,\nMIN(0,M1590-(OFFSET($C1590,0,$A1590)/(OFFSET($C1585,-$A1589,$A1590)))),\nMAX(0,M1590-(OFFSET($C1590,0,$A1590)/(OFFSET($C1585,-$A1589,$A1590))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1575","v":0},{"$f":"IF(N1615=\"n/a\",N1591,IFERROR(IF((OFFSET($C1591,0,$A1591))<0,\nMIN(0,N1591-(OFFSET($C1591,0,$A1591)/(OFFSET($C1586,-$A1590,$A1591)))),\nMAX(0,N1591-(OFFSET($C1591,0,$A1591)/(OFFSET($C1586,-$A1590,$A1591))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1575","v":0},{"$f":"IF(O1616=\"n/a\",O1592,IFERROR(IF((OFFSET($C1592,0,$A1592))<0,\nMIN(0,O1592-(OFFSET($C1592,0,$A1592)/(OFFSET($C1587,-$A1591,$A1592)))),\nMAX(0,O1592-(OFFSET($C1592,0,$A1592)/(OFFSET($C1587,-$A1591,$A1592))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1575","v":0},{"$f":"IF(P1617=\"n/a\",P1593,IFERROR(IF((OFFSET($C1593,0,$A1593))<0,\nMIN(0,P1593-(OFFSET($C1593,0,$A1593)/(OFFSET($C1588,-$A1592,$A1593)))),\nMAX(0,P1593-(OFFSET($C1593,0,$A1593)/(OFFSET($C1588,-$A1592,$A1593))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1575","v":0},{"$f":"IF(Q1618=\"n/a\",Q1594,IFERROR(IF((OFFSET($C1594,0,$A1594))<0,\nMIN(0,Q1594-(OFFSET($C1594,0,$A1594)/(OFFSET($C1589,-$A1593,$A1594)))),\nMAX(0,Q1594-(OFFSET($C1594,0,$A1594)/(OFFSET($C1589,-$A1593,$A1594))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1575","v":0},{"$f":"IF(R1619=\"n/a\",R1595,IFERROR(IF((OFFSET($C1595,0,$A1595))<0,\nMIN(0,R1595-(OFFSET($C1595,0,$A1595)/(OFFSET($C1590,-$A1594,$A1595)))),\nMAX(0,R1595-(OFFSET($C1595,0,$A1595)/(OFFSET($C1590,-$A1594,$A1595))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1575","v":0},{"$f":"IF(S1620=\"n/a\",S1596,IFERROR(IF((OFFSET($C1596,0,$A1596))<0,\nMIN(0,S1596-(OFFSET($C1596,0,$A1596)/(OFFSET($C1591,-$A1595,$A1596)))),\nMAX(0,S1596-(OFFSET($C1596,0,$A1596)/(OFFSET($C1591,-$A1595,$A1596))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1575","v":0},{"$f":"IF(T1621=\"n/a\",T1597,IFERROR(IF((OFFSET($C1597,0,$A1597))<0,\nMIN(0,T1597-(OFFSET($C1597,0,$A1597)/(OFFSET($C1592,-$A1596,$A1597)))),\nMAX(0,T1597-(OFFSET($C1597,0,$A1597)/(OFFSET($C1592,-$A1596,$A1597))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1575","v":0},{"$f":"IF(U1622=\"n/a\",U1598,IFERROR(IF((OFFSET($C1598,0,$A1598))<0,\nMIN(0,U1598-(OFFSET($C1598,0,$A1598)/(OFFSET($C1593,-$A1597,$A1598)))),\nMAX(0,U1598-(OFFSET($C1598,0,$A1598)/(OFFSET($C1593,-$A1597,$A1598))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1575","v":0},{"$f":"IF(V1623=\"n/a\",V1599,IFERROR(IF((OFFSET($C1599,0,$A1599))<0,\nMIN(0,V1599-(OFFSET($C1599,0,$A1599)/(OFFSET($C1594,-$A1598,$A1599)))),\nMAX(0,V1599-(OFFSET($C1599,0,$A1599)/(OFFSET($C1594,-$A1598,$A1599))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1575","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1603<1,D1577=0),0,\nIF(D1577=0,C1603-1,\nIF(C1603<1,D1578,\n(((C1603-1)*(C1579-(C1579/(C1603))))+(D1577*D1578))/(D1579))))","v":0},{"$f":"IF(AND(D1603<1,E1577=0),0,\nIF(E1577=0,D1603-1,\nIF(D1603<1,E1578,\n(((D1603-1)*(D1579-(D1579/(D1603))))+(E1577*E1578))/(E1579))))","v":0},{"$f":"IF(AND(E1603<1,F1577=0),0,\nIF(F1577=0,E1603-1,\nIF(E1603<1,F1578,\n(((E1603-1)*(E1579-(E1579/(E1603))))+(F1577*F1578))/(F1579))))","v":0},{"$f":"IF(AND(F1603<1,G1577=0),0,\nIF(G1577=0,F1603-1,\nIF(F1603<1,G1578,\n(((F1603-1)*(F1579-(F1579/(F1603))))+(G1577*G1578))/(G1579))))","v":0},{"$f":"IF(AND(G1603<1,H1577=0),0,\nIF(H1577=0,G1603-1,\nIF(G1603<1,H1578,\n(((G1603-1)*(G1579-(G1579/(G1603))))+(H1577*H1578))/(H1579))))","v":0},{"$f":"IF(AND(H1603<1,I1577=0),0,\nIF(I1577=0,H1603-1,\nIF(H1603<1,I1578,\n(((H1603-1)*(H1579-(H1579/(H1603))))+(I1577*I1578))/(I1579))))","v":0},{"$f":"IF(AND(I1603<1,J1577=0),0,\nIF(J1577=0,I1603-1,\nIF(I1603<1,J1578,\n(((I1603-1)*(I1579-(I1579/(I1603))))+(J1577*J1578))/(J1579))))","v":0},{"$f":"IF(AND(J1603<1,K1577=0),0,\nIF(K1577=0,J1603-1,\nIF(J1603<1,K1578,\n(((J1603-1)*(J1579-(J1579/(J1603))))+(K1577*K1578))/(K1579))))","v":0},{"$f":"IF(AND(K1603<1,L1577=0),0,\nIF(L1577=0,K1603-1,\nIF(K1603<1,L1578,\n(((K1603-1)*(K1579-(K1579/(K1603))))+(L1577*L1578))/(L1579))))","v":0},{"$f":"IF(AND(L1603<1,M1577=0),0,\nIF(M1577=0,L1603-1,\nIF(L1603<1,M1578,\n(((L1603-1)*(L1579-(L1579/(L1603))))+(M1577*M1578))/(M1579))))","v":0},{"$f":"IF(AND(M1603<1,N1577=0),0,\nIF(N1577=0,M1603-1,\nIF(M1603<1,N1578,\n(((M1603-1)*(M1579-(M1579/(M1603))))+(N1577*N1578))/(N1579))))","v":0},{"$f":"IF(AND(N1603<1,O1577=0),0,\nIF(O1577=0,N1603-1,\nIF(N1603<1,O1578,\n(((N1603-1)*(N1579-(N1579/(N1603))))+(O1577*O1578))/(O1579))))","v":0},{"$f":"IF(AND(O1603<1,P1577=0),0,\nIF(P1577=0,O1603-1,\nIF(O1603<1,P1578,\n(((O1603-1)*(O1579-(O1579/(O1603))))+(P1577*P1578))/(P1579))))","v":0},{"$f":"IF(AND(P1603<1,Q1577=0),0,\nIF(Q1577=0,P1603-1,\nIF(P1603<1,Q1578,\n(((P1603-1)*(P1579-(P1579/(P1603))))+(Q1577*Q1578))/(Q1579))))","v":0},{"$f":"IF(AND(Q1603<1,R1577=0),0,\nIF(R1577=0,Q1603-1,\nIF(Q1603<1,R1578,\n(((Q1603-1)*(Q1579-(Q1579/(Q1603))))+(R1577*R1578))/(R1579))))","v":0},{"$f":"IF(AND(R1603<1,S1577=0),0,\nIF(S1577=0,R1603-1,\nIF(R1603<1,S1578,\n(((R1603-1)*(R1579-(R1579/(R1603))))+(S1577*S1578))/(S1579))))","v":0},{"$f":"IF(AND(S1603<1,T1577=0),0,\nIF(T1577=0,S1603-1,\nIF(S1603<1,T1578,\n(((S1603-1)*(S1579-(S1579/(S1603))))+(T1577*T1578))/(T1579))))","v":0},{"$f":"IF(AND(T1603<1,U1577=0),0,\nIF(U1577=0,T1603-1,\nIF(T1603<1,U1578,\n(((T1603-1)*(T1579-(T1579/(T1603))))+(U1577*U1578))/(U1579))))","v":0},{"$f":"IF(AND(U1603<1,V1577=0),0,\nIF(V1577=0,U1603-1,\nIF(U1603<1,V1578,\n(((U1603-1)*(U1579-(U1579/(U1603))))+(V1577*V1578))/(V1579))))","v":0},{"$f":"IF(AND(V1603<1,W1577=0),0,\nIF(W1577=0,V1603-1,\nIF(V1603<1,W1578,\n(((V1603-1)*(V1579-(V1579/(V1603))))+(W1577*W1578))/(W1579))))","v":0}]
[null,"RL Start TAB",{"$f":"C1576","v":0},{"$f":"IF(C1604=\"n/a\",\"n/a\",MAX(0,C1604-1))","v":0},{"$f":"IF(D1604=\"n/a\",\"n/a\",MAX(0,D1604-1))","v":0},{"$f":"IF(E1604=\"n/a\",\"n/a\",MAX(0,E1604-1))","v":0},{"$f":"IF(F1604=\"n/a\",\"n/a\",MAX(0,F1604-1))","v":0},{"$f":"IF(G1604=\"n/a\",\"n/a\",MAX(0,G1604-1))","v":0},{"$f":"IF(H1604=\"n/a\",\"n/a\",MAX(0,H1604-1))","v":0},{"$f":"IF(I1604=\"n/a\",\"n/a\",MAX(0,I1604-1))","v":0},{"$f":"IF(J1604=\"n/a\",\"n/a\",MAX(0,J1604-1))","v":0},{"$f":"IF(K1604=\"n/a\",\"n/a\",MAX(0,K1604-1))","v":0},{"$f":"IF(L1604=\"n/a\",\"n/a\",MAX(0,L1604-1))","v":0},{"$f":"IF(M1604=\"n/a\",\"n/a\",MAX(0,M1604-1))","v":0},{"$f":"IF(N1604=\"n/a\",\"n/a\",MAX(0,N1604-1))","v":0},{"$f":"IF(O1604=\"n/a\",\"n/a\",MAX(0,O1604-1))","v":0},{"$f":"IF(P1604=\"n/a\",\"n/a\",MAX(0,P1604-1))","v":0},{"$f":"IF(Q1604=\"n/a\",\"n/a\",MAX(0,Q1604-1))","v":0},{"$f":"IF(R1604=\"n/a\",\"n/a\",MAX(0,R1604-1))","v":0},{"$f":"IF(S1604=\"n/a\",\"n/a\",MAX(0,S1604-1))","v":0},{"$f":"IF(T1604=\"n/a\",\"n/a\",MAX(0,T1604-1))","v":0},{"$f":"IF(U1604=\"n/a\",\"n/a\",MAX(0,U1604-1))","v":0},{"$f":"IF(V1604=\"n/a\",\"n/a\",MAX(0,V1604-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1581)","v":"RL Capex 2020-21"},null,{"$f":"D1576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E1576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1576","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1576","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1576","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1576","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1576","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1576","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1576","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1576","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1576","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1576","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1576","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1576","v":0},{"$f":"IF(V1623=\"n/a\",\"n/a\",MAX(0,V1623-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1576","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1576<>\"n/a\",C1576<>\"n/a\"),IF(SUM(C1579:C1601)=0,0,IF((SUMPRODUCT(C1579:C1601,C1603:C1625)/SUM(C1579:C1601))<0,1,(SUMPRODUCT(C1579:C1601,C1603:C1625)/SUM(C1579:C1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",D1576<>\"n/a\"),IF(SUM(D1579:D1601)=0,0,IF((SUMPRODUCT(D1579:D1601,D1603:D1625)/SUM(D1579:D1601))<0,1,(SUMPRODUCT(D1579:D1601,D1603:D1625)/SUM(D1579:D1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",E1576<>\"n/a\"),IF(SUM(E1579:E1601)=0,0,IF((SUMPRODUCT(E1579:E1601,E1603:E1625)/SUM(E1579:E1601))<0,1,(SUMPRODUCT(E1579:E1601,E1603:E1625)/SUM(E1579:E1601)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 31",{"$f":"VLOOKUP($A1628,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1628,1,12,\"\"))","v":31},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1629,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1629,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1629,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1629,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1629,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1629,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1629,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1629,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1629,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1629,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1629,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1629,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1629,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1629,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1629,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1629,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1629,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1629,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1629,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1629,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1629,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1629,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1629,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1629,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1629,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1629,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1629,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1629,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1629,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1629,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1629,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1629,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1629,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1629,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1629,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1629,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1629,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1629,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1629,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1629,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1629,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A1629,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1629,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1629,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1629,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1631=0,C1633=0),0,\nIF(AND(D1631<>0,C1633=0),D1631,\nIF(AND(D1632<>0,C1633<>0),(C1633-(C1633/C1657))+D1631,\nIF(C1657<1,0,(C1633-(C1633/C1657))))))","v":0},{"$f":"IF(AND(E1631=0,D1633=0),0,\nIF(AND(E1631<>0,D1633=0),E1631,\nIF(AND(E1632<>0,D1633<>0),(D1633-(D1633/D1657))+E1631,\nIF(D1657<1,0,(D1633-(D1633/D1657))))))","v":0},{"$f":"IF(AND(F1631=0,E1633=0),0,\nIF(AND(F1631<>0,E1633=0),F1631,\nIF(AND(F1632<>0,E1633<>0),(E1633-(E1633/E1657))+F1631,\nIF(E1657<1,0,(E1633-(E1633/E1657))))))","v":0},{"$f":"IF(AND(G1631=0,F1633=0),0,\nIF(AND(G1631<>0,F1633=0),G1631,\nIF(AND(G1632<>0,F1633<>0),(F1633-(F1633/F1657))+G1631,\nIF(F1657<1,0,(F1633-(F1633/F1657))))))","v":0},{"$f":"IF(AND(H1631=0,G1633=0),0,\nIF(AND(H1631<>0,G1633=0),H1631,\nIF(AND(H1632<>0,G1633<>0),(G1633-(G1633/G1657))+H1631,\nIF(G1657<1,0,(G1633-(G1633/G1657))))))","v":0},{"$f":"IF(AND(I1631=0,H1633=0),0,\nIF(AND(I1631<>0,H1633=0),I1631,\nIF(AND(I1632<>0,H1633<>0),(H1633-(H1633/H1657))+I1631,\nIF(H1657<1,0,(H1633-(H1633/H1657))))))","v":0},{"$f":"IF(AND(J1631=0,I1633=0),0,\nIF(AND(J1631<>0,I1633=0),J1631,\nIF(AND(J1632<>0,I1633<>0),(I1633-(I1633/I1657))+J1631,\nIF(I1657<1,0,(I1633-(I1633/I1657))))))","v":0},{"$f":"IF(AND(K1631=0,J1633=0),0,\nIF(AND(K1631<>0,J1633=0),K1631,\nIF(AND(K1632<>0,J1633<>0),(J1633-(J1633/J1657))+K1631,\nIF(J1657<1,0,(J1633-(J1633/J1657))))))","v":0},{"$f":"IF(AND(L1631=0,K1633=0),0,\nIF(AND(L1631<>0,K1633=0),L1631,\nIF(AND(L1632<>0,K1633<>0),(K1633-(K1633/K1657))+L1631,\nIF(K1657<1,0,(K1633-(K1633/K1657))))))","v":0},{"$f":"IF(AND(M1631=0,L1633=0),0,\nIF(AND(M1631<>0,L1633=0),M1631,\nIF(AND(M1632<>0,L1633<>0),(L1633-(L1633/L1657))+M1631,\nIF(L1657<1,0,(L1633-(L1633/L1657))))))","v":0},{"$f":"IF(AND(N1631=0,M1633=0),0,\nIF(AND(N1631<>0,M1633=0),N1631,\nIF(AND(N1632<>0,M1633<>0),(M1633-(M1633/M1657))+N1631,\nIF(M1657<1,0,(M1633-(M1633/M1657))))))","v":0},{"$f":"IF(AND(O1631=0,N1633=0),0,\nIF(AND(O1631<>0,N1633=0),O1631,\nIF(AND(O1632<>0,N1633<>0),(N1633-(N1633/N1657))+O1631,\nIF(N1657<1,0,(N1633-(N1633/N1657))))))","v":0},{"$f":"IF(AND(P1631=0,O1633=0),0,\nIF(AND(P1631<>0,O1633=0),P1631,\nIF(AND(P1632<>0,O1633<>0),(O1633-(O1633/O1657))+P1631,\nIF(O1657<1,0,(O1633-(O1633/O1657))))))","v":0},{"$f":"IF(AND(Q1631=0,P1633=0),0,\nIF(AND(Q1631<>0,P1633=0),Q1631,\nIF(AND(Q1632<>0,P1633<>0),(P1633-(P1633/P1657))+Q1631,\nIF(P1657<1,0,(P1633-(P1633/P1657))))))","v":0},{"$f":"IF(AND(R1631=0,Q1633=0),0,\nIF(AND(R1631<>0,Q1633=0),R1631,\nIF(AND(R1632<>0,Q1633<>0),(Q1633-(Q1633/Q1657))+R1631,\nIF(Q1657<1,0,(Q1633-(Q1633/Q1657))))))","v":0},{"$f":"IF(AND(S1631=0,R1633=0),0,\nIF(AND(S1631<>0,R1633=0),S1631,\nIF(AND(S1632<>0,R1633<>0),(R1633-(R1633/R1657))+S1631,\nIF(R1657<1,0,(R1633-(R1633/R1657))))))","v":0},{"$f":"IF(AND(T1631=0,S1633=0),0,\nIF(AND(T1631<>0,S1633=0),T1631,\nIF(AND(T1632<>0,S1633<>0),(S1633-(S1633/S1657))+T1631,\nIF(S1657<1,0,(S1633-(S1633/S1657))))))","v":0},{"$f":"IF(AND(U1631=0,T1633=0),0,\nIF(AND(U1631<>0,T1633=0),U1631,\nIF(AND(U1632<>0,T1633<>0),(T1633-(T1633/T1657))+U1631,\nIF(T1657<1,0,(T1633-(T1633/T1657))))))","v":0},{"$f":"IF(AND(V1631=0,U1633=0),0,\nIF(AND(V1631<>0,U1633=0),V1631,\nIF(AND(V1632<>0,U1633<>0),(U1633-(U1633/U1657))+V1631,\nIF(U1657<1,0,(U1633-(U1633/U1657))))))","v":0},{"$f":"IF(AND(W1631=0,V1633=0),0,\nIF(AND(W1631<>0,V1633=0),W1631,\nIF(AND(W1632<>0,V1633<>0),(V1633-(V1633/V1657))+W1631,\nIF(V1657<1,0,(V1633-(V1633/V1657))))))","v":0}]
[{"$f":"A1633+1","v":0},"Depreciated starting TAB",{"$f":"C1629","v":0},{"$f":"IF(C1658=\"n/a\",C1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,C1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,C1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(D1658=\"n/a\",D1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,D1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,D1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(E1658=\"n/a\",E1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,E1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,E1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(F1658=\"n/a\",F1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,F1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,F1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(G1658=\"n/a\",G1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,G1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,G1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(H1658=\"n/a\",H1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,H1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,H1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(I1658=\"n/a\",I1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,I1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,I1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(J1658=\"n/a\",J1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,J1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,J1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(K1658=\"n/a\",K1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,K1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,K1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(L1658=\"n/a\",L1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,L1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,L1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(M1658=\"n/a\",M1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,M1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,M1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(N1658=\"n/a\",N1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,N1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,N1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(O1658=\"n/a\",O1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,O1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,O1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(P1658=\"n/a\",P1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,P1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,P1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(Q1658=\"n/a\",Q1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,Q1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,Q1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(R1658=\"n/a\",R1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,R1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,R1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(S1658=\"n/a\",S1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,S1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,S1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(T1658=\"n/a\",T1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,T1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,T1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(U1658=\"n/a\",U1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,U1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,U1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(V1658=\"n/a\",V1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,V1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,V1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0}]
[{"$f":"A1634+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1635)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D1629","v":0},{"$f":"IF(D1659=\"n/a\",D1635,IFERROR(IF((OFFSET($C1635,0,$A1635))<0,\nMIN(0,D1635-(OFFSET($C1635,0,$A1635)/(OFFSET($C1630,-$A1634,$A1635)))),\nMAX(0,D1635-(OFFSET($C1635,0,$A1635)/(OFFSET($C1630,-$A1634,$A1635))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E1629","v":0},{"$f":"IF(E1660=\"n/a\",E1636,IFERROR(IF((OFFSET($C1636,0,$A1636))<0,\nMIN(0,E1636-(OFFSET($C1636,0,$A1636)/(OFFSET($C1631,-$A1635,$A1636)))),\nMAX(0,E1636-(OFFSET($C1636,0,$A1636)/(OFFSET($C1631,-$A1635,$A1636))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F1629","v":0},{"$f":"IF(F1661=\"n/a\",F1637,IFERROR(IF((OFFSET($C1637,0,$A1637))<0,\nMIN(0,F1637-(OFFSET($C1637,0,$A1637)/(OFFSET($C1632,-$A1636,$A1637)))),\nMAX(0,F1637-(OFFSET($C1637,0,$A1637)/(OFFSET($C1632,-$A1636,$A1637))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G1629","v":0},{"$f":"IF(G1662=\"n/a\",G1638,IFERROR(IF((OFFSET($C1638,0,$A1638))<0,\nMIN(0,G1638-(OFFSET($C1638,0,$A1638)/(OFFSET($C1633,-$A1637,$A1638)))),\nMAX(0,G1638-(OFFSET($C1638,0,$A1638)/(OFFSET($C1633,-$A1637,$A1638))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H1629","v":0},{"$f":"IF(H1663=\"n/a\",H1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,H1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,H1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I1629","v":0},{"$f":"IF(I1664=\"n/a\",I1640,IFERROR(IF((OFFSET($C1640,0,$A1640))<0,\nMIN(0,I1640-(OFFSET($C1640,0,$A1640)/(OFFSET($C1635,-$A1639,$A1640)))),\nMAX(0,I1640-(OFFSET($C1640,0,$A1640)/(OFFSET($C1635,-$A1639,$A1640))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1629","v":0},{"$f":"IF(J1665=\"n/a\",J1641,IFERROR(IF((OFFSET($C1641,0,$A1641))<0,\nMIN(0,J1641-(OFFSET($C1641,0,$A1641)/(OFFSET($C1636,-$A1640,$A1641)))),\nMAX(0,J1641-(OFFSET($C1641,0,$A1641)/(OFFSET($C1636,-$A1640,$A1641))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1629","v":0},{"$f":"IF(K1666=\"n/a\",K1642,IFERROR(IF((OFFSET($C1642,0,$A1642))<0,\nMIN(0,K1642-(OFFSET($C1642,0,$A1642)/(OFFSET($C1637,-$A1641,$A1642)))),\nMAX(0,K1642-(OFFSET($C1642,0,$A1642)/(OFFSET($C1637,-$A1641,$A1642))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1629","v":0},{"$f":"IF(L1667=\"n/a\",L1643,IFERROR(IF((OFFSET($C1643,0,$A1643))<0,\nMIN(0,L1643-(OFFSET($C1643,0,$A1643)/(OFFSET($C1638,-$A1642,$A1643)))),\nMAX(0,L1643-(OFFSET($C1643,0,$A1643)/(OFFSET($C1638,-$A1642,$A1643))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1629","v":0},{"$f":"IF(M1668=\"n/a\",M1644,IFERROR(IF((OFFSET($C1644,0,$A1644))<0,\nMIN(0,M1644-(OFFSET($C1644,0,$A1644)/(OFFSET($C1639,-$A1643,$A1644)))),\nMAX(0,M1644-(OFFSET($C1644,0,$A1644)/(OFFSET($C1639,-$A1643,$A1644))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1629","v":0},{"$f":"IF(N1669=\"n/a\",N1645,IFERROR(IF((OFFSET($C1645,0,$A1645))<0,\nMIN(0,N1645-(OFFSET($C1645,0,$A1645)/(OFFSET($C1640,-$A1644,$A1645)))),\nMAX(0,N1645-(OFFSET($C1645,0,$A1645)/(OFFSET($C1640,-$A1644,$A1645))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1629","v":0},{"$f":"IF(O1670=\"n/a\",O1646,IFERROR(IF((OFFSET($C1646,0,$A1646))<0,\nMIN(0,O1646-(OFFSET($C1646,0,$A1646)/(OFFSET($C1641,-$A1645,$A1646)))),\nMAX(0,O1646-(OFFSET($C1646,0,$A1646)/(OFFSET($C1641,-$A1645,$A1646))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1629","v":0},{"$f":"IF(P1671=\"n/a\",P1647,IFERROR(IF((OFFSET($C1647,0,$A1647))<0,\nMIN(0,P1647-(OFFSET($C1647,0,$A1647)/(OFFSET($C1642,-$A1646,$A1647)))),\nMAX(0,P1647-(OFFSET($C1647,0,$A1647)/(OFFSET($C1642,-$A1646,$A1647))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1629","v":0},{"$f":"IF(Q1672=\"n/a\",Q1648,IFERROR(IF((OFFSET($C1648,0,$A1648))<0,\nMIN(0,Q1648-(OFFSET($C1648,0,$A1648)/(OFFSET($C1643,-$A1647,$A1648)))),\nMAX(0,Q1648-(OFFSET($C1648,0,$A1648)/(OFFSET($C1643,-$A1647,$A1648))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1629","v":0},{"$f":"IF(R1673=\"n/a\",R1649,IFERROR(IF((OFFSET($C1649,0,$A1649))<0,\nMIN(0,R1649-(OFFSET($C1649,0,$A1649)/(OFFSET($C1644,-$A1648,$A1649)))),\nMAX(0,R1649-(OFFSET($C1649,0,$A1649)/(OFFSET($C1644,-$A1648,$A1649))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1629","v":0},{"$f":"IF(S1674=\"n/a\",S1650,IFERROR(IF((OFFSET($C1650,0,$A1650))<0,\nMIN(0,S1650-(OFFSET($C1650,0,$A1650)/(OFFSET($C1645,-$A1649,$A1650)))),\nMAX(0,S1650-(OFFSET($C1650,0,$A1650)/(OFFSET($C1645,-$A1649,$A1650))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1629","v":0},{"$f":"IF(T1675=\"n/a\",T1651,IFERROR(IF((OFFSET($C1651,0,$A1651))<0,\nMIN(0,T1651-(OFFSET($C1651,0,$A1651)/(OFFSET($C1646,-$A1650,$A1651)))),\nMAX(0,T1651-(OFFSET($C1651,0,$A1651)/(OFFSET($C1646,-$A1650,$A1651))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1629","v":0},{"$f":"IF(U1676=\"n/a\",U1652,IFERROR(IF((OFFSET($C1652,0,$A1652))<0,\nMIN(0,U1652-(OFFSET($C1652,0,$A1652)/(OFFSET($C1647,-$A1651,$A1652)))),\nMAX(0,U1652-(OFFSET($C1652,0,$A1652)/(OFFSET($C1647,-$A1651,$A1652))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1629","v":0},{"$f":"IF(V1677=\"n/a\",V1653,IFERROR(IF((OFFSET($C1653,0,$A1653))<0,\nMIN(0,V1653-(OFFSET($C1653,0,$A1653)/(OFFSET($C1648,-$A1652,$A1653)))),\nMAX(0,V1653-(OFFSET($C1653,0,$A1653)/(OFFSET($C1648,-$A1652,$A1653))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1629","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1657<1,D1631=0),0,\nIF(D1631=0,C1657-1,\nIF(C1657<1,D1632,\n(((C1657-1)*(C1633-(C1633/(C1657))))+(D1631*D1632))/(D1633))))","v":0},{"$f":"IF(AND(D1657<1,E1631=0),0,\nIF(E1631=0,D1657-1,\nIF(D1657<1,E1632,\n(((D1657-1)*(D1633-(D1633/(D1657))))+(E1631*E1632))/(E1633))))","v":0},{"$f":"IF(AND(E1657<1,F1631=0),0,\nIF(F1631=0,E1657-1,\nIF(E1657<1,F1632,\n(((E1657-1)*(E1633-(E1633/(E1657))))+(F1631*F1632))/(F1633))))","v":0},{"$f":"IF(AND(F1657<1,G1631=0),0,\nIF(G1631=0,F1657-1,\nIF(F1657<1,G1632,\n(((F1657-1)*(F1633-(F1633/(F1657))))+(G1631*G1632))/(G1633))))","v":0},{"$f":"IF(AND(G1657<1,H1631=0),0,\nIF(H1631=0,G1657-1,\nIF(G1657<1,H1632,\n(((G1657-1)*(G1633-(G1633/(G1657))))+(H1631*H1632))/(H1633))))","v":0},{"$f":"IF(AND(H1657<1,I1631=0),0,\nIF(I1631=0,H1657-1,\nIF(H1657<1,I1632,\n(((H1657-1)*(H1633-(H1633/(H1657))))+(I1631*I1632))/(I1633))))","v":0},{"$f":"IF(AND(I1657<1,J1631=0),0,\nIF(J1631=0,I1657-1,\nIF(I1657<1,J1632,\n(((I1657-1)*(I1633-(I1633/(I1657))))+(J1631*J1632))/(J1633))))","v":0},{"$f":"IF(AND(J1657<1,K1631=0),0,\nIF(K1631=0,J1657-1,\nIF(J1657<1,K1632,\n(((J1657-1)*(J1633-(J1633/(J1657))))+(K1631*K1632))/(K1633))))","v":0},{"$f":"IF(AND(K1657<1,L1631=0),0,\nIF(L1631=0,K1657-1,\nIF(K1657<1,L1632,\n(((K1657-1)*(K1633-(K1633/(K1657))))+(L1631*L1632))/(L1633))))","v":0},{"$f":"IF(AND(L1657<1,M1631=0),0,\nIF(M1631=0,L1657-1,\nIF(L1657<1,M1632,\n(((L1657-1)*(L1633-(L1633/(L1657))))+(M1631*M1632))/(M1633))))","v":0},{"$f":"IF(AND(M1657<1,N1631=0),0,\nIF(N1631=0,M1657-1,\nIF(M1657<1,N1632,\n(((M1657-1)*(M1633-(M1633/(M1657))))+(N1631*N1632))/(N1633))))","v":0},{"$f":"IF(AND(N1657<1,O1631=0),0,\nIF(O1631=0,N1657-1,\nIF(N1657<1,O1632,\n(((N1657-1)*(N1633-(N1633/(N1657))))+(O1631*O1632))/(O1633))))","v":0},{"$f":"IF(AND(O1657<1,P1631=0),0,\nIF(P1631=0,O1657-1,\nIF(O1657<1,P1632,\n(((O1657-1)*(O1633-(O1633/(O1657))))+(P1631*P1632))/(P1633))))","v":0},{"$f":"IF(AND(P1657<1,Q1631=0),0,\nIF(Q1631=0,P1657-1,\nIF(P1657<1,Q1632,\n(((P1657-1)*(P1633-(P1633/(P1657))))+(Q1631*Q1632))/(Q1633))))","v":0},{"$f":"IF(AND(Q1657<1,R1631=0),0,\nIF(R1631=0,Q1657-1,\nIF(Q1657<1,R1632,\n(((Q1657-1)*(Q1633-(Q1633/(Q1657))))+(R1631*R1632))/(R1633))))","v":0},{"$f":"IF(AND(R1657<1,S1631=0),0,\nIF(S1631=0,R1657-1,\nIF(R1657<1,S1632,\n(((R1657-1)*(R1633-(R1633/(R1657))))+(S1631*S1632))/(S1633))))","v":0},{"$f":"IF(AND(S1657<1,T1631=0),0,\nIF(T1631=0,S1657-1,\nIF(S1657<1,T1632,\n(((S1657-1)*(S1633-(S1633/(S1657))))+(T1631*T1632))/(T1633))))","v":0},{"$f":"IF(AND(T1657<1,U1631=0),0,\nIF(U1631=0,T1657-1,\nIF(T1657<1,U1632,\n(((T1657-1)*(T1633-(T1633/(T1657))))+(U1631*U1632))/(U1633))))","v":0},{"$f":"IF(AND(U1657<1,V1631=0),0,\nIF(V1631=0,U1657-1,\nIF(U1657<1,V1632,\n(((U1657-1)*(U1633-(U1633/(U1657))))+(V1631*V1632))/(V1633))))","v":0},{"$f":"IF(AND(V1657<1,W1631=0),0,\nIF(W1631=0,V1657-1,\nIF(V1657<1,W1632,\n(((V1657-1)*(V1633-(V1633/(V1657))))+(W1631*W1632))/(W1633))))","v":0}]
[null,"RL Start TAB",{"$f":"C1630","v":0},{"$f":"IF(C1658=\"n/a\",\"n/a\",MAX(0,C1658-1))","v":0},{"$f":"IF(D1658=\"n/a\",\"n/a\",MAX(0,D1658-1))","v":0},{"$f":"IF(E1658=\"n/a\",\"n/a\",MAX(0,E1658-1))","v":0},{"$f":"IF(F1658=\"n/a\",\"n/a\",MAX(0,F1658-1))","v":0},{"$f":"IF(G1658=\"n/a\",\"n/a\",MAX(0,G1658-1))","v":0},{"$f":"IF(H1658=\"n/a\",\"n/a\",MAX(0,H1658-1))","v":0},{"$f":"IF(I1658=\"n/a\",\"n/a\",MAX(0,I1658-1))","v":0},{"$f":"IF(J1658=\"n/a\",\"n/a\",MAX(0,J1658-1))","v":0},{"$f":"IF(K1658=\"n/a\",\"n/a\",MAX(0,K1658-1))","v":0},{"$f":"IF(L1658=\"n/a\",\"n/a\",MAX(0,L1658-1))","v":0},{"$f":"IF(M1658=\"n/a\",\"n/a\",MAX(0,M1658-1))","v":0},{"$f":"IF(N1658=\"n/a\",\"n/a\",MAX(0,N1658-1))","v":0},{"$f":"IF(O1658=\"n/a\",\"n/a\",MAX(0,O1658-1))","v":0},{"$f":"IF(P1658=\"n/a\",\"n/a\",MAX(0,P1658-1))","v":0},{"$f":"IF(Q1658=\"n/a\",\"n/a\",MAX(0,Q1658-1))","v":0},{"$f":"IF(R1658=\"n/a\",\"n/a\",MAX(0,R1658-1))","v":0},{"$f":"IF(S1658=\"n/a\",\"n/a\",MAX(0,S1658-1))","v":0},{"$f":"IF(T1658=\"n/a\",\"n/a\",MAX(0,T1658-1))","v":0},{"$f":"IF(U1658=\"n/a\",\"n/a\",MAX(0,U1658-1))","v":0},{"$f":"IF(V1658=\"n/a\",\"n/a\",MAX(0,V1658-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1635)","v":"RL Capex 2020-21"},null,{"$f":"D1630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E1630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1630","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1630","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1630","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1630","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1630","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1630","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1630","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1630","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1630","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1630","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1630","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1630","v":0},{"$f":"IF(V1677=\"n/a\",\"n/a\",MAX(0,V1677-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1630","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1630<>\"n/a\",C1630<>\"n/a\"),IF(SUM(C1633:C1655)=0,0,IF((SUMPRODUCT(C1633:C1655,C1657:C1679)/SUM(C1633:C1655))<0,1,(SUMPRODUCT(C1633:C1655,C1657:C1679)/SUM(C1633:C1655)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1630<>\"n/a\",D1630<>\"n/a\"),IF(SUM(D1633:D1655)=0,0,IF((SUMPRODUCT(D1633:D1655,D1657:D1679)/SUM(D1633:D1655))<0,1,(SUMPRODUCT(D1633:D1655,D1657:D1679)/SUM(D1633:D1655)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1630<>\"n/a\",E1630<>\"n/a\"),IF(SUM(E1633:E1655)=0,0,IF((SUMPRODUCT(E1633:E1655,E1657:E1679)/SUM(E1633:E1655))<0,1,(SUMPRODUCT(E1633:E1655,E1657:E1679)/SUM(E1633:E1655)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 32",{"$f":"VLOOKUP($A1682,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1682,1,12,\"\"))","v":32},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1683,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1683,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1683,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1683,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1683,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1683,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1683,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1683,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1683,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1683,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1683,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1683,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1683,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1683,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1683,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1683,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1683,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1683,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1683,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1683,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1683,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1683,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1683,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1683,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1683,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1683,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1683,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1683,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1683,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1683,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1683,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1683,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1683,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1683,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1683,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1683,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1683,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1683,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1683,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1683,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1683,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A1683,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1683,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1683,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1683,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1685=0,C1687=0),0,\nIF(AND(D1685<>0,C1687=0),D1685,\nIF(AND(D1686<>0,C1687<>0),(C1687-(C1687/C1711))+D1685,\nIF(C1711<1,0,(C1687-(C1687/C1711))))))","v":0},{"$f":"IF(AND(E1685=0,D1687=0),0,\nIF(AND(E1685<>0,D1687=0),E1685,\nIF(AND(E1686<>0,D1687<>0),(D1687-(D1687/D1711))+E1685,\nIF(D1711<1,0,(D1687-(D1687/D1711))))))","v":0},{"$f":"IF(AND(F1685=0,E1687=0),0,\nIF(AND(F1685<>0,E1687=0),F1685,\nIF(AND(F1686<>0,E1687<>0),(E1687-(E1687/E1711))+F1685,\nIF(E1711<1,0,(E1687-(E1687/E1711))))))","v":0},{"$f":"IF(AND(G1685=0,F1687=0),0,\nIF(AND(G1685<>0,F1687=0),G1685,\nIF(AND(G1686<>0,F1687<>0),(F1687-(F1687/F1711))+G1685,\nIF(F1711<1,0,(F1687-(F1687/F1711))))))","v":0},{"$f":"IF(AND(H1685=0,G1687=0),0,\nIF(AND(H1685<>0,G1687=0),H1685,\nIF(AND(H1686<>0,G1687<>0),(G1687-(G1687/G1711))+H1685,\nIF(G1711<1,0,(G1687-(G1687/G1711))))))","v":0},{"$f":"IF(AND(I1685=0,H1687=0),0,\nIF(AND(I1685<>0,H1687=0),I1685,\nIF(AND(I1686<>0,H1687<>0),(H1687-(H1687/H1711))+I1685,\nIF(H1711<1,0,(H1687-(H1687/H1711))))))","v":0},{"$f":"IF(AND(J1685=0,I1687=0),0,\nIF(AND(J1685<>0,I1687=0),J1685,\nIF(AND(J1686<>0,I1687<>0),(I1687-(I1687/I1711))+J1685,\nIF(I1711<1,0,(I1687-(I1687/I1711))))))","v":0},{"$f":"IF(AND(K1685=0,J1687=0),0,\nIF(AND(K1685<>0,J1687=0),K1685,\nIF(AND(K1686<>0,J1687<>0),(J1687-(J1687/J1711))+K1685,\nIF(J1711<1,0,(J1687-(J1687/J1711))))))","v":0},{"$f":"IF(AND(L1685=0,K1687=0),0,\nIF(AND(L1685<>0,K1687=0),L1685,\nIF(AND(L1686<>0,K1687<>0),(K1687-(K1687/K1711))+L1685,\nIF(K1711<1,0,(K1687-(K1687/K1711))))))","v":0},{"$f":"IF(AND(M1685=0,L1687=0),0,\nIF(AND(M1685<>0,L1687=0),M1685,\nIF(AND(M1686<>0,L1687<>0),(L1687-(L1687/L1711))+M1685,\nIF(L1711<1,0,(L1687-(L1687/L1711))))))","v":0},{"$f":"IF(AND(N1685=0,M1687=0),0,\nIF(AND(N1685<>0,M1687=0),N1685,\nIF(AND(N1686<>0,M1687<>0),(M1687-(M1687/M1711))+N1685,\nIF(M1711<1,0,(M1687-(M1687/M1711))))))","v":0},{"$f":"IF(AND(O1685=0,N1687=0),0,\nIF(AND(O1685<>0,N1687=0),O1685,\nIF(AND(O1686<>0,N1687<>0),(N1687-(N1687/N1711))+O1685,\nIF(N1711<1,0,(N1687-(N1687/N1711))))))","v":0},{"$f":"IF(AND(P1685=0,O1687=0),0,\nIF(AND(P1685<>0,O1687=0),P1685,\nIF(AND(P1686<>0,O1687<>0),(O1687-(O1687/O1711))+P1685,\nIF(O1711<1,0,(O1687-(O1687/O1711))))))","v":0},{"$f":"IF(AND(Q1685=0,P1687=0),0,\nIF(AND(Q1685<>0,P1687=0),Q1685,\nIF(AND(Q1686<>0,P1687<>0),(P1687-(P1687/P1711))+Q1685,\nIF(P1711<1,0,(P1687-(P1687/P1711))))))","v":0},{"$f":"IF(AND(R1685=0,Q1687=0),0,\nIF(AND(R1685<>0,Q1687=0),R1685,\nIF(AND(R1686<>0,Q1687<>0),(Q1687-(Q1687/Q1711))+R1685,\nIF(Q1711<1,0,(Q1687-(Q1687/Q1711))))))","v":0},{"$f":"IF(AND(S1685=0,R1687=0),0,\nIF(AND(S1685<>0,R1687=0),S1685,\nIF(AND(S1686<>0,R1687<>0),(R1687-(R1687/R1711))+S1685,\nIF(R1711<1,0,(R1687-(R1687/R1711))))))","v":0},{"$f":"IF(AND(T1685=0,S1687=0),0,\nIF(AND(T1685<>0,S1687=0),T1685,\nIF(AND(T1686<>0,S1687<>0),(S1687-(S1687/S1711))+T1685,\nIF(S1711<1,0,(S1687-(S1687/S1711))))))","v":0},{"$f":"IF(AND(U1685=0,T1687=0),0,\nIF(AND(U1685<>0,T1687=0),U1685,\nIF(AND(U1686<>0,T1687<>0),(T1687-(T1687/T1711))+U1685,\nIF(T1711<1,0,(T1687-(T1687/T1711))))))","v":0},{"$f":"IF(AND(V1685=0,U1687=0),0,\nIF(AND(V1685<>0,U1687=0),V1685,\nIF(AND(V1686<>0,U1687<>0),(U1687-(U1687/U1711))+V1685,\nIF(U1711<1,0,(U1687-(U1687/U1711))))))","v":0},{"$f":"IF(AND(W1685=0,V1687=0),0,\nIF(AND(W1685<>0,V1687=0),W1685,\nIF(AND(W1686<>0,V1687<>0),(V1687-(V1687/V1711))+W1685,\nIF(V1711<1,0,(V1687-(V1687/V1711))))))","v":0}]
[{"$f":"A1687+1","v":0},"Depreciated starting TAB",{"$f":"C1683","v":0},{"$f":"IF(C1712=\"n/a\",C1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,C1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,C1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(D1712=\"n/a\",D1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,D1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,D1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(E1712=\"n/a\",E1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,E1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,E1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(F1712=\"n/a\",F1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,F1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,F1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(G1712=\"n/a\",G1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,G1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,G1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(H1712=\"n/a\",H1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,H1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,H1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(I1712=\"n/a\",I1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,I1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,I1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(J1712=\"n/a\",J1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,J1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,J1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(K1712=\"n/a\",K1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,K1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,K1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(L1712=\"n/a\",L1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,L1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,L1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(M1712=\"n/a\",M1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,M1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,M1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(N1712=\"n/a\",N1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,N1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,N1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(O1712=\"n/a\",O1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,O1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,O1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(P1712=\"n/a\",P1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,P1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,P1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(Q1712=\"n/a\",Q1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,Q1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,Q1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(R1712=\"n/a\",R1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,R1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,R1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(S1712=\"n/a\",S1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,S1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,S1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(T1712=\"n/a\",T1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,T1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,T1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(U1712=\"n/a\",U1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,U1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,U1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(V1712=\"n/a\",V1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,V1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,V1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0}]
[{"$f":"A1688+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1689)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D1683","v":0},{"$f":"IF(D1713=\"n/a\",D1689,IFERROR(IF((OFFSET($C1689,0,$A1689))<0,\nMIN(0,D1689-(OFFSET($C1689,0,$A1689)/(OFFSET($C1684,-$A1688,$A1689)))),\nMAX(0,D1689-(OFFSET($C1689,0,$A1689)/(OFFSET($C1684,-$A1688,$A1689))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E1683","v":0},{"$f":"IF(E1714=\"n/a\",E1690,IFERROR(IF((OFFSET($C1690,0,$A1690))<0,\nMIN(0,E1690-(OFFSET($C1690,0,$A1690)/(OFFSET($C1685,-$A1689,$A1690)))),\nMAX(0,E1690-(OFFSET($C1690,0,$A1690)/(OFFSET($C1685,-$A1689,$A1690))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F1683","v":0},{"$f":"IF(F1715=\"n/a\",F1691,IFERROR(IF((OFFSET($C1691,0,$A1691))<0,\nMIN(0,F1691-(OFFSET($C1691,0,$A1691)/(OFFSET($C1686,-$A1690,$A1691)))),\nMAX(0,F1691-(OFFSET($C1691,0,$A1691)/(OFFSET($C1686,-$A1690,$A1691))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G1683","v":0},{"$f":"IF(G1716=\"n/a\",G1692,IFERROR(IF((OFFSET($C1692,0,$A1692))<0,\nMIN(0,G1692-(OFFSET($C1692,0,$A1692)/(OFFSET($C1687,-$A1691,$A1692)))),\nMAX(0,G1692-(OFFSET($C1692,0,$A1692)/(OFFSET($C1687,-$A1691,$A1692))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H1683","v":0},{"$f":"IF(H1717=\"n/a\",H1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,H1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,H1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I1683","v":0},{"$f":"IF(I1718=\"n/a\",I1694,IFERROR(IF((OFFSET($C1694,0,$A1694))<0,\nMIN(0,I1694-(OFFSET($C1694,0,$A1694)/(OFFSET($C1689,-$A1693,$A1694)))),\nMAX(0,I1694-(OFFSET($C1694,0,$A1694)/(OFFSET($C1689,-$A1693,$A1694))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1683","v":0},{"$f":"IF(J1719=\"n/a\",J1695,IFERROR(IF((OFFSET($C1695,0,$A1695))<0,\nMIN(0,J1695-(OFFSET($C1695,0,$A1695)/(OFFSET($C1690,-$A1694,$A1695)))),\nMAX(0,J1695-(OFFSET($C1695,0,$A1695)/(OFFSET($C1690,-$A1694,$A1695))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1683","v":0},{"$f":"IF(K1720=\"n/a\",K1696,IFERROR(IF((OFFSET($C1696,0,$A1696))<0,\nMIN(0,K1696-(OFFSET($C1696,0,$A1696)/(OFFSET($C1691,-$A1695,$A1696)))),\nMAX(0,K1696-(OFFSET($C1696,0,$A1696)/(OFFSET($C1691,-$A1695,$A1696))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1683","v":0},{"$f":"IF(L1721=\"n/a\",L1697,IFERROR(IF((OFFSET($C1697,0,$A1697))<0,\nMIN(0,L1697-(OFFSET($C1697,0,$A1697)/(OFFSET($C1692,-$A1696,$A1697)))),\nMAX(0,L1697-(OFFSET($C1697,0,$A1697)/(OFFSET($C1692,-$A1696,$A1697))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1683","v":0},{"$f":"IF(M1722=\"n/a\",M1698,IFERROR(IF((OFFSET($C1698,0,$A1698))<0,\nMIN(0,M1698-(OFFSET($C1698,0,$A1698)/(OFFSET($C1693,-$A1697,$A1698)))),\nMAX(0,M1698-(OFFSET($C1698,0,$A1698)/(OFFSET($C1693,-$A1697,$A1698))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1683","v":0},{"$f":"IF(N1723=\"n/a\",N1699,IFERROR(IF((OFFSET($C1699,0,$A1699))<0,\nMIN(0,N1699-(OFFSET($C1699,0,$A1699)/(OFFSET($C1694,-$A1698,$A1699)))),\nMAX(0,N1699-(OFFSET($C1699,0,$A1699)/(OFFSET($C1694,-$A1698,$A1699))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1683","v":0},{"$f":"IF(O1724=\"n/a\",O1700,IFERROR(IF((OFFSET($C1700,0,$A1700))<0,\nMIN(0,O1700-(OFFSET($C1700,0,$A1700)/(OFFSET($C1695,-$A1699,$A1700)))),\nMAX(0,O1700-(OFFSET($C1700,0,$A1700)/(OFFSET($C1695,-$A1699,$A1700))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1683","v":0},{"$f":"IF(P1725=\"n/a\",P1701,IFERROR(IF((OFFSET($C1701,0,$A1701))<0,\nMIN(0,P1701-(OFFSET($C1701,0,$A1701)/(OFFSET($C1696,-$A1700,$A1701)))),\nMAX(0,P1701-(OFFSET($C1701,0,$A1701)/(OFFSET($C1696,-$A1700,$A1701))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1683","v":0},{"$f":"IF(Q1726=\"n/a\",Q1702,IFERROR(IF((OFFSET($C1702,0,$A1702))<0,\nMIN(0,Q1702-(OFFSET($C1702,0,$A1702)/(OFFSET($C1697,-$A1701,$A1702)))),\nMAX(0,Q1702-(OFFSET($C1702,0,$A1702)/(OFFSET($C1697,-$A1701,$A1702))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1683","v":0},{"$f":"IF(R1727=\"n/a\",R1703,IFERROR(IF((OFFSET($C1703,0,$A1703))<0,\nMIN(0,R1703-(OFFSET($C1703,0,$A1703)/(OFFSET($C1698,-$A1702,$A1703)))),\nMAX(0,R1703-(OFFSET($C1703,0,$A1703)/(OFFSET($C1698,-$A1702,$A1703))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1683","v":0},{"$f":"IF(S1728=\"n/a\",S1704,IFERROR(IF((OFFSET($C1704,0,$A1704))<0,\nMIN(0,S1704-(OFFSET($C1704,0,$A1704)/(OFFSET($C1699,-$A1703,$A1704)))),\nMAX(0,S1704-(OFFSET($C1704,0,$A1704)/(OFFSET($C1699,-$A1703,$A1704))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1683","v":0},{"$f":"IF(T1729=\"n/a\",T1705,IFERROR(IF((OFFSET($C1705,0,$A1705))<0,\nMIN(0,T1705-(OFFSET($C1705,0,$A1705)/(OFFSET($C1700,-$A1704,$A1705)))),\nMAX(0,T1705-(OFFSET($C1705,0,$A1705)/(OFFSET($C1700,-$A1704,$A1705))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1683","v":0},{"$f":"IF(U1730=\"n/a\",U1706,IFERROR(IF((OFFSET($C1706,0,$A1706))<0,\nMIN(0,U1706-(OFFSET($C1706,0,$A1706)/(OFFSET($C1701,-$A1705,$A1706)))),\nMAX(0,U1706-(OFFSET($C1706,0,$A1706)/(OFFSET($C1701,-$A1705,$A1706))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1683","v":0},{"$f":"IF(V1731=\"n/a\",V1707,IFERROR(IF((OFFSET($C1707,0,$A1707))<0,\nMIN(0,V1707-(OFFSET($C1707,0,$A1707)/(OFFSET($C1702,-$A1706,$A1707)))),\nMAX(0,V1707-(OFFSET($C1707,0,$A1707)/(OFFSET($C1702,-$A1706,$A1707))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1683","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1711<1,D1685=0),0,\nIF(D1685=0,C1711-1,\nIF(C1711<1,D1686,\n(((C1711-1)*(C1687-(C1687/(C1711))))+(D1685*D1686))/(D1687))))","v":0},{"$f":"IF(AND(D1711<1,E1685=0),0,\nIF(E1685=0,D1711-1,\nIF(D1711<1,E1686,\n(((D1711-1)*(D1687-(D1687/(D1711))))+(E1685*E1686))/(E1687))))","v":0},{"$f":"IF(AND(E1711<1,F1685=0),0,\nIF(F1685=0,E1711-1,\nIF(E1711<1,F1686,\n(((E1711-1)*(E1687-(E1687/(E1711))))+(F1685*F1686))/(F1687))))","v":0},{"$f":"IF(AND(F1711<1,G1685=0),0,\nIF(G1685=0,F1711-1,\nIF(F1711<1,G1686,\n(((F1711-1)*(F1687-(F1687/(F1711))))+(G1685*G1686))/(G1687))))","v":0},{"$f":"IF(AND(G1711<1,H1685=0),0,\nIF(H1685=0,G1711-1,\nIF(G1711<1,H1686,\n(((G1711-1)*(G1687-(G1687/(G1711))))+(H1685*H1686))/(H1687))))","v":0},{"$f":"IF(AND(H1711<1,I1685=0),0,\nIF(I1685=0,H1711-1,\nIF(H1711<1,I1686,\n(((H1711-1)*(H1687-(H1687/(H1711))))+(I1685*I1686))/(I1687))))","v":0},{"$f":"IF(AND(I1711<1,J1685=0),0,\nIF(J1685=0,I1711-1,\nIF(I1711<1,J1686,\n(((I1711-1)*(I1687-(I1687/(I1711))))+(J1685*J1686))/(J1687))))","v":0},{"$f":"IF(AND(J1711<1,K1685=0),0,\nIF(K1685=0,J1711-1,\nIF(J1711<1,K1686,\n(((J1711-1)*(J1687-(J1687/(J1711))))+(K1685*K1686))/(K1687))))","v":0},{"$f":"IF(AND(K1711<1,L1685=0),0,\nIF(L1685=0,K1711-1,\nIF(K1711<1,L1686,\n(((K1711-1)*(K1687-(K1687/(K1711))))+(L1685*L1686))/(L1687))))","v":0},{"$f":"IF(AND(L1711<1,M1685=0),0,\nIF(M1685=0,L1711-1,\nIF(L1711<1,M1686,\n(((L1711-1)*(L1687-(L1687/(L1711))))+(M1685*M1686))/(M1687))))","v":0},{"$f":"IF(AND(M1711<1,N1685=0),0,\nIF(N1685=0,M1711-1,\nIF(M1711<1,N1686,\n(((M1711-1)*(M1687-(M1687/(M1711))))+(N1685*N1686))/(N1687))))","v":0},{"$f":"IF(AND(N1711<1,O1685=0),0,\nIF(O1685=0,N1711-1,\nIF(N1711<1,O1686,\n(((N1711-1)*(N1687-(N1687/(N1711))))+(O1685*O1686))/(O1687))))","v":0},{"$f":"IF(AND(O1711<1,P1685=0),0,\nIF(P1685=0,O1711-1,\nIF(O1711<1,P1686,\n(((O1711-1)*(O1687-(O1687/(O1711))))+(P1685*P1686))/(P1687))))","v":0},{"$f":"IF(AND(P1711<1,Q1685=0),0,\nIF(Q1685=0,P1711-1,\nIF(P1711<1,Q1686,\n(((P1711-1)*(P1687-(P1687/(P1711))))+(Q1685*Q1686))/(Q1687))))","v":0},{"$f":"IF(AND(Q1711<1,R1685=0),0,\nIF(R1685=0,Q1711-1,\nIF(Q1711<1,R1686,\n(((Q1711-1)*(Q1687-(Q1687/(Q1711))))+(R1685*R1686))/(R1687))))","v":0},{"$f":"IF(AND(R1711<1,S1685=0),0,\nIF(S1685=0,R1711-1,\nIF(R1711<1,S1686,\n(((R1711-1)*(R1687-(R1687/(R1711))))+(S1685*S1686))/(S1687))))","v":0},{"$f":"IF(AND(S1711<1,T1685=0),0,\nIF(T1685=0,S1711-1,\nIF(S1711<1,T1686,\n(((S1711-1)*(S1687-(S1687/(S1711))))+(T1685*T1686))/(T1687))))","v":0},{"$f":"IF(AND(T1711<1,U1685=0),0,\nIF(U1685=0,T1711-1,\nIF(T1711<1,U1686,\n(((T1711-1)*(T1687-(T1687/(T1711))))+(U1685*U1686))/(U1687))))","v":0},{"$f":"IF(AND(U1711<1,V1685=0),0,\nIF(V1685=0,U1711-1,\nIF(U1711<1,V1686,\n(((U1711-1)*(U1687-(U1687/(U1711))))+(V1685*V1686))/(V1687))))","v":0},{"$f":"IF(AND(V1711<1,W1685=0),0,\nIF(W1685=0,V1711-1,\nIF(V1711<1,W1686,\n(((V1711-1)*(V1687-(V1687/(V1711))))+(W1685*W1686))/(W1687))))","v":0}]
[null,"RL Start TAB",{"$f":"C1684","v":0},{"$f":"IF(C1712=\"n/a\",\"n/a\",MAX(0,C1712-1))","v":0},{"$f":"IF(D1712=\"n/a\",\"n/a\",MAX(0,D1712-1))","v":0},{"$f":"IF(E1712=\"n/a\",\"n/a\",MAX(0,E1712-1))","v":0},{"$f":"IF(F1712=\"n/a\",\"n/a\",MAX(0,F1712-1))","v":0},{"$f":"IF(G1712=\"n/a\",\"n/a\",MAX(0,G1712-1))","v":0},{"$f":"IF(H1712=\"n/a\",\"n/a\",MAX(0,H1712-1))","v":0},{"$f":"IF(I1712=\"n/a\",\"n/a\",MAX(0,I1712-1))","v":0},{"$f":"IF(J1712=\"n/a\",\"n/a\",MAX(0,J1712-1))","v":0},{"$f":"IF(K1712=\"n/a\",\"n/a\",MAX(0,K1712-1))","v":0},{"$f":"IF(L1712=\"n/a\",\"n/a\",MAX(0,L1712-1))","v":0},{"$f":"IF(M1712=\"n/a\",\"n/a\",MAX(0,M1712-1))","v":0},{"$f":"IF(N1712=\"n/a\",\"n/a\",MAX(0,N1712-1))","v":0},{"$f":"IF(O1712=\"n/a\",\"n/a\",MAX(0,O1712-1))","v":0},{"$f":"IF(P1712=\"n/a\",\"n/a\",MAX(0,P1712-1))","v":0},{"$f":"IF(Q1712=\"n/a\",\"n/a\",MAX(0,Q1712-1))","v":0},{"$f":"IF(R1712=\"n/a\",\"n/a\",MAX(0,R1712-1))","v":0},{"$f":"IF(S1712=\"n/a\",\"n/a\",MAX(0,S1712-1))","v":0},{"$f":"IF(T1712=\"n/a\",\"n/a\",MAX(0,T1712-1))","v":0},{"$f":"IF(U1712=\"n/a\",\"n/a\",MAX(0,U1712-1))","v":0},{"$f":"IF(V1712=\"n/a\",\"n/a\",MAX(0,V1712-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1689)","v":"RL Capex 2020-21"},null,{"$f":"D1684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E1684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1684","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1684","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1684","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1684","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1684","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1684","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1684","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1684","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1684","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1684","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1684","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1684","v":0},{"$f":"IF(V1731=\"n/a\",\"n/a\",MAX(0,V1731-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1684","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1684<>\"n/a\",C1684<>\"n/a\"),IF(SUM(C1687:C1709)=0,0,IF((SUMPRODUCT(C1687:C1709,C1711:C1733)/SUM(C1687:C1709))<0,1,(SUMPRODUCT(C1687:C1709,C1711:C1733)/SUM(C1687:C1709)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1684<>\"n/a\",D1684<>\"n/a\"),IF(SUM(D1687:D1709)=0,0,IF((SUMPRODUCT(D1687:D1709,D1711:D1733)/SUM(D1687:D1709))<0,1,(SUMPRODUCT(D1687:D1709,D1711:D1733)/SUM(D1687:D1709)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1684<>\"n/a\",E1684<>\"n/a\"),IF(SUM(E1687:E1709)=0,0,IF((SUMPRODUCT(E1687:E1709,E1711:E1733)/SUM(E1687:E1709))<0,1,(SUMPRODUCT(E1687:E1709,E1711:E1733)/SUM(E1687:E1709)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 33",{"$f":"VLOOKUP($A1736,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1736,1,12,\"\"))","v":33},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1737,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1737,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1737,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1737,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1737,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1737,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1737,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1737,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1737,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1737,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1737,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1737,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1737,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1737,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1737,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1737,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1737,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1737,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1737,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1737,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1737,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1737,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1737,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1737,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1737,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1737,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1737,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1737,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1737,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1737,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1737,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1737,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1737,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1737,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1737,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1737,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1737,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1737,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1737,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1737,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1737,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A1737,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1737,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1737,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1737,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1739=0,C1741=0),0,\nIF(AND(D1739<>0,C1741=0),D1739,\nIF(AND(D1740<>0,C1741<>0),(C1741-(C1741/C1765))+D1739,\nIF(C1765<1,0,(C1741-(C1741/C1765))))))","v":0},{"$f":"IF(AND(E1739=0,D1741=0),0,\nIF(AND(E1739<>0,D1741=0),E1739,\nIF(AND(E1740<>0,D1741<>0),(D1741-(D1741/D1765))+E1739,\nIF(D1765<1,0,(D1741-(D1741/D1765))))))","v":0},{"$f":"IF(AND(F1739=0,E1741=0),0,\nIF(AND(F1739<>0,E1741=0),F1739,\nIF(AND(F1740<>0,E1741<>0),(E1741-(E1741/E1765))+F1739,\nIF(E1765<1,0,(E1741-(E1741/E1765))))))","v":0},{"$f":"IF(AND(G1739=0,F1741=0),0,\nIF(AND(G1739<>0,F1741=0),G1739,\nIF(AND(G1740<>0,F1741<>0),(F1741-(F1741/F1765))+G1739,\nIF(F1765<1,0,(F1741-(F1741/F1765))))))","v":0},{"$f":"IF(AND(H1739=0,G1741=0),0,\nIF(AND(H1739<>0,G1741=0),H1739,\nIF(AND(H1740<>0,G1741<>0),(G1741-(G1741/G1765))+H1739,\nIF(G1765<1,0,(G1741-(G1741/G1765))))))","v":0},{"$f":"IF(AND(I1739=0,H1741=0),0,\nIF(AND(I1739<>0,H1741=0),I1739,\nIF(AND(I1740<>0,H1741<>0),(H1741-(H1741/H1765))+I1739,\nIF(H1765<1,0,(H1741-(H1741/H1765))))))","v":0},{"$f":"IF(AND(J1739=0,I1741=0),0,\nIF(AND(J1739<>0,I1741=0),J1739,\nIF(AND(J1740<>0,I1741<>0),(I1741-(I1741/I1765))+J1739,\nIF(I1765<1,0,(I1741-(I1741/I1765))))))","v":0},{"$f":"IF(AND(K1739=0,J1741=0),0,\nIF(AND(K1739<>0,J1741=0),K1739,\nIF(AND(K1740<>0,J1741<>0),(J1741-(J1741/J1765))+K1739,\nIF(J1765<1,0,(J1741-(J1741/J1765))))))","v":0},{"$f":"IF(AND(L1739=0,K1741=0),0,\nIF(AND(L1739<>0,K1741=0),L1739,\nIF(AND(L1740<>0,K1741<>0),(K1741-(K1741/K1765))+L1739,\nIF(K1765<1,0,(K1741-(K1741/K1765))))))","v":0},{"$f":"IF(AND(M1739=0,L1741=0),0,\nIF(AND(M1739<>0,L1741=0),M1739,\nIF(AND(M1740<>0,L1741<>0),(L1741-(L1741/L1765))+M1739,\nIF(L1765<1,0,(L1741-(L1741/L1765))))))","v":0},{"$f":"IF(AND(N1739=0,M1741=0),0,\nIF(AND(N1739<>0,M1741=0),N1739,\nIF(AND(N1740<>0,M1741<>0),(M1741-(M1741/M1765))+N1739,\nIF(M1765<1,0,(M1741-(M1741/M1765))))))","v":0},{"$f":"IF(AND(O1739=0,N1741=0),0,\nIF(AND(O1739<>0,N1741=0),O1739,\nIF(AND(O1740<>0,N1741<>0),(N1741-(N1741/N1765))+O1739,\nIF(N1765<1,0,(N1741-(N1741/N1765))))))","v":0},{"$f":"IF(AND(P1739=0,O1741=0),0,\nIF(AND(P1739<>0,O1741=0),P1739,\nIF(AND(P1740<>0,O1741<>0),(O1741-(O1741/O1765))+P1739,\nIF(O1765<1,0,(O1741-(O1741/O1765))))))","v":0},{"$f":"IF(AND(Q1739=0,P1741=0),0,\nIF(AND(Q1739<>0,P1741=0),Q1739,\nIF(AND(Q1740<>0,P1741<>0),(P1741-(P1741/P1765))+Q1739,\nIF(P1765<1,0,(P1741-(P1741/P1765))))))","v":0},{"$f":"IF(AND(R1739=0,Q1741=0),0,\nIF(AND(R1739<>0,Q1741=0),R1739,\nIF(AND(R1740<>0,Q1741<>0),(Q1741-(Q1741/Q1765))+R1739,\nIF(Q1765<1,0,(Q1741-(Q1741/Q1765))))))","v":0},{"$f":"IF(AND(S1739=0,R1741=0),0,\nIF(AND(S1739<>0,R1741=0),S1739,\nIF(AND(S1740<>0,R1741<>0),(R1741-(R1741/R1765))+S1739,\nIF(R1765<1,0,(R1741-(R1741/R1765))))))","v":0},{"$f":"IF(AND(T1739=0,S1741=0),0,\nIF(AND(T1739<>0,S1741=0),T1739,\nIF(AND(T1740<>0,S1741<>0),(S1741-(S1741/S1765))+T1739,\nIF(S1765<1,0,(S1741-(S1741/S1765))))))","v":0},{"$f":"IF(AND(U1739=0,T1741=0),0,\nIF(AND(U1739<>0,T1741=0),U1739,\nIF(AND(U1740<>0,T1741<>0),(T1741-(T1741/T1765))+U1739,\nIF(T1765<1,0,(T1741-(T1741/T1765))))))","v":0},{"$f":"IF(AND(V1739=0,U1741=0),0,\nIF(AND(V1739<>0,U1741=0),V1739,\nIF(AND(V1740<>0,U1741<>0),(U1741-(U1741/U1765))+V1739,\nIF(U1765<1,0,(U1741-(U1741/U1765))))))","v":0},{"$f":"IF(AND(W1739=0,V1741=0),0,\nIF(AND(W1739<>0,V1741=0),W1739,\nIF(AND(W1740<>0,V1741<>0),(V1741-(V1741/V1765))+W1739,\nIF(V1765<1,0,(V1741-(V1741/V1765))))))","v":0}]
[{"$f":"A1741+1","v":0},"Depreciated starting TAB",{"$f":"C1737","v":0},{"$f":"IF(C1766=\"n/a\",C1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,C1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,C1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(D1766=\"n/a\",D1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,D1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,D1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(E1766=\"n/a\",E1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,E1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,E1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(F1766=\"n/a\",F1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,F1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,F1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(G1766=\"n/a\",G1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,G1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,G1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(H1766=\"n/a\",H1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,H1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,H1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(I1766=\"n/a\",I1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,I1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,I1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(J1766=\"n/a\",J1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,J1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,J1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(K1766=\"n/a\",K1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,K1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,K1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(L1766=\"n/a\",L1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,L1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,L1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(M1766=\"n/a\",M1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,M1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,M1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(N1766=\"n/a\",N1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,N1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,N1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(O1766=\"n/a\",O1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,O1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,O1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(P1766=\"n/a\",P1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,P1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,P1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(Q1766=\"n/a\",Q1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,Q1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,Q1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(R1766=\"n/a\",R1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,R1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,R1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(S1766=\"n/a\",S1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,S1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,S1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(T1766=\"n/a\",T1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,T1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,T1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(U1766=\"n/a\",U1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,U1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,U1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(V1766=\"n/a\",V1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,V1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,V1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0}]
[{"$f":"A1742+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1743)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D1737","v":0},{"$f":"IF(D1767=\"n/a\",D1743,IFERROR(IF((OFFSET($C1743,0,$A1743))<0,\nMIN(0,D1743-(OFFSET($C1743,0,$A1743)/(OFFSET($C1738,-$A1742,$A1743)))),\nMAX(0,D1743-(OFFSET($C1743,0,$A1743)/(OFFSET($C1738,-$A1742,$A1743))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E1737","v":0},{"$f":"IF(E1768=\"n/a\",E1744,IFERROR(IF((OFFSET($C1744,0,$A1744))<0,\nMIN(0,E1744-(OFFSET($C1744,0,$A1744)/(OFFSET($C1739,-$A1743,$A1744)))),\nMAX(0,E1744-(OFFSET($C1744,0,$A1744)/(OFFSET($C1739,-$A1743,$A1744))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F1737","v":0},{"$f":"IF(F1769=\"n/a\",F1745,IFERROR(IF((OFFSET($C1745,0,$A1745))<0,\nMIN(0,F1745-(OFFSET($C1745,0,$A1745)/(OFFSET($C1740,-$A1744,$A1745)))),\nMAX(0,F1745-(OFFSET($C1745,0,$A1745)/(OFFSET($C1740,-$A1744,$A1745))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G1737","v":0},{"$f":"IF(G1770=\"n/a\",G1746,IFERROR(IF((OFFSET($C1746,0,$A1746))<0,\nMIN(0,G1746-(OFFSET($C1746,0,$A1746)/(OFFSET($C1741,-$A1745,$A1746)))),\nMAX(0,G1746-(OFFSET($C1746,0,$A1746)/(OFFSET($C1741,-$A1745,$A1746))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H1737","v":0},{"$f":"IF(H1771=\"n/a\",H1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,H1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,H1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I1737","v":0},{"$f":"IF(I1772=\"n/a\",I1748,IFERROR(IF((OFFSET($C1748,0,$A1748))<0,\nMIN(0,I1748-(OFFSET($C1748,0,$A1748)/(OFFSET($C1743,-$A1747,$A1748)))),\nMAX(0,I1748-(OFFSET($C1748,0,$A1748)/(OFFSET($C1743,-$A1747,$A1748))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1737","v":0},{"$f":"IF(J1773=\"n/a\",J1749,IFERROR(IF((OFFSET($C1749,0,$A1749))<0,\nMIN(0,J1749-(OFFSET($C1749,0,$A1749)/(OFFSET($C1744,-$A1748,$A1749)))),\nMAX(0,J1749-(OFFSET($C1749,0,$A1749)/(OFFSET($C1744,-$A1748,$A1749))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1737","v":0},{"$f":"IF(K1774=\"n/a\",K1750,IFERROR(IF((OFFSET($C1750,0,$A1750))<0,\nMIN(0,K1750-(OFFSET($C1750,0,$A1750)/(OFFSET($C1745,-$A1749,$A1750)))),\nMAX(0,K1750-(OFFSET($C1750,0,$A1750)/(OFFSET($C1745,-$A1749,$A1750))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1737","v":0},{"$f":"IF(L1775=\"n/a\",L1751,IFERROR(IF((OFFSET($C1751,0,$A1751))<0,\nMIN(0,L1751-(OFFSET($C1751,0,$A1751)/(OFFSET($C1746,-$A1750,$A1751)))),\nMAX(0,L1751-(OFFSET($C1751,0,$A1751)/(OFFSET($C1746,-$A1750,$A1751))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1737","v":0},{"$f":"IF(M1776=\"n/a\",M1752,IFERROR(IF((OFFSET($C1752,0,$A1752))<0,\nMIN(0,M1752-(OFFSET($C1752,0,$A1752)/(OFFSET($C1747,-$A1751,$A1752)))),\nMAX(0,M1752-(OFFSET($C1752,0,$A1752)/(OFFSET($C1747,-$A1751,$A1752))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1737","v":0},{"$f":"IF(N1777=\"n/a\",N1753,IFERROR(IF((OFFSET($C1753,0,$A1753))<0,\nMIN(0,N1753-(OFFSET($C1753,0,$A1753)/(OFFSET($C1748,-$A1752,$A1753)))),\nMAX(0,N1753-(OFFSET($C1753,0,$A1753)/(OFFSET($C1748,-$A1752,$A1753))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1737","v":0},{"$f":"IF(O1778=\"n/a\",O1754,IFERROR(IF((OFFSET($C1754,0,$A1754))<0,\nMIN(0,O1754-(OFFSET($C1754,0,$A1754)/(OFFSET($C1749,-$A1753,$A1754)))),\nMAX(0,O1754-(OFFSET($C1754,0,$A1754)/(OFFSET($C1749,-$A1753,$A1754))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1737","v":0},{"$f":"IF(P1779=\"n/a\",P1755,IFERROR(IF((OFFSET($C1755,0,$A1755))<0,\nMIN(0,P1755-(OFFSET($C1755,0,$A1755)/(OFFSET($C1750,-$A1754,$A1755)))),\nMAX(0,P1755-(OFFSET($C1755,0,$A1755)/(OFFSET($C1750,-$A1754,$A1755))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1737","v":0},{"$f":"IF(Q1780=\"n/a\",Q1756,IFERROR(IF((OFFSET($C1756,0,$A1756))<0,\nMIN(0,Q1756-(OFFSET($C1756,0,$A1756)/(OFFSET($C1751,-$A1755,$A1756)))),\nMAX(0,Q1756-(OFFSET($C1756,0,$A1756)/(OFFSET($C1751,-$A1755,$A1756))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1737","v":0},{"$f":"IF(R1781=\"n/a\",R1757,IFERROR(IF((OFFSET($C1757,0,$A1757))<0,\nMIN(0,R1757-(OFFSET($C1757,0,$A1757)/(OFFSET($C1752,-$A1756,$A1757)))),\nMAX(0,R1757-(OFFSET($C1757,0,$A1757)/(OFFSET($C1752,-$A1756,$A1757))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1737","v":0},{"$f":"IF(S1782=\"n/a\",S1758,IFERROR(IF((OFFSET($C1758,0,$A1758))<0,\nMIN(0,S1758-(OFFSET($C1758,0,$A1758)/(OFFSET($C1753,-$A1757,$A1758)))),\nMAX(0,S1758-(OFFSET($C1758,0,$A1758)/(OFFSET($C1753,-$A1757,$A1758))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1737","v":0},{"$f":"IF(T1783=\"n/a\",T1759,IFERROR(IF((OFFSET($C1759,0,$A1759))<0,\nMIN(0,T1759-(OFFSET($C1759,0,$A1759)/(OFFSET($C1754,-$A1758,$A1759)))),\nMAX(0,T1759-(OFFSET($C1759,0,$A1759)/(OFFSET($C1754,-$A1758,$A1759))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1737","v":0},{"$f":"IF(U1784=\"n/a\",U1760,IFERROR(IF((OFFSET($C1760,0,$A1760))<0,\nMIN(0,U1760-(OFFSET($C1760,0,$A1760)/(OFFSET($C1755,-$A1759,$A1760)))),\nMAX(0,U1760-(OFFSET($C1760,0,$A1760)/(OFFSET($C1755,-$A1759,$A1760))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1737","v":0},{"$f":"IF(V1785=\"n/a\",V1761,IFERROR(IF((OFFSET($C1761,0,$A1761))<0,\nMIN(0,V1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1756,-$A1760,$A1761)))),\nMAX(0,V1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1756,-$A1760,$A1761))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1737","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1765<1,D1739=0),0,\nIF(D1739=0,C1765-1,\nIF(C1765<1,D1740,\n(((C1765-1)*(C1741-(C1741/(C1765))))+(D1739*D1740))/(D1741))))","v":0},{"$f":"IF(AND(D1765<1,E1739=0),0,\nIF(E1739=0,D1765-1,\nIF(D1765<1,E1740,\n(((D1765-1)*(D1741-(D1741/(D1765))))+(E1739*E1740))/(E1741))))","v":0},{"$f":"IF(AND(E1765<1,F1739=0),0,\nIF(F1739=0,E1765-1,\nIF(E1765<1,F1740,\n(((E1765-1)*(E1741-(E1741/(E1765))))+(F1739*F1740))/(F1741))))","v":0},{"$f":"IF(AND(F1765<1,G1739=0),0,\nIF(G1739=0,F1765-1,\nIF(F1765<1,G1740,\n(((F1765-1)*(F1741-(F1741/(F1765))))+(G1739*G1740))/(G1741))))","v":0},{"$f":"IF(AND(G1765<1,H1739=0),0,\nIF(H1739=0,G1765-1,\nIF(G1765<1,H1740,\n(((G1765-1)*(G1741-(G1741/(G1765))))+(H1739*H1740))/(H1741))))","v":0},{"$f":"IF(AND(H1765<1,I1739=0),0,\nIF(I1739=0,H1765-1,\nIF(H1765<1,I1740,\n(((H1765-1)*(H1741-(H1741/(H1765))))+(I1739*I1740))/(I1741))))","v":0},{"$f":"IF(AND(I1765<1,J1739=0),0,\nIF(J1739=0,I1765-1,\nIF(I1765<1,J1740,\n(((I1765-1)*(I1741-(I1741/(I1765))))+(J1739*J1740))/(J1741))))","v":0},{"$f":"IF(AND(J1765<1,K1739=0),0,\nIF(K1739=0,J1765-1,\nIF(J1765<1,K1740,\n(((J1765-1)*(J1741-(J1741/(J1765))))+(K1739*K1740))/(K1741))))","v":0},{"$f":"IF(AND(K1765<1,L1739=0),0,\nIF(L1739=0,K1765-1,\nIF(K1765<1,L1740,\n(((K1765-1)*(K1741-(K1741/(K1765))))+(L1739*L1740))/(L1741))))","v":0},{"$f":"IF(AND(L1765<1,M1739=0),0,\nIF(M1739=0,L1765-1,\nIF(L1765<1,M1740,\n(((L1765-1)*(L1741-(L1741/(L1765))))+(M1739*M1740))/(M1741))))","v":0},{"$f":"IF(AND(M1765<1,N1739=0),0,\nIF(N1739=0,M1765-1,\nIF(M1765<1,N1740,\n(((M1765-1)*(M1741-(M1741/(M1765))))+(N1739*N1740))/(N1741))))","v":0},{"$f":"IF(AND(N1765<1,O1739=0),0,\nIF(O1739=0,N1765-1,\nIF(N1765<1,O1740,\n(((N1765-1)*(N1741-(N1741/(N1765))))+(O1739*O1740))/(O1741))))","v":0},{"$f":"IF(AND(O1765<1,P1739=0),0,\nIF(P1739=0,O1765-1,\nIF(O1765<1,P1740,\n(((O1765-1)*(O1741-(O1741/(O1765))))+(P1739*P1740))/(P1741))))","v":0},{"$f":"IF(AND(P1765<1,Q1739=0),0,\nIF(Q1739=0,P1765-1,\nIF(P1765<1,Q1740,\n(((P1765-1)*(P1741-(P1741/(P1765))))+(Q1739*Q1740))/(Q1741))))","v":0},{"$f":"IF(AND(Q1765<1,R1739=0),0,\nIF(R1739=0,Q1765-1,\nIF(Q1765<1,R1740,\n(((Q1765-1)*(Q1741-(Q1741/(Q1765))))+(R1739*R1740))/(R1741))))","v":0},{"$f":"IF(AND(R1765<1,S1739=0),0,\nIF(S1739=0,R1765-1,\nIF(R1765<1,S1740,\n(((R1765-1)*(R1741-(R1741/(R1765))))+(S1739*S1740))/(S1741))))","v":0},{"$f":"IF(AND(S1765<1,T1739=0),0,\nIF(T1739=0,S1765-1,\nIF(S1765<1,T1740,\n(((S1765-1)*(S1741-(S1741/(S1765))))+(T1739*T1740))/(T1741))))","v":0},{"$f":"IF(AND(T1765<1,U1739=0),0,\nIF(U1739=0,T1765-1,\nIF(T1765<1,U1740,\n(((T1765-1)*(T1741-(T1741/(T1765))))+(U1739*U1740))/(U1741))))","v":0},{"$f":"IF(AND(U1765<1,V1739=0),0,\nIF(V1739=0,U1765-1,\nIF(U1765<1,V1740,\n(((U1765-1)*(U1741-(U1741/(U1765))))+(V1739*V1740))/(V1741))))","v":0},{"$f":"IF(AND(V1765<1,W1739=0),0,\nIF(W1739=0,V1765-1,\nIF(V1765<1,W1740,\n(((V1765-1)*(V1741-(V1741/(V1765))))+(W1739*W1740))/(W1741))))","v":0}]
[null,"RL Start TAB",{"$f":"C1738","v":0},{"$f":"IF(C1766=\"n/a\",\"n/a\",MAX(0,C1766-1))","v":0},{"$f":"IF(D1766=\"n/a\",\"n/a\",MAX(0,D1766-1))","v":0},{"$f":"IF(E1766=\"n/a\",\"n/a\",MAX(0,E1766-1))","v":0},{"$f":"IF(F1766=\"n/a\",\"n/a\",MAX(0,F1766-1))","v":0},{"$f":"IF(G1766=\"n/a\",\"n/a\",MAX(0,G1766-1))","v":0},{"$f":"IF(H1766=\"n/a\",\"n/a\",MAX(0,H1766-1))","v":0},{"$f":"IF(I1766=\"n/a\",\"n/a\",MAX(0,I1766-1))","v":0},{"$f":"IF(J1766=\"n/a\",\"n/a\",MAX(0,J1766-1))","v":0},{"$f":"IF(K1766=\"n/a\",\"n/a\",MAX(0,K1766-1))","v":0},{"$f":"IF(L1766=\"n/a\",\"n/a\",MAX(0,L1766-1))","v":0},{"$f":"IF(M1766=\"n/a\",\"n/a\",MAX(0,M1766-1))","v":0},{"$f":"IF(N1766=\"n/a\",\"n/a\",MAX(0,N1766-1))","v":0},{"$f":"IF(O1766=\"n/a\",\"n/a\",MAX(0,O1766-1))","v":0},{"$f":"IF(P1766=\"n/a\",\"n/a\",MAX(0,P1766-1))","v":0},{"$f":"IF(Q1766=\"n/a\",\"n/a\",MAX(0,Q1766-1))","v":0},{"$f":"IF(R1766=\"n/a\",\"n/a\",MAX(0,R1766-1))","v":0},{"$f":"IF(S1766=\"n/a\",\"n/a\",MAX(0,S1766-1))","v":0},{"$f":"IF(T1766=\"n/a\",\"n/a\",MAX(0,T1766-1))","v":0},{"$f":"IF(U1766=\"n/a\",\"n/a\",MAX(0,U1766-1))","v":0},{"$f":"IF(V1766=\"n/a\",\"n/a\",MAX(0,V1766-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1743)","v":"RL Capex 2020-21"},null,{"$f":"D1738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E1738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1738","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1738","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1738","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1738","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1738","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1738","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1738","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1738","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1738","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1738","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1738","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1738","v":0},{"$f":"IF(V1785=\"n/a\",\"n/a\",MAX(0,V1785-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1738","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1738<>\"n/a\",C1738<>\"n/a\"),IF(SUM(C1741:C1763)=0,0,IF((SUMPRODUCT(C1741:C1763,C1765:C1787)/SUM(C1741:C1763))<0,1,(SUMPRODUCT(C1741:C1763,C1765:C1787)/SUM(C1741:C1763)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1738<>\"n/a\",D1738<>\"n/a\"),IF(SUM(D1741:D1763)=0,0,IF((SUMPRODUCT(D1741:D1763,D1765:D1787)/SUM(D1741:D1763))<0,1,(SUMPRODUCT(D1741:D1763,D1765:D1787)/SUM(D1741:D1763)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1738<>\"n/a\",E1738<>\"n/a\"),IF(SUM(E1741:E1763)=0,0,IF((SUMPRODUCT(E1741:E1763,E1765:E1787)/SUM(E1741:E1763))<0,1,(SUMPRODUCT(E1741:E1763,E1765:E1787)/SUM(E1741:E1763)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 34",{"$f":"VLOOKUP($A1790,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1790,1,12,\"\"))","v":34},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1791,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1791,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1791,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1791,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1791,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1791,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1791,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1791,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1791,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1791,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1791,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1791,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1791,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1791,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1791,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1791,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1791,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1791,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1791,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1791,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1791,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1791,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1791,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1791,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1791,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1791,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1791,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1791,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1791,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1791,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1791,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1791,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1791,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1791,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1791,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1791,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1791,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1791,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1791,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1791,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1791,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A1791,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1791,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1791,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1791,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1793=0,C1795=0),0,\nIF(AND(D1793<>0,C1795=0),D1793,\nIF(AND(D1794<>0,C1795<>0),(C1795-(C1795/C1819))+D1793,\nIF(C1819<1,0,(C1795-(C1795/C1819))))))","v":0},{"$f":"IF(AND(E1793=0,D1795=0),0,\nIF(AND(E1793<>0,D1795=0),E1793,\nIF(AND(E1794<>0,D1795<>0),(D1795-(D1795/D1819))+E1793,\nIF(D1819<1,0,(D1795-(D1795/D1819))))))","v":0},{"$f":"IF(AND(F1793=0,E1795=0),0,\nIF(AND(F1793<>0,E1795=0),F1793,\nIF(AND(F1794<>0,E1795<>0),(E1795-(E1795/E1819))+F1793,\nIF(E1819<1,0,(E1795-(E1795/E1819))))))","v":0},{"$f":"IF(AND(G1793=0,F1795=0),0,\nIF(AND(G1793<>0,F1795=0),G1793,\nIF(AND(G1794<>0,F1795<>0),(F1795-(F1795/F1819))+G1793,\nIF(F1819<1,0,(F1795-(F1795/F1819))))))","v":0},{"$f":"IF(AND(H1793=0,G1795=0),0,\nIF(AND(H1793<>0,G1795=0),H1793,\nIF(AND(H1794<>0,G1795<>0),(G1795-(G1795/G1819))+H1793,\nIF(G1819<1,0,(G1795-(G1795/G1819))))))","v":0},{"$f":"IF(AND(I1793=0,H1795=0),0,\nIF(AND(I1793<>0,H1795=0),I1793,\nIF(AND(I1794<>0,H1795<>0),(H1795-(H1795/H1819))+I1793,\nIF(H1819<1,0,(H1795-(H1795/H1819))))))","v":0},{"$f":"IF(AND(J1793=0,I1795=0),0,\nIF(AND(J1793<>0,I1795=0),J1793,\nIF(AND(J1794<>0,I1795<>0),(I1795-(I1795/I1819))+J1793,\nIF(I1819<1,0,(I1795-(I1795/I1819))))))","v":0},{"$f":"IF(AND(K1793=0,J1795=0),0,\nIF(AND(K1793<>0,J1795=0),K1793,\nIF(AND(K1794<>0,J1795<>0),(J1795-(J1795/J1819))+K1793,\nIF(J1819<1,0,(J1795-(J1795/J1819))))))","v":0},{"$f":"IF(AND(L1793=0,K1795=0),0,\nIF(AND(L1793<>0,K1795=0),L1793,\nIF(AND(L1794<>0,K1795<>0),(K1795-(K1795/K1819))+L1793,\nIF(K1819<1,0,(K1795-(K1795/K1819))))))","v":0},{"$f":"IF(AND(M1793=0,L1795=0),0,\nIF(AND(M1793<>0,L1795=0),M1793,\nIF(AND(M1794<>0,L1795<>0),(L1795-(L1795/L1819))+M1793,\nIF(L1819<1,0,(L1795-(L1795/L1819))))))","v":0},{"$f":"IF(AND(N1793=0,M1795=0),0,\nIF(AND(N1793<>0,M1795=0),N1793,\nIF(AND(N1794<>0,M1795<>0),(M1795-(M1795/M1819))+N1793,\nIF(M1819<1,0,(M1795-(M1795/M1819))))))","v":0},{"$f":"IF(AND(O1793=0,N1795=0),0,\nIF(AND(O1793<>0,N1795=0),O1793,\nIF(AND(O1794<>0,N1795<>0),(N1795-(N1795/N1819))+O1793,\nIF(N1819<1,0,(N1795-(N1795/N1819))))))","v":0},{"$f":"IF(AND(P1793=0,O1795=0),0,\nIF(AND(P1793<>0,O1795=0),P1793,\nIF(AND(P1794<>0,O1795<>0),(O1795-(O1795/O1819))+P1793,\nIF(O1819<1,0,(O1795-(O1795/O1819))))))","v":0},{"$f":"IF(AND(Q1793=0,P1795=0),0,\nIF(AND(Q1793<>0,P1795=0),Q1793,\nIF(AND(Q1794<>0,P1795<>0),(P1795-(P1795/P1819))+Q1793,\nIF(P1819<1,0,(P1795-(P1795/P1819))))))","v":0},{"$f":"IF(AND(R1793=0,Q1795=0),0,\nIF(AND(R1793<>0,Q1795=0),R1793,\nIF(AND(R1794<>0,Q1795<>0),(Q1795-(Q1795/Q1819))+R1793,\nIF(Q1819<1,0,(Q1795-(Q1795/Q1819))))))","v":0},{"$f":"IF(AND(S1793=0,R1795=0),0,\nIF(AND(S1793<>0,R1795=0),S1793,\nIF(AND(S1794<>0,R1795<>0),(R1795-(R1795/R1819))+S1793,\nIF(R1819<1,0,(R1795-(R1795/R1819))))))","v":0},{"$f":"IF(AND(T1793=0,S1795=0),0,\nIF(AND(T1793<>0,S1795=0),T1793,\nIF(AND(T1794<>0,S1795<>0),(S1795-(S1795/S1819))+T1793,\nIF(S1819<1,0,(S1795-(S1795/S1819))))))","v":0},{"$f":"IF(AND(U1793=0,T1795=0),0,\nIF(AND(U1793<>0,T1795=0),U1793,\nIF(AND(U1794<>0,T1795<>0),(T1795-(T1795/T1819))+U1793,\nIF(T1819<1,0,(T1795-(T1795/T1819))))))","v":0},{"$f":"IF(AND(V1793=0,U1795=0),0,\nIF(AND(V1793<>0,U1795=0),V1793,\nIF(AND(V1794<>0,U1795<>0),(U1795-(U1795/U1819))+V1793,\nIF(U1819<1,0,(U1795-(U1795/U1819))))))","v":0},{"$f":"IF(AND(W1793=0,V1795=0),0,\nIF(AND(W1793<>0,V1795=0),W1793,\nIF(AND(W1794<>0,V1795<>0),(V1795-(V1795/V1819))+W1793,\nIF(V1819<1,0,(V1795-(V1795/V1819))))))","v":0}]
[{"$f":"A1795+1","v":0},"Depreciated starting TAB",{"$f":"C1791","v":0},{"$f":"IF(C1820=\"n/a\",C1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,C1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,C1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(D1820=\"n/a\",D1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,D1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,D1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(E1820=\"n/a\",E1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,E1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,E1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(F1820=\"n/a\",F1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,F1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,F1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(G1820=\"n/a\",G1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,G1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,G1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(H1820=\"n/a\",H1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,H1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,H1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(I1820=\"n/a\",I1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,I1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,I1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(J1820=\"n/a\",J1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,J1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,J1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(K1820=\"n/a\",K1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,K1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,K1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(L1820=\"n/a\",L1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,L1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,L1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(M1820=\"n/a\",M1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,M1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,M1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(N1820=\"n/a\",N1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,N1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,N1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(O1820=\"n/a\",O1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,O1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,O1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(P1820=\"n/a\",P1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,P1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,P1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(Q1820=\"n/a\",Q1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,Q1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,Q1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(R1820=\"n/a\",R1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,R1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,R1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(S1820=\"n/a\",S1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,S1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,S1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(T1820=\"n/a\",T1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,T1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,T1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(U1820=\"n/a\",U1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,U1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,U1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(V1820=\"n/a\",V1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,V1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,V1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0}]
[{"$f":"A1796+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1797)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D1791","v":0},{"$f":"IF(D1821=\"n/a\",D1797,IFERROR(IF((OFFSET($C1797,0,$A1797))<0,\nMIN(0,D1797-(OFFSET($C1797,0,$A1797)/(OFFSET($C1792,-$A1796,$A1797)))),\nMAX(0,D1797-(OFFSET($C1797,0,$A1797)/(OFFSET($C1792,-$A1796,$A1797))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E1791","v":0},{"$f":"IF(E1822=\"n/a\",E1798,IFERROR(IF((OFFSET($C1798,0,$A1798))<0,\nMIN(0,E1798-(OFFSET($C1798,0,$A1798)/(OFFSET($C1793,-$A1797,$A1798)))),\nMAX(0,E1798-(OFFSET($C1798,0,$A1798)/(OFFSET($C1793,-$A1797,$A1798))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F1791","v":0},{"$f":"IF(F1823=\"n/a\",F1799,IFERROR(IF((OFFSET($C1799,0,$A1799))<0,\nMIN(0,F1799-(OFFSET($C1799,0,$A1799)/(OFFSET($C1794,-$A1798,$A1799)))),\nMAX(0,F1799-(OFFSET($C1799,0,$A1799)/(OFFSET($C1794,-$A1798,$A1799))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G1791","v":0},{"$f":"IF(G1824=\"n/a\",G1800,IFERROR(IF((OFFSET($C1800,0,$A1800))<0,\nMIN(0,G1800-(OFFSET($C1800,0,$A1800)/(OFFSET($C1795,-$A1799,$A1800)))),\nMAX(0,G1800-(OFFSET($C1800,0,$A1800)/(OFFSET($C1795,-$A1799,$A1800))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H1791","v":0},{"$f":"IF(H1825=\"n/a\",H1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,H1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,H1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I1791","v":0},{"$f":"IF(I1826=\"n/a\",I1802,IFERROR(IF((OFFSET($C1802,0,$A1802))<0,\nMIN(0,I1802-(OFFSET($C1802,0,$A1802)/(OFFSET($C1797,-$A1801,$A1802)))),\nMAX(0,I1802-(OFFSET($C1802,0,$A1802)/(OFFSET($C1797,-$A1801,$A1802))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1791","v":0},{"$f":"IF(J1827=\"n/a\",J1803,IFERROR(IF((OFFSET($C1803,0,$A1803))<0,\nMIN(0,J1803-(OFFSET($C1803,0,$A1803)/(OFFSET($C1798,-$A1802,$A1803)))),\nMAX(0,J1803-(OFFSET($C1803,0,$A1803)/(OFFSET($C1798,-$A1802,$A1803))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1791","v":0},{"$f":"IF(K1828=\"n/a\",K1804,IFERROR(IF((OFFSET($C1804,0,$A1804))<0,\nMIN(0,K1804-(OFFSET($C1804,0,$A1804)/(OFFSET($C1799,-$A1803,$A1804)))),\nMAX(0,K1804-(OFFSET($C1804,0,$A1804)/(OFFSET($C1799,-$A1803,$A1804))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1791","v":0},{"$f":"IF(L1829=\"n/a\",L1805,IFERROR(IF((OFFSET($C1805,0,$A1805))<0,\nMIN(0,L1805-(OFFSET($C1805,0,$A1805)/(OFFSET($C1800,-$A1804,$A1805)))),\nMAX(0,L1805-(OFFSET($C1805,0,$A1805)/(OFFSET($C1800,-$A1804,$A1805))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1791","v":0},{"$f":"IF(M1830=\"n/a\",M1806,IFERROR(IF((OFFSET($C1806,0,$A1806))<0,\nMIN(0,M1806-(OFFSET($C1806,0,$A1806)/(OFFSET($C1801,-$A1805,$A1806)))),\nMAX(0,M1806-(OFFSET($C1806,0,$A1806)/(OFFSET($C1801,-$A1805,$A1806))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1791","v":0},{"$f":"IF(N1831=\"n/a\",N1807,IFERROR(IF((OFFSET($C1807,0,$A1807))<0,\nMIN(0,N1807-(OFFSET($C1807,0,$A1807)/(OFFSET($C1802,-$A1806,$A1807)))),\nMAX(0,N1807-(OFFSET($C1807,0,$A1807)/(OFFSET($C1802,-$A1806,$A1807))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1791","v":0},{"$f":"IF(O1832=\"n/a\",O1808,IFERROR(IF((OFFSET($C1808,0,$A1808))<0,\nMIN(0,O1808-(OFFSET($C1808,0,$A1808)/(OFFSET($C1803,-$A1807,$A1808)))),\nMAX(0,O1808-(OFFSET($C1808,0,$A1808)/(OFFSET($C1803,-$A1807,$A1808))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1791","v":0},{"$f":"IF(P1833=\"n/a\",P1809,IFERROR(IF((OFFSET($C1809,0,$A1809))<0,\nMIN(0,P1809-(OFFSET($C1809,0,$A1809)/(OFFSET($C1804,-$A1808,$A1809)))),\nMAX(0,P1809-(OFFSET($C1809,0,$A1809)/(OFFSET($C1804,-$A1808,$A1809))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1791","v":0},{"$f":"IF(Q1834=\"n/a\",Q1810,IFERROR(IF((OFFSET($C1810,0,$A1810))<0,\nMIN(0,Q1810-(OFFSET($C1810,0,$A1810)/(OFFSET($C1805,-$A1809,$A1810)))),\nMAX(0,Q1810-(OFFSET($C1810,0,$A1810)/(OFFSET($C1805,-$A1809,$A1810))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1791","v":0},{"$f":"IF(R1835=\"n/a\",R1811,IFERROR(IF((OFFSET($C1811,0,$A1811))<0,\nMIN(0,R1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1806,-$A1810,$A1811)))),\nMAX(0,R1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1806,-$A1810,$A1811))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1791","v":0},{"$f":"IF(S1836=\"n/a\",S1812,IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,S1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1807,-$A1811,$A1812)))),\nMAX(0,S1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1807,-$A1811,$A1812))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1791","v":0},{"$f":"IF(T1837=\"n/a\",T1813,IFERROR(IF((OFFSET($C1813,0,$A1813))<0,\nMIN(0,T1813-(OFFSET($C1813,0,$A1813)/(OFFSET($C1808,-$A1812,$A1813)))),\nMAX(0,T1813-(OFFSET($C1813,0,$A1813)/(OFFSET($C1808,-$A1812,$A1813))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1791","v":0},{"$f":"IF(U1838=\"n/a\",U1814,IFERROR(IF((OFFSET($C1814,0,$A1814))<0,\nMIN(0,U1814-(OFFSET($C1814,0,$A1814)/(OFFSET($C1809,-$A1813,$A1814)))),\nMAX(0,U1814-(OFFSET($C1814,0,$A1814)/(OFFSET($C1809,-$A1813,$A1814))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1791","v":0},{"$f":"IF(V1839=\"n/a\",V1815,IFERROR(IF((OFFSET($C1815,0,$A1815))<0,\nMIN(0,V1815-(OFFSET($C1815,0,$A1815)/(OFFSET($C1810,-$A1814,$A1815)))),\nMAX(0,V1815-(OFFSET($C1815,0,$A1815)/(OFFSET($C1810,-$A1814,$A1815))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1791","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1819<1,D1793=0),0,\nIF(D1793=0,C1819-1,\nIF(C1819<1,D1794,\n(((C1819-1)*(C1795-(C1795/(C1819))))+(D1793*D1794))/(D1795))))","v":0},{"$f":"IF(AND(D1819<1,E1793=0),0,\nIF(E1793=0,D1819-1,\nIF(D1819<1,E1794,\n(((D1819-1)*(D1795-(D1795/(D1819))))+(E1793*E1794))/(E1795))))","v":0},{"$f":"IF(AND(E1819<1,F1793=0),0,\nIF(F1793=0,E1819-1,\nIF(E1819<1,F1794,\n(((E1819-1)*(E1795-(E1795/(E1819))))+(F1793*F1794))/(F1795))))","v":0},{"$f":"IF(AND(F1819<1,G1793=0),0,\nIF(G1793=0,F1819-1,\nIF(F1819<1,G1794,\n(((F1819-1)*(F1795-(F1795/(F1819))))+(G1793*G1794))/(G1795))))","v":0},{"$f":"IF(AND(G1819<1,H1793=0),0,\nIF(H1793=0,G1819-1,\nIF(G1819<1,H1794,\n(((G1819-1)*(G1795-(G1795/(G1819))))+(H1793*H1794))/(H1795))))","v":0},{"$f":"IF(AND(H1819<1,I1793=0),0,\nIF(I1793=0,H1819-1,\nIF(H1819<1,I1794,\n(((H1819-1)*(H1795-(H1795/(H1819))))+(I1793*I1794))/(I1795))))","v":0},{"$f":"IF(AND(I1819<1,J1793=0),0,\nIF(J1793=0,I1819-1,\nIF(I1819<1,J1794,\n(((I1819-1)*(I1795-(I1795/(I1819))))+(J1793*J1794))/(J1795))))","v":0},{"$f":"IF(AND(J1819<1,K1793=0),0,\nIF(K1793=0,J1819-1,\nIF(J1819<1,K1794,\n(((J1819-1)*(J1795-(J1795/(J1819))))+(K1793*K1794))/(K1795))))","v":0},{"$f":"IF(AND(K1819<1,L1793=0),0,\nIF(L1793=0,K1819-1,\nIF(K1819<1,L1794,\n(((K1819-1)*(K1795-(K1795/(K1819))))+(L1793*L1794))/(L1795))))","v":0},{"$f":"IF(AND(L1819<1,M1793=0),0,\nIF(M1793=0,L1819-1,\nIF(L1819<1,M1794,\n(((L1819-1)*(L1795-(L1795/(L1819))))+(M1793*M1794))/(M1795))))","v":0},{"$f":"IF(AND(M1819<1,N1793=0),0,\nIF(N1793=0,M1819-1,\nIF(M1819<1,N1794,\n(((M1819-1)*(M1795-(M1795/(M1819))))+(N1793*N1794))/(N1795))))","v":0},{"$f":"IF(AND(N1819<1,O1793=0),0,\nIF(O1793=0,N1819-1,\nIF(N1819<1,O1794,\n(((N1819-1)*(N1795-(N1795/(N1819))))+(O1793*O1794))/(O1795))))","v":0},{"$f":"IF(AND(O1819<1,P1793=0),0,\nIF(P1793=0,O1819-1,\nIF(O1819<1,P1794,\n(((O1819-1)*(O1795-(O1795/(O1819))))+(P1793*P1794))/(P1795))))","v":0},{"$f":"IF(AND(P1819<1,Q1793=0),0,\nIF(Q1793=0,P1819-1,\nIF(P1819<1,Q1794,\n(((P1819-1)*(P1795-(P1795/(P1819))))+(Q1793*Q1794))/(Q1795))))","v":0},{"$f":"IF(AND(Q1819<1,R1793=0),0,\nIF(R1793=0,Q1819-1,\nIF(Q1819<1,R1794,\n(((Q1819-1)*(Q1795-(Q1795/(Q1819))))+(R1793*R1794))/(R1795))))","v":0},{"$f":"IF(AND(R1819<1,S1793=0),0,\nIF(S1793=0,R1819-1,\nIF(R1819<1,S1794,\n(((R1819-1)*(R1795-(R1795/(R1819))))+(S1793*S1794))/(S1795))))","v":0},{"$f":"IF(AND(S1819<1,T1793=0),0,\nIF(T1793=0,S1819-1,\nIF(S1819<1,T1794,\n(((S1819-1)*(S1795-(S1795/(S1819))))+(T1793*T1794))/(T1795))))","v":0},{"$f":"IF(AND(T1819<1,U1793=0),0,\nIF(U1793=0,T1819-1,\nIF(T1819<1,U1794,\n(((T1819-1)*(T1795-(T1795/(T1819))))+(U1793*U1794))/(U1795))))","v":0},{"$f":"IF(AND(U1819<1,V1793=0),0,\nIF(V1793=0,U1819-1,\nIF(U1819<1,V1794,\n(((U1819-1)*(U1795-(U1795/(U1819))))+(V1793*V1794))/(V1795))))","v":0},{"$f":"IF(AND(V1819<1,W1793=0),0,\nIF(W1793=0,V1819-1,\nIF(V1819<1,W1794,\n(((V1819-1)*(V1795-(V1795/(V1819))))+(W1793*W1794))/(W1795))))","v":0}]
[null,"RL Start TAB",{"$f":"C1792","v":0},{"$f":"IF(C1820=\"n/a\",\"n/a\",MAX(0,C1820-1))","v":0},{"$f":"IF(D1820=\"n/a\",\"n/a\",MAX(0,D1820-1))","v":0},{"$f":"IF(E1820=\"n/a\",\"n/a\",MAX(0,E1820-1))","v":0},{"$f":"IF(F1820=\"n/a\",\"n/a\",MAX(0,F1820-1))","v":0},{"$f":"IF(G1820=\"n/a\",\"n/a\",MAX(0,G1820-1))","v":0},{"$f":"IF(H1820=\"n/a\",\"n/a\",MAX(0,H1820-1))","v":0},{"$f":"IF(I1820=\"n/a\",\"n/a\",MAX(0,I1820-1))","v":0},{"$f":"IF(J1820=\"n/a\",\"n/a\",MAX(0,J1820-1))","v":0},{"$f":"IF(K1820=\"n/a\",\"n/a\",MAX(0,K1820-1))","v":0},{"$f":"IF(L1820=\"n/a\",\"n/a\",MAX(0,L1820-1))","v":0},{"$f":"IF(M1820=\"n/a\",\"n/a\",MAX(0,M1820-1))","v":0},{"$f":"IF(N1820=\"n/a\",\"n/a\",MAX(0,N1820-1))","v":0},{"$f":"IF(O1820=\"n/a\",\"n/a\",MAX(0,O1820-1))","v":0},{"$f":"IF(P1820=\"n/a\",\"n/a\",MAX(0,P1820-1))","v":0},{"$f":"IF(Q1820=\"n/a\",\"n/a\",MAX(0,Q1820-1))","v":0},{"$f":"IF(R1820=\"n/a\",\"n/a\",MAX(0,R1820-1))","v":0},{"$f":"IF(S1820=\"n/a\",\"n/a\",MAX(0,S1820-1))","v":0},{"$f":"IF(T1820=\"n/a\",\"n/a\",MAX(0,T1820-1))","v":0},{"$f":"IF(U1820=\"n/a\",\"n/a\",MAX(0,U1820-1))","v":0},{"$f":"IF(V1820=\"n/a\",\"n/a\",MAX(0,V1820-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1797)","v":"RL Capex 2020-21"},null,{"$f":"D1792","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E1792","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1792","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1792","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1792","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1792","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1792","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1792","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1792","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1792","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1792","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1792","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1792","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1792","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1792","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1792","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1792","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1792","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1792","v":0},{"$f":"IF(V1839=\"n/a\",\"n/a\",MAX(0,V1839-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1792","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1792<>\"n/a\",C1792<>\"n/a\"),IF(SUM(C1795:C1817)=0,0,IF((SUMPRODUCT(C1795:C1817,C1819:C1841)/SUM(C1795:C1817))<0,1,(SUMPRODUCT(C1795:C1817,C1819:C1841)/SUM(C1795:C1817)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1792<>\"n/a\",D1792<>\"n/a\"),IF(SUM(D1795:D1817)=0,0,IF((SUMPRODUCT(D1795:D1817,D1819:D1841)/SUM(D1795:D1817))<0,1,(SUMPRODUCT(D1795:D1817,D1819:D1841)/SUM(D1795:D1817)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1792<>\"n/a\",E1792<>\"n/a\"),IF(SUM(E1795:E1817)=0,0,IF((SUMPRODUCT(E1795:E1817,E1819:E1841)/SUM(E1795:E1817))<0,1,(SUMPRODUCT(E1795:E1817,E1819:E1841)/SUM(E1795:E1817)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 35",{"$f":"VLOOKUP($A1844,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1844,1,12,\"\"))","v":35},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1845,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1845,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1845,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1845,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1845,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1845,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1845,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1845,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1845,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1845,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1845,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1845,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1845,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1845,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1845,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1845,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1845,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1845,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1845,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1845,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1845,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1845,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1845,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1845,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1845,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1845,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1845,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1845,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1845,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1845,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1845,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1845,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1845,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1845,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1845,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1845,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1845,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1845,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1845,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1845,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1845,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A1845,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1845,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1845,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1845,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1847=0,C1849=0),0,\nIF(AND(D1847<>0,C1849=0),D1847,\nIF(AND(D1848<>0,C1849<>0),(C1849-(C1849/C1873))+D1847,\nIF(C1873<1,0,(C1849-(C1849/C1873))))))","v":0},{"$f":"IF(AND(E1847=0,D1849=0),0,\nIF(AND(E1847<>0,D1849=0),E1847,\nIF(AND(E1848<>0,D1849<>0),(D1849-(D1849/D1873))+E1847,\nIF(D1873<1,0,(D1849-(D1849/D1873))))))","v":0},{"$f":"IF(AND(F1847=0,E1849=0),0,\nIF(AND(F1847<>0,E1849=0),F1847,\nIF(AND(F1848<>0,E1849<>0),(E1849-(E1849/E1873))+F1847,\nIF(E1873<1,0,(E1849-(E1849/E1873))))))","v":0},{"$f":"IF(AND(G1847=0,F1849=0),0,\nIF(AND(G1847<>0,F1849=0),G1847,\nIF(AND(G1848<>0,F1849<>0),(F1849-(F1849/F1873))+G1847,\nIF(F1873<1,0,(F1849-(F1849/F1873))))))","v":0},{"$f":"IF(AND(H1847=0,G1849=0),0,\nIF(AND(H1847<>0,G1849=0),H1847,\nIF(AND(H1848<>0,G1849<>0),(G1849-(G1849/G1873))+H1847,\nIF(G1873<1,0,(G1849-(G1849/G1873))))))","v":0},{"$f":"IF(AND(I1847=0,H1849=0),0,\nIF(AND(I1847<>0,H1849=0),I1847,\nIF(AND(I1848<>0,H1849<>0),(H1849-(H1849/H1873))+I1847,\nIF(H1873<1,0,(H1849-(H1849/H1873))))))","v":0},{"$f":"IF(AND(J1847=0,I1849=0),0,\nIF(AND(J1847<>0,I1849=0),J1847,\nIF(AND(J1848<>0,I1849<>0),(I1849-(I1849/I1873))+J1847,\nIF(I1873<1,0,(I1849-(I1849/I1873))))))","v":0},{"$f":"IF(AND(K1847=0,J1849=0),0,\nIF(AND(K1847<>0,J1849=0),K1847,\nIF(AND(K1848<>0,J1849<>0),(J1849-(J1849/J1873))+K1847,\nIF(J1873<1,0,(J1849-(J1849/J1873))))))","v":0},{"$f":"IF(AND(L1847=0,K1849=0),0,\nIF(AND(L1847<>0,K1849=0),L1847,\nIF(AND(L1848<>0,K1849<>0),(K1849-(K1849/K1873))+L1847,\nIF(K1873<1,0,(K1849-(K1849/K1873))))))","v":0},{"$f":"IF(AND(M1847=0,L1849=0),0,\nIF(AND(M1847<>0,L1849=0),M1847,\nIF(AND(M1848<>0,L1849<>0),(L1849-(L1849/L1873))+M1847,\nIF(L1873<1,0,(L1849-(L1849/L1873))))))","v":0},{"$f":"IF(AND(N1847=0,M1849=0),0,\nIF(AND(N1847<>0,M1849=0),N1847,\nIF(AND(N1848<>0,M1849<>0),(M1849-(M1849/M1873))+N1847,\nIF(M1873<1,0,(M1849-(M1849/M1873))))))","v":0},{"$f":"IF(AND(O1847=0,N1849=0),0,\nIF(AND(O1847<>0,N1849=0),O1847,\nIF(AND(O1848<>0,N1849<>0),(N1849-(N1849/N1873))+O1847,\nIF(N1873<1,0,(N1849-(N1849/N1873))))))","v":0},{"$f":"IF(AND(P1847=0,O1849=0),0,\nIF(AND(P1847<>0,O1849=0),P1847,\nIF(AND(P1848<>0,O1849<>0),(O1849-(O1849/O1873))+P1847,\nIF(O1873<1,0,(O1849-(O1849/O1873))))))","v":0},{"$f":"IF(AND(Q1847=0,P1849=0),0,\nIF(AND(Q1847<>0,P1849=0),Q1847,\nIF(AND(Q1848<>0,P1849<>0),(P1849-(P1849/P1873))+Q1847,\nIF(P1873<1,0,(P1849-(P1849/P1873))))))","v":0},{"$f":"IF(AND(R1847=0,Q1849=0),0,\nIF(AND(R1847<>0,Q1849=0),R1847,\nIF(AND(R1848<>0,Q1849<>0),(Q1849-(Q1849/Q1873))+R1847,\nIF(Q1873<1,0,(Q1849-(Q1849/Q1873))))))","v":0},{"$f":"IF(AND(S1847=0,R1849=0),0,\nIF(AND(S1847<>0,R1849=0),S1847,\nIF(AND(S1848<>0,R1849<>0),(R1849-(R1849/R1873))+S1847,\nIF(R1873<1,0,(R1849-(R1849/R1873))))))","v":0},{"$f":"IF(AND(T1847=0,S1849=0),0,\nIF(AND(T1847<>0,S1849=0),T1847,\nIF(AND(T1848<>0,S1849<>0),(S1849-(S1849/S1873))+T1847,\nIF(S1873<1,0,(S1849-(S1849/S1873))))))","v":0},{"$f":"IF(AND(U1847=0,T1849=0),0,\nIF(AND(U1847<>0,T1849=0),U1847,\nIF(AND(U1848<>0,T1849<>0),(T1849-(T1849/T1873))+U1847,\nIF(T1873<1,0,(T1849-(T1849/T1873))))))","v":0},{"$f":"IF(AND(V1847=0,U1849=0),0,\nIF(AND(V1847<>0,U1849=0),V1847,\nIF(AND(V1848<>0,U1849<>0),(U1849-(U1849/U1873))+V1847,\nIF(U1873<1,0,(U1849-(U1849/U1873))))))","v":0},{"$f":"IF(AND(W1847=0,V1849=0),0,\nIF(AND(W1847<>0,V1849=0),W1847,\nIF(AND(W1848<>0,V1849<>0),(V1849-(V1849/V1873))+W1847,\nIF(V1873<1,0,(V1849-(V1849/V1873))))))","v":0}]
[{"$f":"A1849+1","v":0},"Depreciated starting TAB",{"$f":"C1845","v":0},{"$f":"IF(C1874=\"n/a\",C1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,C1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,C1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(D1874=\"n/a\",D1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,D1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,D1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(E1874=\"n/a\",E1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,E1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,E1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(F1874=\"n/a\",F1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,F1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,F1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(G1874=\"n/a\",G1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,G1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,G1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(H1874=\"n/a\",H1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,H1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,H1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(I1874=\"n/a\",I1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,I1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,I1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(J1874=\"n/a\",J1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,J1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,J1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(K1874=\"n/a\",K1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,K1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,K1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(L1874=\"n/a\",L1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,L1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,L1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(M1874=\"n/a\",M1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,M1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,M1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(N1874=\"n/a\",N1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,N1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,N1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(O1874=\"n/a\",O1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,O1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,O1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(P1874=\"n/a\",P1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,P1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,P1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(Q1874=\"n/a\",Q1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,Q1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,Q1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(R1874=\"n/a\",R1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,R1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,R1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(S1874=\"n/a\",S1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,S1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,S1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(T1874=\"n/a\",T1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,T1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,T1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(U1874=\"n/a\",U1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,U1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,U1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(V1874=\"n/a\",V1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,V1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,V1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0}]
[{"$f":"A1850+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1851)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D1845","v":0},{"$f":"IF(D1875=\"n/a\",D1851,IFERROR(IF((OFFSET($C1851,0,$A1851))<0,\nMIN(0,D1851-(OFFSET($C1851,0,$A1851)/(OFFSET($C1846,-$A1850,$A1851)))),\nMAX(0,D1851-(OFFSET($C1851,0,$A1851)/(OFFSET($C1846,-$A1850,$A1851))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E1845","v":0},{"$f":"IF(E1876=\"n/a\",E1852,IFERROR(IF((OFFSET($C1852,0,$A1852))<0,\nMIN(0,E1852-(OFFSET($C1852,0,$A1852)/(OFFSET($C1847,-$A1851,$A1852)))),\nMAX(0,E1852-(OFFSET($C1852,0,$A1852)/(OFFSET($C1847,-$A1851,$A1852))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F1845","v":0},{"$f":"IF(F1877=\"n/a\",F1853,IFERROR(IF((OFFSET($C1853,0,$A1853))<0,\nMIN(0,F1853-(OFFSET($C1853,0,$A1853)/(OFFSET($C1848,-$A1852,$A1853)))),\nMAX(0,F1853-(OFFSET($C1853,0,$A1853)/(OFFSET($C1848,-$A1852,$A1853))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G1845","v":0},{"$f":"IF(G1878=\"n/a\",G1854,IFERROR(IF((OFFSET($C1854,0,$A1854))<0,\nMIN(0,G1854-(OFFSET($C1854,0,$A1854)/(OFFSET($C1849,-$A1853,$A1854)))),\nMAX(0,G1854-(OFFSET($C1854,0,$A1854)/(OFFSET($C1849,-$A1853,$A1854))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H1845","v":0},{"$f":"IF(H1879=\"n/a\",H1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,H1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,H1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I1845","v":0},{"$f":"IF(I1880=\"n/a\",I1856,IFERROR(IF((OFFSET($C1856,0,$A1856))<0,\nMIN(0,I1856-(OFFSET($C1856,0,$A1856)/(OFFSET($C1851,-$A1855,$A1856)))),\nMAX(0,I1856-(OFFSET($C1856,0,$A1856)/(OFFSET($C1851,-$A1855,$A1856))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1845","v":0},{"$f":"IF(J1881=\"n/a\",J1857,IFERROR(IF((OFFSET($C1857,0,$A1857))<0,\nMIN(0,J1857-(OFFSET($C1857,0,$A1857)/(OFFSET($C1852,-$A1856,$A1857)))),\nMAX(0,J1857-(OFFSET($C1857,0,$A1857)/(OFFSET($C1852,-$A1856,$A1857))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1845","v":0},{"$f":"IF(K1882=\"n/a\",K1858,IFERROR(IF((OFFSET($C1858,0,$A1858))<0,\nMIN(0,K1858-(OFFSET($C1858,0,$A1858)/(OFFSET($C1853,-$A1857,$A1858)))),\nMAX(0,K1858-(OFFSET($C1858,0,$A1858)/(OFFSET($C1853,-$A1857,$A1858))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1845","v":0},{"$f":"IF(L1883=\"n/a\",L1859,IFERROR(IF((OFFSET($C1859,0,$A1859))<0,\nMIN(0,L1859-(OFFSET($C1859,0,$A1859)/(OFFSET($C1854,-$A1858,$A1859)))),\nMAX(0,L1859-(OFFSET($C1859,0,$A1859)/(OFFSET($C1854,-$A1858,$A1859))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1845","v":0},{"$f":"IF(M1884=\"n/a\",M1860,IFERROR(IF((OFFSET($C1860,0,$A1860))<0,\nMIN(0,M1860-(OFFSET($C1860,0,$A1860)/(OFFSET($C1855,-$A1859,$A1860)))),\nMAX(0,M1860-(OFFSET($C1860,0,$A1860)/(OFFSET($C1855,-$A1859,$A1860))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1845","v":0},{"$f":"IF(N1885=\"n/a\",N1861,IFERROR(IF((OFFSET($C1861,0,$A1861))<0,\nMIN(0,N1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1856,-$A1860,$A1861)))),\nMAX(0,N1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1856,-$A1860,$A1861))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1845","v":0},{"$f":"IF(O1886=\"n/a\",O1862,IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,O1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1857,-$A1861,$A1862)))),\nMAX(0,O1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1857,-$A1861,$A1862))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1845","v":0},{"$f":"IF(P1887=\"n/a\",P1863,IFERROR(IF((OFFSET($C1863,0,$A1863))<0,\nMIN(0,P1863-(OFFSET($C1863,0,$A1863)/(OFFSET($C1858,-$A1862,$A1863)))),\nMAX(0,P1863-(OFFSET($C1863,0,$A1863)/(OFFSET($C1858,-$A1862,$A1863))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1845","v":0},{"$f":"IF(Q1888=\"n/a\",Q1864,IFERROR(IF((OFFSET($C1864,0,$A1864))<0,\nMIN(0,Q1864-(OFFSET($C1864,0,$A1864)/(OFFSET($C1859,-$A1863,$A1864)))),\nMAX(0,Q1864-(OFFSET($C1864,0,$A1864)/(OFFSET($C1859,-$A1863,$A1864))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1845","v":0},{"$f":"IF(R1889=\"n/a\",R1865,IFERROR(IF((OFFSET($C1865,0,$A1865))<0,\nMIN(0,R1865-(OFFSET($C1865,0,$A1865)/(OFFSET($C1860,-$A1864,$A1865)))),\nMAX(0,R1865-(OFFSET($C1865,0,$A1865)/(OFFSET($C1860,-$A1864,$A1865))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1845","v":0},{"$f":"IF(S1890=\"n/a\",S1866,IFERROR(IF((OFFSET($C1866,0,$A1866))<0,\nMIN(0,S1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1861,-$A1865,$A1866)))),\nMAX(0,S1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1861,-$A1865,$A1866))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1845","v":0},{"$f":"IF(T1891=\"n/a\",T1867,IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,T1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1862,-$A1866,$A1867)))),\nMAX(0,T1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1862,-$A1866,$A1867))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1845","v":0},{"$f":"IF(U1892=\"n/a\",U1868,IFERROR(IF((OFFSET($C1868,0,$A1868))<0,\nMIN(0,U1868-(OFFSET($C1868,0,$A1868)/(OFFSET($C1863,-$A1867,$A1868)))),\nMAX(0,U1868-(OFFSET($C1868,0,$A1868)/(OFFSET($C1863,-$A1867,$A1868))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1845","v":0},{"$f":"IF(V1893=\"n/a\",V1869,IFERROR(IF((OFFSET($C1869,0,$A1869))<0,\nMIN(0,V1869-(OFFSET($C1869,0,$A1869)/(OFFSET($C1864,-$A1868,$A1869)))),\nMAX(0,V1869-(OFFSET($C1869,0,$A1869)/(OFFSET($C1864,-$A1868,$A1869))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1845","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1873<1,D1847=0),0,\nIF(D1847=0,C1873-1,\nIF(C1873<1,D1848,\n(((C1873-1)*(C1849-(C1849/(C1873))))+(D1847*D1848))/(D1849))))","v":0},{"$f":"IF(AND(D1873<1,E1847=0),0,\nIF(E1847=0,D1873-1,\nIF(D1873<1,E1848,\n(((D1873-1)*(D1849-(D1849/(D1873))))+(E1847*E1848))/(E1849))))","v":0},{"$f":"IF(AND(E1873<1,F1847=0),0,\nIF(F1847=0,E1873-1,\nIF(E1873<1,F1848,\n(((E1873-1)*(E1849-(E1849/(E1873))))+(F1847*F1848))/(F1849))))","v":0},{"$f":"IF(AND(F1873<1,G1847=0),0,\nIF(G1847=0,F1873-1,\nIF(F1873<1,G1848,\n(((F1873-1)*(F1849-(F1849/(F1873))))+(G1847*G1848))/(G1849))))","v":0},{"$f":"IF(AND(G1873<1,H1847=0),0,\nIF(H1847=0,G1873-1,\nIF(G1873<1,H1848,\n(((G1873-1)*(G1849-(G1849/(G1873))))+(H1847*H1848))/(H1849))))","v":0},{"$f":"IF(AND(H1873<1,I1847=0),0,\nIF(I1847=0,H1873-1,\nIF(H1873<1,I1848,\n(((H1873-1)*(H1849-(H1849/(H1873))))+(I1847*I1848))/(I1849))))","v":0},{"$f":"IF(AND(I1873<1,J1847=0),0,\nIF(J1847=0,I1873-1,\nIF(I1873<1,J1848,\n(((I1873-1)*(I1849-(I1849/(I1873))))+(J1847*J1848))/(J1849))))","v":0},{"$f":"IF(AND(J1873<1,K1847=0),0,\nIF(K1847=0,J1873-1,\nIF(J1873<1,K1848,\n(((J1873-1)*(J1849-(J1849/(J1873))))+(K1847*K1848))/(K1849))))","v":0},{"$f":"IF(AND(K1873<1,L1847=0),0,\nIF(L1847=0,K1873-1,\nIF(K1873<1,L1848,\n(((K1873-1)*(K1849-(K1849/(K1873))))+(L1847*L1848))/(L1849))))","v":0},{"$f":"IF(AND(L1873<1,M1847=0),0,\nIF(M1847=0,L1873-1,\nIF(L1873<1,M1848,\n(((L1873-1)*(L1849-(L1849/(L1873))))+(M1847*M1848))/(M1849))))","v":0},{"$f":"IF(AND(M1873<1,N1847=0),0,\nIF(N1847=0,M1873-1,\nIF(M1873<1,N1848,\n(((M1873-1)*(M1849-(M1849/(M1873))))+(N1847*N1848))/(N1849))))","v":0},{"$f":"IF(AND(N1873<1,O1847=0),0,\nIF(O1847=0,N1873-1,\nIF(N1873<1,O1848,\n(((N1873-1)*(N1849-(N1849/(N1873))))+(O1847*O1848))/(O1849))))","v":0},{"$f":"IF(AND(O1873<1,P1847=0),0,\nIF(P1847=0,O1873-1,\nIF(O1873<1,P1848,\n(((O1873-1)*(O1849-(O1849/(O1873))))+(P1847*P1848))/(P1849))))","v":0},{"$f":"IF(AND(P1873<1,Q1847=0),0,\nIF(Q1847=0,P1873-1,\nIF(P1873<1,Q1848,\n(((P1873-1)*(P1849-(P1849/(P1873))))+(Q1847*Q1848))/(Q1849))))","v":0},{"$f":"IF(AND(Q1873<1,R1847=0),0,\nIF(R1847=0,Q1873-1,\nIF(Q1873<1,R1848,\n(((Q1873-1)*(Q1849-(Q1849/(Q1873))))+(R1847*R1848))/(R1849))))","v":0},{"$f":"IF(AND(R1873<1,S1847=0),0,\nIF(S1847=0,R1873-1,\nIF(R1873<1,S1848,\n(((R1873-1)*(R1849-(R1849/(R1873))))+(S1847*S1848))/(S1849))))","v":0},{"$f":"IF(AND(S1873<1,T1847=0),0,\nIF(T1847=0,S1873-1,\nIF(S1873<1,T1848,\n(((S1873-1)*(S1849-(S1849/(S1873))))+(T1847*T1848))/(T1849))))","v":0},{"$f":"IF(AND(T1873<1,U1847=0),0,\nIF(U1847=0,T1873-1,\nIF(T1873<1,U1848,\n(((T1873-1)*(T1849-(T1849/(T1873))))+(U1847*U1848))/(U1849))))","v":0},{"$f":"IF(AND(U1873<1,V1847=0),0,\nIF(V1847=0,U1873-1,\nIF(U1873<1,V1848,\n(((U1873-1)*(U1849-(U1849/(U1873))))+(V1847*V1848))/(V1849))))","v":0},{"$f":"IF(AND(V1873<1,W1847=0),0,\nIF(W1847=0,V1873-1,\nIF(V1873<1,W1848,\n(((V1873-1)*(V1849-(V1849/(V1873))))+(W1847*W1848))/(W1849))))","v":0}]
[null,"RL Start TAB",{"$f":"C1846","v":0},{"$f":"IF(C1874=\"n/a\",\"n/a\",MAX(0,C1874-1))","v":0},{"$f":"IF(D1874=\"n/a\",\"n/a\",MAX(0,D1874-1))","v":0},{"$f":"IF(E1874=\"n/a\",\"n/a\",MAX(0,E1874-1))","v":0},{"$f":"IF(F1874=\"n/a\",\"n/a\",MAX(0,F1874-1))","v":0},{"$f":"IF(G1874=\"n/a\",\"n/a\",MAX(0,G1874-1))","v":0},{"$f":"IF(H1874=\"n/a\",\"n/a\",MAX(0,H1874-1))","v":0},{"$f":"IF(I1874=\"n/a\",\"n/a\",MAX(0,I1874-1))","v":0},{"$f":"IF(J1874=\"n/a\",\"n/a\",MAX(0,J1874-1))","v":0},{"$f":"IF(K1874=\"n/a\",\"n/a\",MAX(0,K1874-1))","v":0},{"$f":"IF(L1874=\"n/a\",\"n/a\",MAX(0,L1874-1))","v":0},{"$f":"IF(M1874=\"n/a\",\"n/a\",MAX(0,M1874-1))","v":0},{"$f":"IF(N1874=\"n/a\",\"n/a\",MAX(0,N1874-1))","v":0},{"$f":"IF(O1874=\"n/a\",\"n/a\",MAX(0,O1874-1))","v":0},{"$f":"IF(P1874=\"n/a\",\"n/a\",MAX(0,P1874-1))","v":0},{"$f":"IF(Q1874=\"n/a\",\"n/a\",MAX(0,Q1874-1))","v":0},{"$f":"IF(R1874=\"n/a\",\"n/a\",MAX(0,R1874-1))","v":0},{"$f":"IF(S1874=\"n/a\",\"n/a\",MAX(0,S1874-1))","v":0},{"$f":"IF(T1874=\"n/a\",\"n/a\",MAX(0,T1874-1))","v":0},{"$f":"IF(U1874=\"n/a\",\"n/a\",MAX(0,U1874-1))","v":0},{"$f":"IF(V1874=\"n/a\",\"n/a\",MAX(0,V1874-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1851)","v":"RL Capex 2020-21"},null,{"$f":"D1846","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E1846","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1846","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1846","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1846","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1846","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1846","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1846","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1846","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1846","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1846","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1846","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1846","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1846","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1846","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1846","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1846","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1846","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1846","v":0},{"$f":"IF(V1893=\"n/a\",\"n/a\",MAX(0,V1893-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1846","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1846<>\"n/a\",C1846<>\"n/a\"),IF(SUM(C1849:C1871)=0,0,IF((SUMPRODUCT(C1849:C1871,C1873:C1895)/SUM(C1849:C1871))<0,1,(SUMPRODUCT(C1849:C1871,C1873:C1895)/SUM(C1849:C1871)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1846<>\"n/a\",D1846<>\"n/a\"),IF(SUM(D1849:D1871)=0,0,IF((SUMPRODUCT(D1849:D1871,D1873:D1895)/SUM(D1849:D1871))<0,1,(SUMPRODUCT(D1849:D1871,D1873:D1895)/SUM(D1849:D1871)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1846<>\"n/a\",E1846<>\"n/a\"),IF(SUM(E1849:E1871)=0,0,IF((SUMPRODUCT(E1849:E1871,E1873:E1895)/SUM(E1849:E1871))<0,1,(SUMPRODUCT(E1849:E1871,E1873:E1895)/SUM(E1849:E1871)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 36",{"$f":"VLOOKUP($A1898,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1898,1,12,\"\"))","v":36},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1899,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1899,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1899,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1899,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1899,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1899,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1899,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1899,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1899,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1899,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1899,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1899,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1899,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1899,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1899,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1899,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1899,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1899,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1899,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1899,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1899,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1899,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1899,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1899,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1899,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1899,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1899,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1899,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1899,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1899,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1899,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1899,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1899,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1899,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1899,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1899,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1899,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1899,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1899,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1899,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1899,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A1899,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1899,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1899,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1899,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1901=0,C1903=0),0,\nIF(AND(D1901<>0,C1903=0),D1901,\nIF(AND(D1902<>0,C1903<>0),(C1903-(C1903/C1927))+D1901,\nIF(C1927<1,0,(C1903-(C1903/C1927))))))","v":0},{"$f":"IF(AND(E1901=0,D1903=0),0,\nIF(AND(E1901<>0,D1903=0),E1901,\nIF(AND(E1902<>0,D1903<>0),(D1903-(D1903/D1927))+E1901,\nIF(D1927<1,0,(D1903-(D1903/D1927))))))","v":0},{"$f":"IF(AND(F1901=0,E1903=0),0,\nIF(AND(F1901<>0,E1903=0),F1901,\nIF(AND(F1902<>0,E1903<>0),(E1903-(E1903/E1927))+F1901,\nIF(E1927<1,0,(E1903-(E1903/E1927))))))","v":0},{"$f":"IF(AND(G1901=0,F1903=0),0,\nIF(AND(G1901<>0,F1903=0),G1901,\nIF(AND(G1902<>0,F1903<>0),(F1903-(F1903/F1927))+G1901,\nIF(F1927<1,0,(F1903-(F1903/F1927))))))","v":0},{"$f":"IF(AND(H1901=0,G1903=0),0,\nIF(AND(H1901<>0,G1903=0),H1901,\nIF(AND(H1902<>0,G1903<>0),(G1903-(G1903/G1927))+H1901,\nIF(G1927<1,0,(G1903-(G1903/G1927))))))","v":0},{"$f":"IF(AND(I1901=0,H1903=0),0,\nIF(AND(I1901<>0,H1903=0),I1901,\nIF(AND(I1902<>0,H1903<>0),(H1903-(H1903/H1927))+I1901,\nIF(H1927<1,0,(H1903-(H1903/H1927))))))","v":0},{"$f":"IF(AND(J1901=0,I1903=0),0,\nIF(AND(J1901<>0,I1903=0),J1901,\nIF(AND(J1902<>0,I1903<>0),(I1903-(I1903/I1927))+J1901,\nIF(I1927<1,0,(I1903-(I1903/I1927))))))","v":0},{"$f":"IF(AND(K1901=0,J1903=0),0,\nIF(AND(K1901<>0,J1903=0),K1901,\nIF(AND(K1902<>0,J1903<>0),(J1903-(J1903/J1927))+K1901,\nIF(J1927<1,0,(J1903-(J1903/J1927))))))","v":0},{"$f":"IF(AND(L1901=0,K1903=0),0,\nIF(AND(L1901<>0,K1903=0),L1901,\nIF(AND(L1902<>0,K1903<>0),(K1903-(K1903/K1927))+L1901,\nIF(K1927<1,0,(K1903-(K1903/K1927))))))","v":0},{"$f":"IF(AND(M1901=0,L1903=0),0,\nIF(AND(M1901<>0,L1903=0),M1901,\nIF(AND(M1902<>0,L1903<>0),(L1903-(L1903/L1927))+M1901,\nIF(L1927<1,0,(L1903-(L1903/L1927))))))","v":0},{"$f":"IF(AND(N1901=0,M1903=0),0,\nIF(AND(N1901<>0,M1903=0),N1901,\nIF(AND(N1902<>0,M1903<>0),(M1903-(M1903/M1927))+N1901,\nIF(M1927<1,0,(M1903-(M1903/M1927))))))","v":0},{"$f":"IF(AND(O1901=0,N1903=0),0,\nIF(AND(O1901<>0,N1903=0),O1901,\nIF(AND(O1902<>0,N1903<>0),(N1903-(N1903/N1927))+O1901,\nIF(N1927<1,0,(N1903-(N1903/N1927))))))","v":0},{"$f":"IF(AND(P1901=0,O1903=0),0,\nIF(AND(P1901<>0,O1903=0),P1901,\nIF(AND(P1902<>0,O1903<>0),(O1903-(O1903/O1927))+P1901,\nIF(O1927<1,0,(O1903-(O1903/O1927))))))","v":0},{"$f":"IF(AND(Q1901=0,P1903=0),0,\nIF(AND(Q1901<>0,P1903=0),Q1901,\nIF(AND(Q1902<>0,P1903<>0),(P1903-(P1903/P1927))+Q1901,\nIF(P1927<1,0,(P1903-(P1903/P1927))))))","v":0},{"$f":"IF(AND(R1901=0,Q1903=0),0,\nIF(AND(R1901<>0,Q1903=0),R1901,\nIF(AND(R1902<>0,Q1903<>0),(Q1903-(Q1903/Q1927))+R1901,\nIF(Q1927<1,0,(Q1903-(Q1903/Q1927))))))","v":0},{"$f":"IF(AND(S1901=0,R1903=0),0,\nIF(AND(S1901<>0,R1903=0),S1901,\nIF(AND(S1902<>0,R1903<>0),(R1903-(R1903/R1927))+S1901,\nIF(R1927<1,0,(R1903-(R1903/R1927))))))","v":0},{"$f":"IF(AND(T1901=0,S1903=0),0,\nIF(AND(T1901<>0,S1903=0),T1901,\nIF(AND(T1902<>0,S1903<>0),(S1903-(S1903/S1927))+T1901,\nIF(S1927<1,0,(S1903-(S1903/S1927))))))","v":0},{"$f":"IF(AND(U1901=0,T1903=0),0,\nIF(AND(U1901<>0,T1903=0),U1901,\nIF(AND(U1902<>0,T1903<>0),(T1903-(T1903/T1927))+U1901,\nIF(T1927<1,0,(T1903-(T1903/T1927))))))","v":0},{"$f":"IF(AND(V1901=0,U1903=0),0,\nIF(AND(V1901<>0,U1903=0),V1901,\nIF(AND(V1902<>0,U1903<>0),(U1903-(U1903/U1927))+V1901,\nIF(U1927<1,0,(U1903-(U1903/U1927))))))","v":0},{"$f":"IF(AND(W1901=0,V1903=0),0,\nIF(AND(W1901<>0,V1903=0),W1901,\nIF(AND(W1902<>0,V1903<>0),(V1903-(V1903/V1927))+W1901,\nIF(V1927<1,0,(V1903-(V1903/V1927))))))","v":0}]
[{"$f":"A1903+1","v":0},"Depreciated starting TAB",{"$f":"C1899","v":0},{"$f":"IF(C1928=\"n/a\",C1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,C1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,C1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(D1928=\"n/a\",D1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,D1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,D1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(E1928=\"n/a\",E1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,E1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,E1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(F1928=\"n/a\",F1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,F1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,F1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(G1928=\"n/a\",G1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,G1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,G1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(H1928=\"n/a\",H1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,H1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,H1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(I1928=\"n/a\",I1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,I1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,I1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(J1928=\"n/a\",J1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,J1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,J1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(K1928=\"n/a\",K1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,K1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,K1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(L1928=\"n/a\",L1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,L1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,L1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(M1928=\"n/a\",M1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,M1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,M1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(N1928=\"n/a\",N1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,N1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,N1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(O1928=\"n/a\",O1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,O1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,O1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(P1928=\"n/a\",P1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,P1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,P1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(Q1928=\"n/a\",Q1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,Q1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,Q1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(R1928=\"n/a\",R1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,R1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,R1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(S1928=\"n/a\",S1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,S1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,S1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(T1928=\"n/a\",T1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,T1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,T1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(U1928=\"n/a\",U1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,U1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,U1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(V1928=\"n/a\",V1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,V1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,V1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0}]
[{"$f":"A1904+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1905)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D1899","v":0},{"$f":"IF(D1929=\"n/a\",D1905,IFERROR(IF((OFFSET($C1905,0,$A1905))<0,\nMIN(0,D1905-(OFFSET($C1905,0,$A1905)/(OFFSET($C1900,-$A1904,$A1905)))),\nMAX(0,D1905-(OFFSET($C1905,0,$A1905)/(OFFSET($C1900,-$A1904,$A1905))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E1899","v":0},{"$f":"IF(E1930=\"n/a\",E1906,IFERROR(IF((OFFSET($C1906,0,$A1906))<0,\nMIN(0,E1906-(OFFSET($C1906,0,$A1906)/(OFFSET($C1901,-$A1905,$A1906)))),\nMAX(0,E1906-(OFFSET($C1906,0,$A1906)/(OFFSET($C1901,-$A1905,$A1906))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F1899","v":0},{"$f":"IF(F1931=\"n/a\",F1907,IFERROR(IF((OFFSET($C1907,0,$A1907))<0,\nMIN(0,F1907-(OFFSET($C1907,0,$A1907)/(OFFSET($C1902,-$A1906,$A1907)))),\nMAX(0,F1907-(OFFSET($C1907,0,$A1907)/(OFFSET($C1902,-$A1906,$A1907))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G1899","v":0},{"$f":"IF(G1932=\"n/a\",G1908,IFERROR(IF((OFFSET($C1908,0,$A1908))<0,\nMIN(0,G1908-(OFFSET($C1908,0,$A1908)/(OFFSET($C1903,-$A1907,$A1908)))),\nMAX(0,G1908-(OFFSET($C1908,0,$A1908)/(OFFSET($C1903,-$A1907,$A1908))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H1899","v":0},{"$f":"IF(H1933=\"n/a\",H1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,H1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,H1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I1899","v":0},{"$f":"IF(I1934=\"n/a\",I1910,IFERROR(IF((OFFSET($C1910,0,$A1910))<0,\nMIN(0,I1910-(OFFSET($C1910,0,$A1910)/(OFFSET($C1905,-$A1909,$A1910)))),\nMAX(0,I1910-(OFFSET($C1910,0,$A1910)/(OFFSET($C1905,-$A1909,$A1910))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1899","v":0},{"$f":"IF(J1935=\"n/a\",J1911,IFERROR(IF((OFFSET($C1911,0,$A1911))<0,\nMIN(0,J1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1906,-$A1910,$A1911)))),\nMAX(0,J1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1906,-$A1910,$A1911))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1899","v":0},{"$f":"IF(K1936=\"n/a\",K1912,IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,K1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1907,-$A1911,$A1912)))),\nMAX(0,K1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1907,-$A1911,$A1912))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1899","v":0},{"$f":"IF(L1937=\"n/a\",L1913,IFERROR(IF((OFFSET($C1913,0,$A1913))<0,\nMIN(0,L1913-(OFFSET($C1913,0,$A1913)/(OFFSET($C1908,-$A1912,$A1913)))),\nMAX(0,L1913-(OFFSET($C1913,0,$A1913)/(OFFSET($C1908,-$A1912,$A1913))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1899","v":0},{"$f":"IF(M1938=\"n/a\",M1914,IFERROR(IF((OFFSET($C1914,0,$A1914))<0,\nMIN(0,M1914-(OFFSET($C1914,0,$A1914)/(OFFSET($C1909,-$A1913,$A1914)))),\nMAX(0,M1914-(OFFSET($C1914,0,$A1914)/(OFFSET($C1909,-$A1913,$A1914))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1899","v":0},{"$f":"IF(N1939=\"n/a\",N1915,IFERROR(IF((OFFSET($C1915,0,$A1915))<0,\nMIN(0,N1915-(OFFSET($C1915,0,$A1915)/(OFFSET($C1910,-$A1914,$A1915)))),\nMAX(0,N1915-(OFFSET($C1915,0,$A1915)/(OFFSET($C1910,-$A1914,$A1915))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1899","v":0},{"$f":"IF(O1940=\"n/a\",O1916,IFERROR(IF((OFFSET($C1916,0,$A1916))<0,\nMIN(0,O1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1911,-$A1915,$A1916)))),\nMAX(0,O1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1911,-$A1915,$A1916))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1899","v":0},{"$f":"IF(P1941=\"n/a\",P1917,IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,P1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1912,-$A1916,$A1917)))),\nMAX(0,P1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1912,-$A1916,$A1917))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1899","v":0},{"$f":"IF(Q1942=\"n/a\",Q1918,IFERROR(IF((OFFSET($C1918,0,$A1918))<0,\nMIN(0,Q1918-(OFFSET($C1918,0,$A1918)/(OFFSET($C1913,-$A1917,$A1918)))),\nMAX(0,Q1918-(OFFSET($C1918,0,$A1918)/(OFFSET($C1913,-$A1917,$A1918))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1899","v":0},{"$f":"IF(R1943=\"n/a\",R1919,IFERROR(IF((OFFSET($C1919,0,$A1919))<0,\nMIN(0,R1919-(OFFSET($C1919,0,$A1919)/(OFFSET($C1914,-$A1918,$A1919)))),\nMAX(0,R1919-(OFFSET($C1919,0,$A1919)/(OFFSET($C1914,-$A1918,$A1919))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1899","v":0},{"$f":"IF(S1944=\"n/a\",S1920,IFERROR(IF((OFFSET($C1920,0,$A1920))<0,\nMIN(0,S1920-(OFFSET($C1920,0,$A1920)/(OFFSET($C1915,-$A1919,$A1920)))),\nMAX(0,S1920-(OFFSET($C1920,0,$A1920)/(OFFSET($C1915,-$A1919,$A1920))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1899","v":0},{"$f":"IF(T1945=\"n/a\",T1921,IFERROR(IF((OFFSET($C1921,0,$A1921))<0,\nMIN(0,T1921-(OFFSET($C1921,0,$A1921)/(OFFSET($C1916,-$A1920,$A1921)))),\nMAX(0,T1921-(OFFSET($C1921,0,$A1921)/(OFFSET($C1916,-$A1920,$A1921))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1899","v":0},{"$f":"IF(U1946=\"n/a\",U1922,IFERROR(IF((OFFSET($C1922,0,$A1922))<0,\nMIN(0,U1922-(OFFSET($C1922,0,$A1922)/(OFFSET($C1917,-$A1921,$A1922)))),\nMAX(0,U1922-(OFFSET($C1922,0,$A1922)/(OFFSET($C1917,-$A1921,$A1922))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1899","v":0},{"$f":"IF(V1947=\"n/a\",V1923,IFERROR(IF((OFFSET($C1923,0,$A1923))<0,\nMIN(0,V1923-(OFFSET($C1923,0,$A1923)/(OFFSET($C1918,-$A1922,$A1923)))),\nMAX(0,V1923-(OFFSET($C1923,0,$A1923)/(OFFSET($C1918,-$A1922,$A1923))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1899","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1927<1,D1901=0),0,\nIF(D1901=0,C1927-1,\nIF(C1927<1,D1902,\n(((C1927-1)*(C1903-(C1903/(C1927))))+(D1901*D1902))/(D1903))))","v":0},{"$f":"IF(AND(D1927<1,E1901=0),0,\nIF(E1901=0,D1927-1,\nIF(D1927<1,E1902,\n(((D1927-1)*(D1903-(D1903/(D1927))))+(E1901*E1902))/(E1903))))","v":0},{"$f":"IF(AND(E1927<1,F1901=0),0,\nIF(F1901=0,E1927-1,\nIF(E1927<1,F1902,\n(((E1927-1)*(E1903-(E1903/(E1927))))+(F1901*F1902))/(F1903))))","v":0},{"$f":"IF(AND(F1927<1,G1901=0),0,\nIF(G1901=0,F1927-1,\nIF(F1927<1,G1902,\n(((F1927-1)*(F1903-(F1903/(F1927))))+(G1901*G1902))/(G1903))))","v":0},{"$f":"IF(AND(G1927<1,H1901=0),0,\nIF(H1901=0,G1927-1,\nIF(G1927<1,H1902,\n(((G1927-1)*(G1903-(G1903/(G1927))))+(H1901*H1902))/(H1903))))","v":0},{"$f":"IF(AND(H1927<1,I1901=0),0,\nIF(I1901=0,H1927-1,\nIF(H1927<1,I1902,\n(((H1927-1)*(H1903-(H1903/(H1927))))+(I1901*I1902))/(I1903))))","v":0},{"$f":"IF(AND(I1927<1,J1901=0),0,\nIF(J1901=0,I1927-1,\nIF(I1927<1,J1902,\n(((I1927-1)*(I1903-(I1903/(I1927))))+(J1901*J1902))/(J1903))))","v":0},{"$f":"IF(AND(J1927<1,K1901=0),0,\nIF(K1901=0,J1927-1,\nIF(J1927<1,K1902,\n(((J1927-1)*(J1903-(J1903/(J1927))))+(K1901*K1902))/(K1903))))","v":0},{"$f":"IF(AND(K1927<1,L1901=0),0,\nIF(L1901=0,K1927-1,\nIF(K1927<1,L1902,\n(((K1927-1)*(K1903-(K1903/(K1927))))+(L1901*L1902))/(L1903))))","v":0},{"$f":"IF(AND(L1927<1,M1901=0),0,\nIF(M1901=0,L1927-1,\nIF(L1927<1,M1902,\n(((L1927-1)*(L1903-(L1903/(L1927))))+(M1901*M1902))/(M1903))))","v":0},{"$f":"IF(AND(M1927<1,N1901=0),0,\nIF(N1901=0,M1927-1,\nIF(M1927<1,N1902,\n(((M1927-1)*(M1903-(M1903/(M1927))))+(N1901*N1902))/(N1903))))","v":0},{"$f":"IF(AND(N1927<1,O1901=0),0,\nIF(O1901=0,N1927-1,\nIF(N1927<1,O1902,\n(((N1927-1)*(N1903-(N1903/(N1927))))+(O1901*O1902))/(O1903))))","v":0},{"$f":"IF(AND(O1927<1,P1901=0),0,\nIF(P1901=0,O1927-1,\nIF(O1927<1,P1902,\n(((O1927-1)*(O1903-(O1903/(O1927))))+(P1901*P1902))/(P1903))))","v":0},{"$f":"IF(AND(P1927<1,Q1901=0),0,\nIF(Q1901=0,P1927-1,\nIF(P1927<1,Q1902,\n(((P1927-1)*(P1903-(P1903/(P1927))))+(Q1901*Q1902))/(Q1903))))","v":0},{"$f":"IF(AND(Q1927<1,R1901=0),0,\nIF(R1901=0,Q1927-1,\nIF(Q1927<1,R1902,\n(((Q1927-1)*(Q1903-(Q1903/(Q1927))))+(R1901*R1902))/(R1903))))","v":0},{"$f":"IF(AND(R1927<1,S1901=0),0,\nIF(S1901=0,R1927-1,\nIF(R1927<1,S1902,\n(((R1927-1)*(R1903-(R1903/(R1927))))+(S1901*S1902))/(S1903))))","v":0},{"$f":"IF(AND(S1927<1,T1901=0),0,\nIF(T1901=0,S1927-1,\nIF(S1927<1,T1902,\n(((S1927-1)*(S1903-(S1903/(S1927))))+(T1901*T1902))/(T1903))))","v":0},{"$f":"IF(AND(T1927<1,U1901=0),0,\nIF(U1901=0,T1927-1,\nIF(T1927<1,U1902,\n(((T1927-1)*(T1903-(T1903/(T1927))))+(U1901*U1902))/(U1903))))","v":0},{"$f":"IF(AND(U1927<1,V1901=0),0,\nIF(V1901=0,U1927-1,\nIF(U1927<1,V1902,\n(((U1927-1)*(U1903-(U1903/(U1927))))+(V1901*V1902))/(V1903))))","v":0},{"$f":"IF(AND(V1927<1,W1901=0),0,\nIF(W1901=0,V1927-1,\nIF(V1927<1,W1902,\n(((V1927-1)*(V1903-(V1903/(V1927))))+(W1901*W1902))/(W1903))))","v":0}]
[null,"RL Start TAB",{"$f":"C1900","v":0},{"$f":"IF(C1928=\"n/a\",\"n/a\",MAX(0,C1928-1))","v":0},{"$f":"IF(D1928=\"n/a\",\"n/a\",MAX(0,D1928-1))","v":0},{"$f":"IF(E1928=\"n/a\",\"n/a\",MAX(0,E1928-1))","v":0},{"$f":"IF(F1928=\"n/a\",\"n/a\",MAX(0,F1928-1))","v":0},{"$f":"IF(G1928=\"n/a\",\"n/a\",MAX(0,G1928-1))","v":0},{"$f":"IF(H1928=\"n/a\",\"n/a\",MAX(0,H1928-1))","v":0},{"$f":"IF(I1928=\"n/a\",\"n/a\",MAX(0,I1928-1))","v":0},{"$f":"IF(J1928=\"n/a\",\"n/a\",MAX(0,J1928-1))","v":0},{"$f":"IF(K1928=\"n/a\",\"n/a\",MAX(0,K1928-1))","v":0},{"$f":"IF(L1928=\"n/a\",\"n/a\",MAX(0,L1928-1))","v":0},{"$f":"IF(M1928=\"n/a\",\"n/a\",MAX(0,M1928-1))","v":0},{"$f":"IF(N1928=\"n/a\",\"n/a\",MAX(0,N1928-1))","v":0},{"$f":"IF(O1928=\"n/a\",\"n/a\",MAX(0,O1928-1))","v":0},{"$f":"IF(P1928=\"n/a\",\"n/a\",MAX(0,P1928-1))","v":0},{"$f":"IF(Q1928=\"n/a\",\"n/a\",MAX(0,Q1928-1))","v":0},{"$f":"IF(R1928=\"n/a\",\"n/a\",MAX(0,R1928-1))","v":0},{"$f":"IF(S1928=\"n/a\",\"n/a\",MAX(0,S1928-1))","v":0},{"$f":"IF(T1928=\"n/a\",\"n/a\",MAX(0,T1928-1))","v":0},{"$f":"IF(U1928=\"n/a\",\"n/a\",MAX(0,U1928-1))","v":0},{"$f":"IF(V1928=\"n/a\",\"n/a\",MAX(0,V1928-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1905)","v":"RL Capex 2020-21"},null,{"$f":"D1900","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E1900","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1900","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1900","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1900","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1900","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1900","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1900","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1900","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1900","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1900","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1900","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1900","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1900","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1900","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1900","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1900","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1900","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1900","v":0},{"$f":"IF(V1947=\"n/a\",\"n/a\",MAX(0,V1947-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1900","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1900<>\"n/a\",C1900<>\"n/a\"),IF(SUM(C1903:C1925)=0,0,IF((SUMPRODUCT(C1903:C1925,C1927:C1949)/SUM(C1903:C1925))<0,1,(SUMPRODUCT(C1903:C1925,C1927:C1949)/SUM(C1903:C1925)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1900<>\"n/a\",D1900<>\"n/a\"),IF(SUM(D1903:D1925)=0,0,IF((SUMPRODUCT(D1903:D1925,D1927:D1949)/SUM(D1903:D1925))<0,1,(SUMPRODUCT(D1903:D1925,D1927:D1949)/SUM(D1903:D1925)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1900<>\"n/a\",E1900<>\"n/a\"),IF(SUM(E1903:E1925)=0,0,IF((SUMPRODUCT(E1903:E1925,E1927:E1949)/SUM(E1903:E1925))<0,1,(SUMPRODUCT(E1903:E1925,E1927:E1949)/SUM(E1903:E1925)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 37",{"$f":"VLOOKUP($A1952,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1952,1,12,\"\"))","v":37},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1953,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1953,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1953,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1953,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1953,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1953,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1953,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1953,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1953,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1953,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1953,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1953,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1953,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1953,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1953,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1953,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1953,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1953,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1953,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1953,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1953,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1953,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1953,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1953,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1953,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1953,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1953,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1953,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1953,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1953,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1953,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1953,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1953,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1953,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1953,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1953,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1953,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1953,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1953,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A1953,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A1953,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A1953,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A1953,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A1953,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A1953,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1955=0,C1957=0),0,\nIF(AND(D1955<>0,C1957=0),D1955,\nIF(AND(D1956<>0,C1957<>0),(C1957-(C1957/C1981))+D1955,\nIF(C1981<1,0,(C1957-(C1957/C1981))))))","v":0},{"$f":"IF(AND(E1955=0,D1957=0),0,\nIF(AND(E1955<>0,D1957=0),E1955,\nIF(AND(E1956<>0,D1957<>0),(D1957-(D1957/D1981))+E1955,\nIF(D1981<1,0,(D1957-(D1957/D1981))))))","v":0},{"$f":"IF(AND(F1955=0,E1957=0),0,\nIF(AND(F1955<>0,E1957=0),F1955,\nIF(AND(F1956<>0,E1957<>0),(E1957-(E1957/E1981))+F1955,\nIF(E1981<1,0,(E1957-(E1957/E1981))))))","v":0},{"$f":"IF(AND(G1955=0,F1957=0),0,\nIF(AND(G1955<>0,F1957=0),G1955,\nIF(AND(G1956<>0,F1957<>0),(F1957-(F1957/F1981))+G1955,\nIF(F1981<1,0,(F1957-(F1957/F1981))))))","v":0},{"$f":"IF(AND(H1955=0,G1957=0),0,\nIF(AND(H1955<>0,G1957=0),H1955,\nIF(AND(H1956<>0,G1957<>0),(G1957-(G1957/G1981))+H1955,\nIF(G1981<1,0,(G1957-(G1957/G1981))))))","v":0},{"$f":"IF(AND(I1955=0,H1957=0),0,\nIF(AND(I1955<>0,H1957=0),I1955,\nIF(AND(I1956<>0,H1957<>0),(H1957-(H1957/H1981))+I1955,\nIF(H1981<1,0,(H1957-(H1957/H1981))))))","v":0},{"$f":"IF(AND(J1955=0,I1957=0),0,\nIF(AND(J1955<>0,I1957=0),J1955,\nIF(AND(J1956<>0,I1957<>0),(I1957-(I1957/I1981))+J1955,\nIF(I1981<1,0,(I1957-(I1957/I1981))))))","v":0},{"$f":"IF(AND(K1955=0,J1957=0),0,\nIF(AND(K1955<>0,J1957=0),K1955,\nIF(AND(K1956<>0,J1957<>0),(J1957-(J1957/J1981))+K1955,\nIF(J1981<1,0,(J1957-(J1957/J1981))))))","v":0},{"$f":"IF(AND(L1955=0,K1957=0),0,\nIF(AND(L1955<>0,K1957=0),L1955,\nIF(AND(L1956<>0,K1957<>0),(K1957-(K1957/K1981))+L1955,\nIF(K1981<1,0,(K1957-(K1957/K1981))))))","v":0},{"$f":"IF(AND(M1955=0,L1957=0),0,\nIF(AND(M1955<>0,L1957=0),M1955,\nIF(AND(M1956<>0,L1957<>0),(L1957-(L1957/L1981))+M1955,\nIF(L1981<1,0,(L1957-(L1957/L1981))))))","v":0},{"$f":"IF(AND(N1955=0,M1957=0),0,\nIF(AND(N1955<>0,M1957=0),N1955,\nIF(AND(N1956<>0,M1957<>0),(M1957-(M1957/M1981))+N1955,\nIF(M1981<1,0,(M1957-(M1957/M1981))))))","v":0},{"$f":"IF(AND(O1955=0,N1957=0),0,\nIF(AND(O1955<>0,N1957=0),O1955,\nIF(AND(O1956<>0,N1957<>0),(N1957-(N1957/N1981))+O1955,\nIF(N1981<1,0,(N1957-(N1957/N1981))))))","v":0},{"$f":"IF(AND(P1955=0,O1957=0),0,\nIF(AND(P1955<>0,O1957=0),P1955,\nIF(AND(P1956<>0,O1957<>0),(O1957-(O1957/O1981))+P1955,\nIF(O1981<1,0,(O1957-(O1957/O1981))))))","v":0},{"$f":"IF(AND(Q1955=0,P1957=0),0,\nIF(AND(Q1955<>0,P1957=0),Q1955,\nIF(AND(Q1956<>0,P1957<>0),(P1957-(P1957/P1981))+Q1955,\nIF(P1981<1,0,(P1957-(P1957/P1981))))))","v":0},{"$f":"IF(AND(R1955=0,Q1957=0),0,\nIF(AND(R1955<>0,Q1957=0),R1955,\nIF(AND(R1956<>0,Q1957<>0),(Q1957-(Q1957/Q1981))+R1955,\nIF(Q1981<1,0,(Q1957-(Q1957/Q1981))))))","v":0},{"$f":"IF(AND(S1955=0,R1957=0),0,\nIF(AND(S1955<>0,R1957=0),S1955,\nIF(AND(S1956<>0,R1957<>0),(R1957-(R1957/R1981))+S1955,\nIF(R1981<1,0,(R1957-(R1957/R1981))))))","v":0},{"$f":"IF(AND(T1955=0,S1957=0),0,\nIF(AND(T1955<>0,S1957=0),T1955,\nIF(AND(T1956<>0,S1957<>0),(S1957-(S1957/S1981))+T1955,\nIF(S1981<1,0,(S1957-(S1957/S1981))))))","v":0},{"$f":"IF(AND(U1955=0,T1957=0),0,\nIF(AND(U1955<>0,T1957=0),U1955,\nIF(AND(U1956<>0,T1957<>0),(T1957-(T1957/T1981))+U1955,\nIF(T1981<1,0,(T1957-(T1957/T1981))))))","v":0},{"$f":"IF(AND(V1955=0,U1957=0),0,\nIF(AND(V1955<>0,U1957=0),V1955,\nIF(AND(V1956<>0,U1957<>0),(U1957-(U1957/U1981))+V1955,\nIF(U1981<1,0,(U1957-(U1957/U1981))))))","v":0},{"$f":"IF(AND(W1955=0,V1957=0),0,\nIF(AND(W1955<>0,V1957=0),W1955,\nIF(AND(W1956<>0,V1957<>0),(V1957-(V1957/V1981))+W1955,\nIF(V1981<1,0,(V1957-(V1957/V1981))))))","v":0}]
[{"$f":"A1957+1","v":0},"Depreciated starting TAB",{"$f":"C1953","v":0},{"$f":"IF(C1982=\"n/a\",C1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,C1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,C1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(D1982=\"n/a\",D1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,D1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,D1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(E1982=\"n/a\",E1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,E1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,E1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(F1982=\"n/a\",F1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,F1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,F1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(G1982=\"n/a\",G1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,G1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,G1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(H1982=\"n/a\",H1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,H1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,H1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(I1982=\"n/a\",I1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,I1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,I1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(J1982=\"n/a\",J1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,J1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,J1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(K1982=\"n/a\",K1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,K1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,K1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(L1982=\"n/a\",L1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,L1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,L1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(M1982=\"n/a\",M1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,M1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,M1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(N1982=\"n/a\",N1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,N1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,N1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(O1982=\"n/a\",O1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,O1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,O1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(P1982=\"n/a\",P1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,P1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,P1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(Q1982=\"n/a\",Q1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,Q1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,Q1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(R1982=\"n/a\",R1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,R1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,R1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(S1982=\"n/a\",S1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,S1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,S1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(T1982=\"n/a\",T1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,T1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,T1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(U1982=\"n/a\",U1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,U1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,U1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(V1982=\"n/a\",V1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,V1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,V1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0}]
[{"$f":"A1958+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1959)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D1953","v":0},{"$f":"IF(D1983=\"n/a\",D1959,IFERROR(IF((OFFSET($C1959,0,$A1959))<0,\nMIN(0,D1959-(OFFSET($C1959,0,$A1959)/(OFFSET($C1954,-$A1958,$A1959)))),\nMAX(0,D1959-(OFFSET($C1959,0,$A1959)/(OFFSET($C1954,-$A1958,$A1959))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E1953","v":0},{"$f":"IF(E1984=\"n/a\",E1960,IFERROR(IF((OFFSET($C1960,0,$A1960))<0,\nMIN(0,E1960-(OFFSET($C1960,0,$A1960)/(OFFSET($C1955,-$A1959,$A1960)))),\nMAX(0,E1960-(OFFSET($C1960,0,$A1960)/(OFFSET($C1955,-$A1959,$A1960))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F1953","v":0},{"$f":"IF(F1985=\"n/a\",F1961,IFERROR(IF((OFFSET($C1961,0,$A1961))<0,\nMIN(0,F1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1956,-$A1960,$A1961)))),\nMAX(0,F1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1956,-$A1960,$A1961))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G1953","v":0},{"$f":"IF(G1986=\"n/a\",G1962,IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,G1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1957,-$A1961,$A1962)))),\nMAX(0,G1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1957,-$A1961,$A1962))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H1953","v":0},{"$f":"IF(H1987=\"n/a\",H1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,H1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,H1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I1953","v":0},{"$f":"IF(I1988=\"n/a\",I1964,IFERROR(IF((OFFSET($C1964,0,$A1964))<0,\nMIN(0,I1964-(OFFSET($C1964,0,$A1964)/(OFFSET($C1959,-$A1963,$A1964)))),\nMAX(0,I1964-(OFFSET($C1964,0,$A1964)/(OFFSET($C1959,-$A1963,$A1964))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1953","v":0},{"$f":"IF(J1989=\"n/a\",J1965,IFERROR(IF((OFFSET($C1965,0,$A1965))<0,\nMIN(0,J1965-(OFFSET($C1965,0,$A1965)/(OFFSET($C1960,-$A1964,$A1965)))),\nMAX(0,J1965-(OFFSET($C1965,0,$A1965)/(OFFSET($C1960,-$A1964,$A1965))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1953","v":0},{"$f":"IF(K1990=\"n/a\",K1966,IFERROR(IF((OFFSET($C1966,0,$A1966))<0,\nMIN(0,K1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1961,-$A1965,$A1966)))),\nMAX(0,K1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1961,-$A1965,$A1966))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1953","v":0},{"$f":"IF(L1991=\"n/a\",L1967,IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,L1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1962,-$A1966,$A1967)))),\nMAX(0,L1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1962,-$A1966,$A1967))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1953","v":0},{"$f":"IF(M1992=\"n/a\",M1968,IFERROR(IF((OFFSET($C1968,0,$A1968))<0,\nMIN(0,M1968-(OFFSET($C1968,0,$A1968)/(OFFSET($C1963,-$A1967,$A1968)))),\nMAX(0,M1968-(OFFSET($C1968,0,$A1968)/(OFFSET($C1963,-$A1967,$A1968))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1953","v":0},{"$f":"IF(N1993=\"n/a\",N1969,IFERROR(IF((OFFSET($C1969,0,$A1969))<0,\nMIN(0,N1969-(OFFSET($C1969,0,$A1969)/(OFFSET($C1964,-$A1968,$A1969)))),\nMAX(0,N1969-(OFFSET($C1969,0,$A1969)/(OFFSET($C1964,-$A1968,$A1969))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1953","v":0},{"$f":"IF(O1994=\"n/a\",O1970,IFERROR(IF((OFFSET($C1970,0,$A1970))<0,\nMIN(0,O1970-(OFFSET($C1970,0,$A1970)/(OFFSET($C1965,-$A1969,$A1970)))),\nMAX(0,O1970-(OFFSET($C1970,0,$A1970)/(OFFSET($C1965,-$A1969,$A1970))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1953","v":0},{"$f":"IF(P1995=\"n/a\",P1971,IFERROR(IF((OFFSET($C1971,0,$A1971))<0,\nMIN(0,P1971-(OFFSET($C1971,0,$A1971)/(OFFSET($C1966,-$A1970,$A1971)))),\nMAX(0,P1971-(OFFSET($C1971,0,$A1971)/(OFFSET($C1966,-$A1970,$A1971))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1953","v":0},{"$f":"IF(Q1996=\"n/a\",Q1972,IFERROR(IF((OFFSET($C1972,0,$A1972))<0,\nMIN(0,Q1972-(OFFSET($C1972,0,$A1972)/(OFFSET($C1967,-$A1971,$A1972)))),\nMAX(0,Q1972-(OFFSET($C1972,0,$A1972)/(OFFSET($C1967,-$A1971,$A1972))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1953","v":0},{"$f":"IF(R1997=\"n/a\",R1973,IFERROR(IF((OFFSET($C1973,0,$A1973))<0,\nMIN(0,R1973-(OFFSET($C1973,0,$A1973)/(OFFSET($C1968,-$A1972,$A1973)))),\nMAX(0,R1973-(OFFSET($C1973,0,$A1973)/(OFFSET($C1968,-$A1972,$A1973))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1953","v":0},{"$f":"IF(S1998=\"n/a\",S1974,IFERROR(IF((OFFSET($C1974,0,$A1974))<0,\nMIN(0,S1974-(OFFSET($C1974,0,$A1974)/(OFFSET($C1969,-$A1973,$A1974)))),\nMAX(0,S1974-(OFFSET($C1974,0,$A1974)/(OFFSET($C1969,-$A1973,$A1974))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1953","v":0},{"$f":"IF(T1999=\"n/a\",T1975,IFERROR(IF((OFFSET($C1975,0,$A1975))<0,\nMIN(0,T1975-(OFFSET($C1975,0,$A1975)/(OFFSET($C1970,-$A1974,$A1975)))),\nMAX(0,T1975-(OFFSET($C1975,0,$A1975)/(OFFSET($C1970,-$A1974,$A1975))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1953","v":0},{"$f":"IF(U2000=\"n/a\",U1976,IFERROR(IF((OFFSET($C1976,0,$A1976))<0,\nMIN(0,U1976-(OFFSET($C1976,0,$A1976)/(OFFSET($C1971,-$A1975,$A1976)))),\nMAX(0,U1976-(OFFSET($C1976,0,$A1976)/(OFFSET($C1971,-$A1975,$A1976))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1953","v":0},{"$f":"IF(V2001=\"n/a\",V1977,IFERROR(IF((OFFSET($C1977,0,$A1977))<0,\nMIN(0,V1977-(OFFSET($C1977,0,$A1977)/(OFFSET($C1972,-$A1976,$A1977)))),\nMAX(0,V1977-(OFFSET($C1977,0,$A1977)/(OFFSET($C1972,-$A1976,$A1977))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1953","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1981<1,D1955=0),0,\nIF(D1955=0,C1981-1,\nIF(C1981<1,D1956,\n(((C1981-1)*(C1957-(C1957/(C1981))))+(D1955*D1956))/(D1957))))","v":0},{"$f":"IF(AND(D1981<1,E1955=0),0,\nIF(E1955=0,D1981-1,\nIF(D1981<1,E1956,\n(((D1981-1)*(D1957-(D1957/(D1981))))+(E1955*E1956))/(E1957))))","v":0},{"$f":"IF(AND(E1981<1,F1955=0),0,\nIF(F1955=0,E1981-1,\nIF(E1981<1,F1956,\n(((E1981-1)*(E1957-(E1957/(E1981))))+(F1955*F1956))/(F1957))))","v":0},{"$f":"IF(AND(F1981<1,G1955=0),0,\nIF(G1955=0,F1981-1,\nIF(F1981<1,G1956,\n(((F1981-1)*(F1957-(F1957/(F1981))))+(G1955*G1956))/(G1957))))","v":0},{"$f":"IF(AND(G1981<1,H1955=0),0,\nIF(H1955=0,G1981-1,\nIF(G1981<1,H1956,\n(((G1981-1)*(G1957-(G1957/(G1981))))+(H1955*H1956))/(H1957))))","v":0},{"$f":"IF(AND(H1981<1,I1955=0),0,\nIF(I1955=0,H1981-1,\nIF(H1981<1,I1956,\n(((H1981-1)*(H1957-(H1957/(H1981))))+(I1955*I1956))/(I1957))))","v":0},{"$f":"IF(AND(I1981<1,J1955=0),0,\nIF(J1955=0,I1981-1,\nIF(I1981<1,J1956,\n(((I1981-1)*(I1957-(I1957/(I1981))))+(J1955*J1956))/(J1957))))","v":0},{"$f":"IF(AND(J1981<1,K1955=0),0,\nIF(K1955=0,J1981-1,\nIF(J1981<1,K1956,\n(((J1981-1)*(J1957-(J1957/(J1981))))+(K1955*K1956))/(K1957))))","v":0},{"$f":"IF(AND(K1981<1,L1955=0),0,\nIF(L1955=0,K1981-1,\nIF(K1981<1,L1956,\n(((K1981-1)*(K1957-(K1957/(K1981))))+(L1955*L1956))/(L1957))))","v":0},{"$f":"IF(AND(L1981<1,M1955=0),0,\nIF(M1955=0,L1981-1,\nIF(L1981<1,M1956,\n(((L1981-1)*(L1957-(L1957/(L1981))))+(M1955*M1956))/(M1957))))","v":0},{"$f":"IF(AND(M1981<1,N1955=0),0,\nIF(N1955=0,M1981-1,\nIF(M1981<1,N1956,\n(((M1981-1)*(M1957-(M1957/(M1981))))+(N1955*N1956))/(N1957))))","v":0},{"$f":"IF(AND(N1981<1,O1955=0),0,\nIF(O1955=0,N1981-1,\nIF(N1981<1,O1956,\n(((N1981-1)*(N1957-(N1957/(N1981))))+(O1955*O1956))/(O1957))))","v":0},{"$f":"IF(AND(O1981<1,P1955=0),0,\nIF(P1955=0,O1981-1,\nIF(O1981<1,P1956,\n(((O1981-1)*(O1957-(O1957/(O1981))))+(P1955*P1956))/(P1957))))","v":0},{"$f":"IF(AND(P1981<1,Q1955=0),0,\nIF(Q1955=0,P1981-1,\nIF(P1981<1,Q1956,\n(((P1981-1)*(P1957-(P1957/(P1981))))+(Q1955*Q1956))/(Q1957))))","v":0},{"$f":"IF(AND(Q1981<1,R1955=0),0,\nIF(R1955=0,Q1981-1,\nIF(Q1981<1,R1956,\n(((Q1981-1)*(Q1957-(Q1957/(Q1981))))+(R1955*R1956))/(R1957))))","v":0},{"$f":"IF(AND(R1981<1,S1955=0),0,\nIF(S1955=0,R1981-1,\nIF(R1981<1,S1956,\n(((R1981-1)*(R1957-(R1957/(R1981))))+(S1955*S1956))/(S1957))))","v":0},{"$f":"IF(AND(S1981<1,T1955=0),0,\nIF(T1955=0,S1981-1,\nIF(S1981<1,T1956,\n(((S1981-1)*(S1957-(S1957/(S1981))))+(T1955*T1956))/(T1957))))","v":0},{"$f":"IF(AND(T1981<1,U1955=0),0,\nIF(U1955=0,T1981-1,\nIF(T1981<1,U1956,\n(((T1981-1)*(T1957-(T1957/(T1981))))+(U1955*U1956))/(U1957))))","v":0},{"$f":"IF(AND(U1981<1,V1955=0),0,\nIF(V1955=0,U1981-1,\nIF(U1981<1,V1956,\n(((U1981-1)*(U1957-(U1957/(U1981))))+(V1955*V1956))/(V1957))))","v":0},{"$f":"IF(AND(V1981<1,W1955=0),0,\nIF(W1955=0,V1981-1,\nIF(V1981<1,W1956,\n(((V1981-1)*(V1957-(V1957/(V1981))))+(W1955*W1956))/(W1957))))","v":0}]
[null,"RL Start TAB",{"$f":"C1954","v":0},{"$f":"IF(C1982=\"n/a\",\"n/a\",MAX(0,C1982-1))","v":0},{"$f":"IF(D1982=\"n/a\",\"n/a\",MAX(0,D1982-1))","v":0},{"$f":"IF(E1982=\"n/a\",\"n/a\",MAX(0,E1982-1))","v":0},{"$f":"IF(F1982=\"n/a\",\"n/a\",MAX(0,F1982-1))","v":0},{"$f":"IF(G1982=\"n/a\",\"n/a\",MAX(0,G1982-1))","v":0},{"$f":"IF(H1982=\"n/a\",\"n/a\",MAX(0,H1982-1))","v":0},{"$f":"IF(I1982=\"n/a\",\"n/a\",MAX(0,I1982-1))","v":0},{"$f":"IF(J1982=\"n/a\",\"n/a\",MAX(0,J1982-1))","v":0},{"$f":"IF(K1982=\"n/a\",\"n/a\",MAX(0,K1982-1))","v":0},{"$f":"IF(L1982=\"n/a\",\"n/a\",MAX(0,L1982-1))","v":0},{"$f":"IF(M1982=\"n/a\",\"n/a\",MAX(0,M1982-1))","v":0},{"$f":"IF(N1982=\"n/a\",\"n/a\",MAX(0,N1982-1))","v":0},{"$f":"IF(O1982=\"n/a\",\"n/a\",MAX(0,O1982-1))","v":0},{"$f":"IF(P1982=\"n/a\",\"n/a\",MAX(0,P1982-1))","v":0},{"$f":"IF(Q1982=\"n/a\",\"n/a\",MAX(0,Q1982-1))","v":0},{"$f":"IF(R1982=\"n/a\",\"n/a\",MAX(0,R1982-1))","v":0},{"$f":"IF(S1982=\"n/a\",\"n/a\",MAX(0,S1982-1))","v":0},{"$f":"IF(T1982=\"n/a\",\"n/a\",MAX(0,T1982-1))","v":0},{"$f":"IF(U1982=\"n/a\",\"n/a\",MAX(0,U1982-1))","v":0},{"$f":"IF(V1982=\"n/a\",\"n/a\",MAX(0,V1982-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1959)","v":"RL Capex 2020-21"},null,{"$f":"D1954","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E1954","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F1954","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G1954","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H1954","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I1954","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J1954","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K1954","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L1954","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M1954","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1954","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1954","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1954","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1954","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1954","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1954","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1954","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1954","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1954","v":0},{"$f":"IF(V2001=\"n/a\",\"n/a\",MAX(0,V2001-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1954","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1954<>\"n/a\",C1954<>\"n/a\"),IF(SUM(C1957:C1979)=0,0,IF((SUMPRODUCT(C1957:C1979,C1981:C2003)/SUM(C1957:C1979))<0,1,(SUMPRODUCT(C1957:C1979,C1981:C2003)/SUM(C1957:C1979)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1954<>\"n/a\",D1954<>\"n/a\"),IF(SUM(D1957:D1979)=0,0,IF((SUMPRODUCT(D1957:D1979,D1981:D2003)/SUM(D1957:D1979))<0,1,(SUMPRODUCT(D1957:D1979,D1981:D2003)/SUM(D1957:D1979)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1954<>\"n/a\",E1954<>\"n/a\"),IF(SUM(E1957:E1979)=0,0,IF((SUMPRODUCT(E1957:E1979,E1981:E2003)/SUM(E1957:E1979))<0,1,(SUMPRODUCT(E1957:E1979,E1981:E2003)/SUM(E1957:E1979)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 38",{"$f":"VLOOKUP($A2006,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2006,1,12,\"\"))","v":38},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A2007,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2007,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2007,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2007,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2007,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2007,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2007,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2007,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2007,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2007,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2007,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2007,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2007,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2007,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2007,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2007,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2007,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2007,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2007,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2007,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2007,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2007,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2007,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2007,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2007,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2007,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2007,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2007,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2007,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2007,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2007,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2007,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2007,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2007,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2007,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2007,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2007,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2007,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2007,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2007,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2007,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A2007,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2007,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2007,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2007,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2009=0,C2011=0),0,\nIF(AND(D2009<>0,C2011=0),D2009,\nIF(AND(D2010<>0,C2011<>0),(C2011-(C2011/C2035))+D2009,\nIF(C2035<1,0,(C2011-(C2011/C2035))))))","v":0},{"$f":"IF(AND(E2009=0,D2011=0),0,\nIF(AND(E2009<>0,D2011=0),E2009,\nIF(AND(E2010<>0,D2011<>0),(D2011-(D2011/D2035))+E2009,\nIF(D2035<1,0,(D2011-(D2011/D2035))))))","v":0},{"$f":"IF(AND(F2009=0,E2011=0),0,\nIF(AND(F2009<>0,E2011=0),F2009,\nIF(AND(F2010<>0,E2011<>0),(E2011-(E2011/E2035))+F2009,\nIF(E2035<1,0,(E2011-(E2011/E2035))))))","v":0},{"$f":"IF(AND(G2009=0,F2011=0),0,\nIF(AND(G2009<>0,F2011=0),G2009,\nIF(AND(G2010<>0,F2011<>0),(F2011-(F2011/F2035))+G2009,\nIF(F2035<1,0,(F2011-(F2011/F2035))))))","v":0},{"$f":"IF(AND(H2009=0,G2011=0),0,\nIF(AND(H2009<>0,G2011=0),H2009,\nIF(AND(H2010<>0,G2011<>0),(G2011-(G2011/G2035))+H2009,\nIF(G2035<1,0,(G2011-(G2011/G2035))))))","v":0},{"$f":"IF(AND(I2009=0,H2011=0),0,\nIF(AND(I2009<>0,H2011=0),I2009,\nIF(AND(I2010<>0,H2011<>0),(H2011-(H2011/H2035))+I2009,\nIF(H2035<1,0,(H2011-(H2011/H2035))))))","v":0},{"$f":"IF(AND(J2009=0,I2011=0),0,\nIF(AND(J2009<>0,I2011=0),J2009,\nIF(AND(J2010<>0,I2011<>0),(I2011-(I2011/I2035))+J2009,\nIF(I2035<1,0,(I2011-(I2011/I2035))))))","v":0},{"$f":"IF(AND(K2009=0,J2011=0),0,\nIF(AND(K2009<>0,J2011=0),K2009,\nIF(AND(K2010<>0,J2011<>0),(J2011-(J2011/J2035))+K2009,\nIF(J2035<1,0,(J2011-(J2011/J2035))))))","v":0},{"$f":"IF(AND(L2009=0,K2011=0),0,\nIF(AND(L2009<>0,K2011=0),L2009,\nIF(AND(L2010<>0,K2011<>0),(K2011-(K2011/K2035))+L2009,\nIF(K2035<1,0,(K2011-(K2011/K2035))))))","v":0},{"$f":"IF(AND(M2009=0,L2011=0),0,\nIF(AND(M2009<>0,L2011=0),M2009,\nIF(AND(M2010<>0,L2011<>0),(L2011-(L2011/L2035))+M2009,\nIF(L2035<1,0,(L2011-(L2011/L2035))))))","v":0},{"$f":"IF(AND(N2009=0,M2011=0),0,\nIF(AND(N2009<>0,M2011=0),N2009,\nIF(AND(N2010<>0,M2011<>0),(M2011-(M2011/M2035))+N2009,\nIF(M2035<1,0,(M2011-(M2011/M2035))))))","v":0},{"$f":"IF(AND(O2009=0,N2011=0),0,\nIF(AND(O2009<>0,N2011=0),O2009,\nIF(AND(O2010<>0,N2011<>0),(N2011-(N2011/N2035))+O2009,\nIF(N2035<1,0,(N2011-(N2011/N2035))))))","v":0},{"$f":"IF(AND(P2009=0,O2011=0),0,\nIF(AND(P2009<>0,O2011=0),P2009,\nIF(AND(P2010<>0,O2011<>0),(O2011-(O2011/O2035))+P2009,\nIF(O2035<1,0,(O2011-(O2011/O2035))))))","v":0},{"$f":"IF(AND(Q2009=0,P2011=0),0,\nIF(AND(Q2009<>0,P2011=0),Q2009,\nIF(AND(Q2010<>0,P2011<>0),(P2011-(P2011/P2035))+Q2009,\nIF(P2035<1,0,(P2011-(P2011/P2035))))))","v":0},{"$f":"IF(AND(R2009=0,Q2011=0),0,\nIF(AND(R2009<>0,Q2011=0),R2009,\nIF(AND(R2010<>0,Q2011<>0),(Q2011-(Q2011/Q2035))+R2009,\nIF(Q2035<1,0,(Q2011-(Q2011/Q2035))))))","v":0},{"$f":"IF(AND(S2009=0,R2011=0),0,\nIF(AND(S2009<>0,R2011=0),S2009,\nIF(AND(S2010<>0,R2011<>0),(R2011-(R2011/R2035))+S2009,\nIF(R2035<1,0,(R2011-(R2011/R2035))))))","v":0},{"$f":"IF(AND(T2009=0,S2011=0),0,\nIF(AND(T2009<>0,S2011=0),T2009,\nIF(AND(T2010<>0,S2011<>0),(S2011-(S2011/S2035))+T2009,\nIF(S2035<1,0,(S2011-(S2011/S2035))))))","v":0},{"$f":"IF(AND(U2009=0,T2011=0),0,\nIF(AND(U2009<>0,T2011=0),U2009,\nIF(AND(U2010<>0,T2011<>0),(T2011-(T2011/T2035))+U2009,\nIF(T2035<1,0,(T2011-(T2011/T2035))))))","v":0},{"$f":"IF(AND(V2009=0,U2011=0),0,\nIF(AND(V2009<>0,U2011=0),V2009,\nIF(AND(V2010<>0,U2011<>0),(U2011-(U2011/U2035))+V2009,\nIF(U2035<1,0,(U2011-(U2011/U2035))))))","v":0},{"$f":"IF(AND(W2009=0,V2011=0),0,\nIF(AND(W2009<>0,V2011=0),W2009,\nIF(AND(W2010<>0,V2011<>0),(V2011-(V2011/V2035))+W2009,\nIF(V2035<1,0,(V2011-(V2011/V2035))))))","v":0}]
[{"$f":"A2011+1","v":0},"Depreciated starting TAB",{"$f":"C2007","v":0},{"$f":"IF(C2036=\"n/a\",C2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,C2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,C2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(D2036=\"n/a\",D2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,D2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,D2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(E2036=\"n/a\",E2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,E2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,E2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(F2036=\"n/a\",F2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,F2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,F2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(G2036=\"n/a\",G2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,G2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,G2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(H2036=\"n/a\",H2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,H2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,H2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(I2036=\"n/a\",I2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,I2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,I2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(J2036=\"n/a\",J2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,J2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,J2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(K2036=\"n/a\",K2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,K2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,K2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(L2036=\"n/a\",L2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,L2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,L2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(M2036=\"n/a\",M2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,M2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,M2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(N2036=\"n/a\",N2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,N2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,N2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(O2036=\"n/a\",O2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,O2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,O2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(P2036=\"n/a\",P2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,P2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,P2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(Q2036=\"n/a\",Q2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,Q2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,Q2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(R2036=\"n/a\",R2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,R2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,R2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(S2036=\"n/a\",S2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,S2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,S2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(T2036=\"n/a\",T2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,T2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,T2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(U2036=\"n/a\",U2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,U2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,U2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(V2036=\"n/a\",V2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,V2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,V2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0}]
[{"$f":"A2012+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2013)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D2007","v":0},{"$f":"IF(D2037=\"n/a\",D2013,IFERROR(IF((OFFSET($C2013,0,$A2013))<0,\nMIN(0,D2013-(OFFSET($C2013,0,$A2013)/(OFFSET($C2008,-$A2012,$A2013)))),\nMAX(0,D2013-(OFFSET($C2013,0,$A2013)/(OFFSET($C2008,-$A2012,$A2013))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E2007","v":0},{"$f":"IF(E2038=\"n/a\",E2014,IFERROR(IF((OFFSET($C2014,0,$A2014))<0,\nMIN(0,E2014-(OFFSET($C2014,0,$A2014)/(OFFSET($C2009,-$A2013,$A2014)))),\nMAX(0,E2014-(OFFSET($C2014,0,$A2014)/(OFFSET($C2009,-$A2013,$A2014))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F2007","v":0},{"$f":"IF(F2039=\"n/a\",F2015,IFERROR(IF((OFFSET($C2015,0,$A2015))<0,\nMIN(0,F2015-(OFFSET($C2015,0,$A2015)/(OFFSET($C2010,-$A2014,$A2015)))),\nMAX(0,F2015-(OFFSET($C2015,0,$A2015)/(OFFSET($C2010,-$A2014,$A2015))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G2007","v":0},{"$f":"IF(G2040=\"n/a\",G2016,IFERROR(IF((OFFSET($C2016,0,$A2016))<0,\nMIN(0,G2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2011,-$A2015,$A2016)))),\nMAX(0,G2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2011,-$A2015,$A2016))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H2007","v":0},{"$f":"IF(H2041=\"n/a\",H2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,H2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,H2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I2007","v":0},{"$f":"IF(I2042=\"n/a\",I2018,IFERROR(IF((OFFSET($C2018,0,$A2018))<0,\nMIN(0,I2018-(OFFSET($C2018,0,$A2018)/(OFFSET($C2013,-$A2017,$A2018)))),\nMAX(0,I2018-(OFFSET($C2018,0,$A2018)/(OFFSET($C2013,-$A2017,$A2018))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2007","v":0},{"$f":"IF(J2043=\"n/a\",J2019,IFERROR(IF((OFFSET($C2019,0,$A2019))<0,\nMIN(0,J2019-(OFFSET($C2019,0,$A2019)/(OFFSET($C2014,-$A2018,$A2019)))),\nMAX(0,J2019-(OFFSET($C2019,0,$A2019)/(OFFSET($C2014,-$A2018,$A2019))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2007","v":0},{"$f":"IF(K2044=\"n/a\",K2020,IFERROR(IF((OFFSET($C2020,0,$A2020))<0,\nMIN(0,K2020-(OFFSET($C2020,0,$A2020)/(OFFSET($C2015,-$A2019,$A2020)))),\nMAX(0,K2020-(OFFSET($C2020,0,$A2020)/(OFFSET($C2015,-$A2019,$A2020))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2007","v":0},{"$f":"IF(L2045=\"n/a\",L2021,IFERROR(IF((OFFSET($C2021,0,$A2021))<0,\nMIN(0,L2021-(OFFSET($C2021,0,$A2021)/(OFFSET($C2016,-$A2020,$A2021)))),\nMAX(0,L2021-(OFFSET($C2021,0,$A2021)/(OFFSET($C2016,-$A2020,$A2021))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2007","v":0},{"$f":"IF(M2046=\"n/a\",M2022,IFERROR(IF((OFFSET($C2022,0,$A2022))<0,\nMIN(0,M2022-(OFFSET($C2022,0,$A2022)/(OFFSET($C2017,-$A2021,$A2022)))),\nMAX(0,M2022-(OFFSET($C2022,0,$A2022)/(OFFSET($C2017,-$A2021,$A2022))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2007","v":0},{"$f":"IF(N2047=\"n/a\",N2023,IFERROR(IF((OFFSET($C2023,0,$A2023))<0,\nMIN(0,N2023-(OFFSET($C2023,0,$A2023)/(OFFSET($C2018,-$A2022,$A2023)))),\nMAX(0,N2023-(OFFSET($C2023,0,$A2023)/(OFFSET($C2018,-$A2022,$A2023))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2007","v":0},{"$f":"IF(O2048=\"n/a\",O2024,IFERROR(IF((OFFSET($C2024,0,$A2024))<0,\nMIN(0,O2024-(OFFSET($C2024,0,$A2024)/(OFFSET($C2019,-$A2023,$A2024)))),\nMAX(0,O2024-(OFFSET($C2024,0,$A2024)/(OFFSET($C2019,-$A2023,$A2024))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2007","v":0},{"$f":"IF(P2049=\"n/a\",P2025,IFERROR(IF((OFFSET($C2025,0,$A2025))<0,\nMIN(0,P2025-(OFFSET($C2025,0,$A2025)/(OFFSET($C2020,-$A2024,$A2025)))),\nMAX(0,P2025-(OFFSET($C2025,0,$A2025)/(OFFSET($C2020,-$A2024,$A2025))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2007","v":0},{"$f":"IF(Q2050=\"n/a\",Q2026,IFERROR(IF((OFFSET($C2026,0,$A2026))<0,\nMIN(0,Q2026-(OFFSET($C2026,0,$A2026)/(OFFSET($C2021,-$A2025,$A2026)))),\nMAX(0,Q2026-(OFFSET($C2026,0,$A2026)/(OFFSET($C2021,-$A2025,$A2026))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2007","v":0},{"$f":"IF(R2051=\"n/a\",R2027,IFERROR(IF((OFFSET($C2027,0,$A2027))<0,\nMIN(0,R2027-(OFFSET($C2027,0,$A2027)/(OFFSET($C2022,-$A2026,$A2027)))),\nMAX(0,R2027-(OFFSET($C2027,0,$A2027)/(OFFSET($C2022,-$A2026,$A2027))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2007","v":0},{"$f":"IF(S2052=\"n/a\",S2028,IFERROR(IF((OFFSET($C2028,0,$A2028))<0,\nMIN(0,S2028-(OFFSET($C2028,0,$A2028)/(OFFSET($C2023,-$A2027,$A2028)))),\nMAX(0,S2028-(OFFSET($C2028,0,$A2028)/(OFFSET($C2023,-$A2027,$A2028))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2007","v":0},{"$f":"IF(T2053=\"n/a\",T2029,IFERROR(IF((OFFSET($C2029,0,$A2029))<0,\nMIN(0,T2029-(OFFSET($C2029,0,$A2029)/(OFFSET($C2024,-$A2028,$A2029)))),\nMAX(0,T2029-(OFFSET($C2029,0,$A2029)/(OFFSET($C2024,-$A2028,$A2029))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2007","v":0},{"$f":"IF(U2054=\"n/a\",U2030,IFERROR(IF((OFFSET($C2030,0,$A2030))<0,\nMIN(0,U2030-(OFFSET($C2030,0,$A2030)/(OFFSET($C2025,-$A2029,$A2030)))),\nMAX(0,U2030-(OFFSET($C2030,0,$A2030)/(OFFSET($C2025,-$A2029,$A2030))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2007","v":0},{"$f":"IF(V2055=\"n/a\",V2031,IFERROR(IF((OFFSET($C2031,0,$A2031))<0,\nMIN(0,V2031-(OFFSET($C2031,0,$A2031)/(OFFSET($C2026,-$A2030,$A2031)))),\nMAX(0,V2031-(OFFSET($C2031,0,$A2031)/(OFFSET($C2026,-$A2030,$A2031))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2007","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2035<1,D2009=0),0,\nIF(D2009=0,C2035-1,\nIF(C2035<1,D2010,\n(((C2035-1)*(C2011-(C2011/(C2035))))+(D2009*D2010))/(D2011))))","v":0},{"$f":"IF(AND(D2035<1,E2009=0),0,\nIF(E2009=0,D2035-1,\nIF(D2035<1,E2010,\n(((D2035-1)*(D2011-(D2011/(D2035))))+(E2009*E2010))/(E2011))))","v":0},{"$f":"IF(AND(E2035<1,F2009=0),0,\nIF(F2009=0,E2035-1,\nIF(E2035<1,F2010,\n(((E2035-1)*(E2011-(E2011/(E2035))))+(F2009*F2010))/(F2011))))","v":0},{"$f":"IF(AND(F2035<1,G2009=0),0,\nIF(G2009=0,F2035-1,\nIF(F2035<1,G2010,\n(((F2035-1)*(F2011-(F2011/(F2035))))+(G2009*G2010))/(G2011))))","v":0},{"$f":"IF(AND(G2035<1,H2009=0),0,\nIF(H2009=0,G2035-1,\nIF(G2035<1,H2010,\n(((G2035-1)*(G2011-(G2011/(G2035))))+(H2009*H2010))/(H2011))))","v":0},{"$f":"IF(AND(H2035<1,I2009=0),0,\nIF(I2009=0,H2035-1,\nIF(H2035<1,I2010,\n(((H2035-1)*(H2011-(H2011/(H2035))))+(I2009*I2010))/(I2011))))","v":0},{"$f":"IF(AND(I2035<1,J2009=0),0,\nIF(J2009=0,I2035-1,\nIF(I2035<1,J2010,\n(((I2035-1)*(I2011-(I2011/(I2035))))+(J2009*J2010))/(J2011))))","v":0},{"$f":"IF(AND(J2035<1,K2009=0),0,\nIF(K2009=0,J2035-1,\nIF(J2035<1,K2010,\n(((J2035-1)*(J2011-(J2011/(J2035))))+(K2009*K2010))/(K2011))))","v":0},{"$f":"IF(AND(K2035<1,L2009=0),0,\nIF(L2009=0,K2035-1,\nIF(K2035<1,L2010,\n(((K2035-1)*(K2011-(K2011/(K2035))))+(L2009*L2010))/(L2011))))","v":0},{"$f":"IF(AND(L2035<1,M2009=0),0,\nIF(M2009=0,L2035-1,\nIF(L2035<1,M2010,\n(((L2035-1)*(L2011-(L2011/(L2035))))+(M2009*M2010))/(M2011))))","v":0},{"$f":"IF(AND(M2035<1,N2009=0),0,\nIF(N2009=0,M2035-1,\nIF(M2035<1,N2010,\n(((M2035-1)*(M2011-(M2011/(M2035))))+(N2009*N2010))/(N2011))))","v":0},{"$f":"IF(AND(N2035<1,O2009=0),0,\nIF(O2009=0,N2035-1,\nIF(N2035<1,O2010,\n(((N2035-1)*(N2011-(N2011/(N2035))))+(O2009*O2010))/(O2011))))","v":0},{"$f":"IF(AND(O2035<1,P2009=0),0,\nIF(P2009=0,O2035-1,\nIF(O2035<1,P2010,\n(((O2035-1)*(O2011-(O2011/(O2035))))+(P2009*P2010))/(P2011))))","v":0},{"$f":"IF(AND(P2035<1,Q2009=0),0,\nIF(Q2009=0,P2035-1,\nIF(P2035<1,Q2010,\n(((P2035-1)*(P2011-(P2011/(P2035))))+(Q2009*Q2010))/(Q2011))))","v":0},{"$f":"IF(AND(Q2035<1,R2009=0),0,\nIF(R2009=0,Q2035-1,\nIF(Q2035<1,R2010,\n(((Q2035-1)*(Q2011-(Q2011/(Q2035))))+(R2009*R2010))/(R2011))))","v":0},{"$f":"IF(AND(R2035<1,S2009=0),0,\nIF(S2009=0,R2035-1,\nIF(R2035<1,S2010,\n(((R2035-1)*(R2011-(R2011/(R2035))))+(S2009*S2010))/(S2011))))","v":0},{"$f":"IF(AND(S2035<1,T2009=0),0,\nIF(T2009=0,S2035-1,\nIF(S2035<1,T2010,\n(((S2035-1)*(S2011-(S2011/(S2035))))+(T2009*T2010))/(T2011))))","v":0},{"$f":"IF(AND(T2035<1,U2009=0),0,\nIF(U2009=0,T2035-1,\nIF(T2035<1,U2010,\n(((T2035-1)*(T2011-(T2011/(T2035))))+(U2009*U2010))/(U2011))))","v":0},{"$f":"IF(AND(U2035<1,V2009=0),0,\nIF(V2009=0,U2035-1,\nIF(U2035<1,V2010,\n(((U2035-1)*(U2011-(U2011/(U2035))))+(V2009*V2010))/(V2011))))","v":0},{"$f":"IF(AND(V2035<1,W2009=0),0,\nIF(W2009=0,V2035-1,\nIF(V2035<1,W2010,\n(((V2035-1)*(V2011-(V2011/(V2035))))+(W2009*W2010))/(W2011))))","v":0}]
[null,"RL Start TAB",{"$f":"C2008","v":0},{"$f":"IF(C2036=\"n/a\",\"n/a\",MAX(0,C2036-1))","v":0},{"$f":"IF(D2036=\"n/a\",\"n/a\",MAX(0,D2036-1))","v":0},{"$f":"IF(E2036=\"n/a\",\"n/a\",MAX(0,E2036-1))","v":0},{"$f":"IF(F2036=\"n/a\",\"n/a\",MAX(0,F2036-1))","v":0},{"$f":"IF(G2036=\"n/a\",\"n/a\",MAX(0,G2036-1))","v":0},{"$f":"IF(H2036=\"n/a\",\"n/a\",MAX(0,H2036-1))","v":0},{"$f":"IF(I2036=\"n/a\",\"n/a\",MAX(0,I2036-1))","v":0},{"$f":"IF(J2036=\"n/a\",\"n/a\",MAX(0,J2036-1))","v":0},{"$f":"IF(K2036=\"n/a\",\"n/a\",MAX(0,K2036-1))","v":0},{"$f":"IF(L2036=\"n/a\",\"n/a\",MAX(0,L2036-1))","v":0},{"$f":"IF(M2036=\"n/a\",\"n/a\",MAX(0,M2036-1))","v":0},{"$f":"IF(N2036=\"n/a\",\"n/a\",MAX(0,N2036-1))","v":0},{"$f":"IF(O2036=\"n/a\",\"n/a\",MAX(0,O2036-1))","v":0},{"$f":"IF(P2036=\"n/a\",\"n/a\",MAX(0,P2036-1))","v":0},{"$f":"IF(Q2036=\"n/a\",\"n/a\",MAX(0,Q2036-1))","v":0},{"$f":"IF(R2036=\"n/a\",\"n/a\",MAX(0,R2036-1))","v":0},{"$f":"IF(S2036=\"n/a\",\"n/a\",MAX(0,S2036-1))","v":0},{"$f":"IF(T2036=\"n/a\",\"n/a\",MAX(0,T2036-1))","v":0},{"$f":"IF(U2036=\"n/a\",\"n/a\",MAX(0,U2036-1))","v":0},{"$f":"IF(V2036=\"n/a\",\"n/a\",MAX(0,V2036-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2013)","v":"RL Capex 2020-21"},null,{"$f":"D2008","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E2008","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F2008","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G2008","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H2008","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I2008","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2008","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2008","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2008","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2008","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2008","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2008","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2008","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2008","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2008","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2008","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2008","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2008","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2008","v":0},{"$f":"IF(V2055=\"n/a\",\"n/a\",MAX(0,V2055-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2008","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2008<>\"n/a\",C2008<>\"n/a\"),IF(SUM(C2011:C2033)=0,0,IF((SUMPRODUCT(C2011:C2033,C2035:C2057)/SUM(C2011:C2033))<0,1,(SUMPRODUCT(C2011:C2033,C2035:C2057)/SUM(C2011:C2033)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2008<>\"n/a\",D2008<>\"n/a\"),IF(SUM(D2011:D2033)=0,0,IF((SUMPRODUCT(D2011:D2033,D2035:D2057)/SUM(D2011:D2033))<0,1,(SUMPRODUCT(D2011:D2033,D2035:D2057)/SUM(D2011:D2033)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2008<>\"n/a\",E2008<>\"n/a\"),IF(SUM(E2011:E2033)=0,0,IF((SUMPRODUCT(E2011:E2033,E2035:E2057)/SUM(E2011:E2033))<0,1,(SUMPRODUCT(E2011:E2033,E2035:E2057)/SUM(E2011:E2033)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 39",{"$f":"VLOOKUP($A2060,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2060,1,12,\"\"))","v":39},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A2061,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2061,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2061,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2061,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2061,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2061,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2061,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2061,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2061,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2061,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2061,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2061,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2061,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2061,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2061,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2061,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2061,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2061,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2061,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2061,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2061,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2061,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2061,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2061,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2061,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2061,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2061,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2061,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2061,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2061,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2061,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2061,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2061,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2061,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2061,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2061,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2061,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2061,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2061,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2061,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2061,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A2061,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2061,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2061,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2061,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2063=0,C2065=0),0,\nIF(AND(D2063<>0,C2065=0),D2063,\nIF(AND(D2064<>0,C2065<>0),(C2065-(C2065/C2089))+D2063,\nIF(C2089<1,0,(C2065-(C2065/C2089))))))","v":0},{"$f":"IF(AND(E2063=0,D2065=0),0,\nIF(AND(E2063<>0,D2065=0),E2063,\nIF(AND(E2064<>0,D2065<>0),(D2065-(D2065/D2089))+E2063,\nIF(D2089<1,0,(D2065-(D2065/D2089))))))","v":0},{"$f":"IF(AND(F2063=0,E2065=0),0,\nIF(AND(F2063<>0,E2065=0),F2063,\nIF(AND(F2064<>0,E2065<>0),(E2065-(E2065/E2089))+F2063,\nIF(E2089<1,0,(E2065-(E2065/E2089))))))","v":0},{"$f":"IF(AND(G2063=0,F2065=0),0,\nIF(AND(G2063<>0,F2065=0),G2063,\nIF(AND(G2064<>0,F2065<>0),(F2065-(F2065/F2089))+G2063,\nIF(F2089<1,0,(F2065-(F2065/F2089))))))","v":0},{"$f":"IF(AND(H2063=0,G2065=0),0,\nIF(AND(H2063<>0,G2065=0),H2063,\nIF(AND(H2064<>0,G2065<>0),(G2065-(G2065/G2089))+H2063,\nIF(G2089<1,0,(G2065-(G2065/G2089))))))","v":0},{"$f":"IF(AND(I2063=0,H2065=0),0,\nIF(AND(I2063<>0,H2065=0),I2063,\nIF(AND(I2064<>0,H2065<>0),(H2065-(H2065/H2089))+I2063,\nIF(H2089<1,0,(H2065-(H2065/H2089))))))","v":0},{"$f":"IF(AND(J2063=0,I2065=0),0,\nIF(AND(J2063<>0,I2065=0),J2063,\nIF(AND(J2064<>0,I2065<>0),(I2065-(I2065/I2089))+J2063,\nIF(I2089<1,0,(I2065-(I2065/I2089))))))","v":0},{"$f":"IF(AND(K2063=0,J2065=0),0,\nIF(AND(K2063<>0,J2065=0),K2063,\nIF(AND(K2064<>0,J2065<>0),(J2065-(J2065/J2089))+K2063,\nIF(J2089<1,0,(J2065-(J2065/J2089))))))","v":0},{"$f":"IF(AND(L2063=0,K2065=0),0,\nIF(AND(L2063<>0,K2065=0),L2063,\nIF(AND(L2064<>0,K2065<>0),(K2065-(K2065/K2089))+L2063,\nIF(K2089<1,0,(K2065-(K2065/K2089))))))","v":0},{"$f":"IF(AND(M2063=0,L2065=0),0,\nIF(AND(M2063<>0,L2065=0),M2063,\nIF(AND(M2064<>0,L2065<>0),(L2065-(L2065/L2089))+M2063,\nIF(L2089<1,0,(L2065-(L2065/L2089))))))","v":0},{"$f":"IF(AND(N2063=0,M2065=0),0,\nIF(AND(N2063<>0,M2065=0),N2063,\nIF(AND(N2064<>0,M2065<>0),(M2065-(M2065/M2089))+N2063,\nIF(M2089<1,0,(M2065-(M2065/M2089))))))","v":0},{"$f":"IF(AND(O2063=0,N2065=0),0,\nIF(AND(O2063<>0,N2065=0),O2063,\nIF(AND(O2064<>0,N2065<>0),(N2065-(N2065/N2089))+O2063,\nIF(N2089<1,0,(N2065-(N2065/N2089))))))","v":0},{"$f":"IF(AND(P2063=0,O2065=0),0,\nIF(AND(P2063<>0,O2065=0),P2063,\nIF(AND(P2064<>0,O2065<>0),(O2065-(O2065/O2089))+P2063,\nIF(O2089<1,0,(O2065-(O2065/O2089))))))","v":0},{"$f":"IF(AND(Q2063=0,P2065=0),0,\nIF(AND(Q2063<>0,P2065=0),Q2063,\nIF(AND(Q2064<>0,P2065<>0),(P2065-(P2065/P2089))+Q2063,\nIF(P2089<1,0,(P2065-(P2065/P2089))))))","v":0},{"$f":"IF(AND(R2063=0,Q2065=0),0,\nIF(AND(R2063<>0,Q2065=0),R2063,\nIF(AND(R2064<>0,Q2065<>0),(Q2065-(Q2065/Q2089))+R2063,\nIF(Q2089<1,0,(Q2065-(Q2065/Q2089))))))","v":0},{"$f":"IF(AND(S2063=0,R2065=0),0,\nIF(AND(S2063<>0,R2065=0),S2063,\nIF(AND(S2064<>0,R2065<>0),(R2065-(R2065/R2089))+S2063,\nIF(R2089<1,0,(R2065-(R2065/R2089))))))","v":0},{"$f":"IF(AND(T2063=0,S2065=0),0,\nIF(AND(T2063<>0,S2065=0),T2063,\nIF(AND(T2064<>0,S2065<>0),(S2065-(S2065/S2089))+T2063,\nIF(S2089<1,0,(S2065-(S2065/S2089))))))","v":0},{"$f":"IF(AND(U2063=0,T2065=0),0,\nIF(AND(U2063<>0,T2065=0),U2063,\nIF(AND(U2064<>0,T2065<>0),(T2065-(T2065/T2089))+U2063,\nIF(T2089<1,0,(T2065-(T2065/T2089))))))","v":0},{"$f":"IF(AND(V2063=0,U2065=0),0,\nIF(AND(V2063<>0,U2065=0),V2063,\nIF(AND(V2064<>0,U2065<>0),(U2065-(U2065/U2089))+V2063,\nIF(U2089<1,0,(U2065-(U2065/U2089))))))","v":0},{"$f":"IF(AND(W2063=0,V2065=0),0,\nIF(AND(W2063<>0,V2065=0),W2063,\nIF(AND(W2064<>0,V2065<>0),(V2065-(V2065/V2089))+W2063,\nIF(V2089<1,0,(V2065-(V2065/V2089))))))","v":0}]
[{"$f":"A2065+1","v":0},"Depreciated starting TAB",{"$f":"C2061","v":0},{"$f":"IF(C2090=\"n/a\",C2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,C2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,C2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(D2090=\"n/a\",D2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,D2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,D2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(E2090=\"n/a\",E2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,E2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,E2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(F2090=\"n/a\",F2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,F2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,F2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(G2090=\"n/a\",G2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,G2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,G2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(H2090=\"n/a\",H2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,H2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,H2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(I2090=\"n/a\",I2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,I2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,I2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(J2090=\"n/a\",J2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,J2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,J2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(K2090=\"n/a\",K2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,K2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,K2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(L2090=\"n/a\",L2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,L2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,L2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(M2090=\"n/a\",M2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,M2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,M2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(N2090=\"n/a\",N2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,N2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,N2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(O2090=\"n/a\",O2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,O2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,O2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(P2090=\"n/a\",P2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,P2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,P2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(Q2090=\"n/a\",Q2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,Q2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,Q2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(R2090=\"n/a\",R2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,R2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,R2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(S2090=\"n/a\",S2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,S2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,S2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(T2090=\"n/a\",T2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,T2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,T2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(U2090=\"n/a\",U2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,U2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,U2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(V2090=\"n/a\",V2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,V2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,V2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0}]
[{"$f":"A2066+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2067)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D2061","v":0},{"$f":"IF(D2091=\"n/a\",D2067,IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,D2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2062,-$A2066,$A2067)))),\nMAX(0,D2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2062,-$A2066,$A2067))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E2061","v":0},{"$f":"IF(E2092=\"n/a\",E2068,IFERROR(IF((OFFSET($C2068,0,$A2068))<0,\nMIN(0,E2068-(OFFSET($C2068,0,$A2068)/(OFFSET($C2063,-$A2067,$A2068)))),\nMAX(0,E2068-(OFFSET($C2068,0,$A2068)/(OFFSET($C2063,-$A2067,$A2068))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F2061","v":0},{"$f":"IF(F2093=\"n/a\",F2069,IFERROR(IF((OFFSET($C2069,0,$A2069))<0,\nMIN(0,F2069-(OFFSET($C2069,0,$A2069)/(OFFSET($C2064,-$A2068,$A2069)))),\nMAX(0,F2069-(OFFSET($C2069,0,$A2069)/(OFFSET($C2064,-$A2068,$A2069))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G2061","v":0},{"$f":"IF(G2094=\"n/a\",G2070,IFERROR(IF((OFFSET($C2070,0,$A2070))<0,\nMIN(0,G2070-(OFFSET($C2070,0,$A2070)/(OFFSET($C2065,-$A2069,$A2070)))),\nMAX(0,G2070-(OFFSET($C2070,0,$A2070)/(OFFSET($C2065,-$A2069,$A2070))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H2061","v":0},{"$f":"IF(H2095=\"n/a\",H2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,H2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,H2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I2061","v":0},{"$f":"IF(I2096=\"n/a\",I2072,IFERROR(IF((OFFSET($C2072,0,$A2072))<0,\nMIN(0,I2072-(OFFSET($C2072,0,$A2072)/(OFFSET($C2067,-$A2071,$A2072)))),\nMAX(0,I2072-(OFFSET($C2072,0,$A2072)/(OFFSET($C2067,-$A2071,$A2072))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2061","v":0},{"$f":"IF(J2097=\"n/a\",J2073,IFERROR(IF((OFFSET($C2073,0,$A2073))<0,\nMIN(0,J2073-(OFFSET($C2073,0,$A2073)/(OFFSET($C2068,-$A2072,$A2073)))),\nMAX(0,J2073-(OFFSET($C2073,0,$A2073)/(OFFSET($C2068,-$A2072,$A2073))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2061","v":0},{"$f":"IF(K2098=\"n/a\",K2074,IFERROR(IF((OFFSET($C2074,0,$A2074))<0,\nMIN(0,K2074-(OFFSET($C2074,0,$A2074)/(OFFSET($C2069,-$A2073,$A2074)))),\nMAX(0,K2074-(OFFSET($C2074,0,$A2074)/(OFFSET($C2069,-$A2073,$A2074))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2061","v":0},{"$f":"IF(L2099=\"n/a\",L2075,IFERROR(IF((OFFSET($C2075,0,$A2075))<0,\nMIN(0,L2075-(OFFSET($C2075,0,$A2075)/(OFFSET($C2070,-$A2074,$A2075)))),\nMAX(0,L2075-(OFFSET($C2075,0,$A2075)/(OFFSET($C2070,-$A2074,$A2075))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2061","v":0},{"$f":"IF(M2100=\"n/a\",M2076,IFERROR(IF((OFFSET($C2076,0,$A2076))<0,\nMIN(0,M2076-(OFFSET($C2076,0,$A2076)/(OFFSET($C2071,-$A2075,$A2076)))),\nMAX(0,M2076-(OFFSET($C2076,0,$A2076)/(OFFSET($C2071,-$A2075,$A2076))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2061","v":0},{"$f":"IF(N2101=\"n/a\",N2077,IFERROR(IF((OFFSET($C2077,0,$A2077))<0,\nMIN(0,N2077-(OFFSET($C2077,0,$A2077)/(OFFSET($C2072,-$A2076,$A2077)))),\nMAX(0,N2077-(OFFSET($C2077,0,$A2077)/(OFFSET($C2072,-$A2076,$A2077))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2061","v":0},{"$f":"IF(O2102=\"n/a\",O2078,IFERROR(IF((OFFSET($C2078,0,$A2078))<0,\nMIN(0,O2078-(OFFSET($C2078,0,$A2078)/(OFFSET($C2073,-$A2077,$A2078)))),\nMAX(0,O2078-(OFFSET($C2078,0,$A2078)/(OFFSET($C2073,-$A2077,$A2078))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2061","v":0},{"$f":"IF(P2103=\"n/a\",P2079,IFERROR(IF((OFFSET($C2079,0,$A2079))<0,\nMIN(0,P2079-(OFFSET($C2079,0,$A2079)/(OFFSET($C2074,-$A2078,$A2079)))),\nMAX(0,P2079-(OFFSET($C2079,0,$A2079)/(OFFSET($C2074,-$A2078,$A2079))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2061","v":0},{"$f":"IF(Q2104=\"n/a\",Q2080,IFERROR(IF((OFFSET($C2080,0,$A2080))<0,\nMIN(0,Q2080-(OFFSET($C2080,0,$A2080)/(OFFSET($C2075,-$A2079,$A2080)))),\nMAX(0,Q2080-(OFFSET($C2080,0,$A2080)/(OFFSET($C2075,-$A2079,$A2080))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2061","v":0},{"$f":"IF(R2105=\"n/a\",R2081,IFERROR(IF((OFFSET($C2081,0,$A2081))<0,\nMIN(0,R2081-(OFFSET($C2081,0,$A2081)/(OFFSET($C2076,-$A2080,$A2081)))),\nMAX(0,R2081-(OFFSET($C2081,0,$A2081)/(OFFSET($C2076,-$A2080,$A2081))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2061","v":0},{"$f":"IF(S2106=\"n/a\",S2082,IFERROR(IF((OFFSET($C2082,0,$A2082))<0,\nMIN(0,S2082-(OFFSET($C2082,0,$A2082)/(OFFSET($C2077,-$A2081,$A2082)))),\nMAX(0,S2082-(OFFSET($C2082,0,$A2082)/(OFFSET($C2077,-$A2081,$A2082))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2061","v":0},{"$f":"IF(T2107=\"n/a\",T2083,IFERROR(IF((OFFSET($C2083,0,$A2083))<0,\nMIN(0,T2083-(OFFSET($C2083,0,$A2083)/(OFFSET($C2078,-$A2082,$A2083)))),\nMAX(0,T2083-(OFFSET($C2083,0,$A2083)/(OFFSET($C2078,-$A2082,$A2083))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2061","v":0},{"$f":"IF(U2108=\"n/a\",U2084,IFERROR(IF((OFFSET($C2084,0,$A2084))<0,\nMIN(0,U2084-(OFFSET($C2084,0,$A2084)/(OFFSET($C2079,-$A2083,$A2084)))),\nMAX(0,U2084-(OFFSET($C2084,0,$A2084)/(OFFSET($C2079,-$A2083,$A2084))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2061","v":0},{"$f":"IF(V2109=\"n/a\",V2085,IFERROR(IF((OFFSET($C2085,0,$A2085))<0,\nMIN(0,V2085-(OFFSET($C2085,0,$A2085)/(OFFSET($C2080,-$A2084,$A2085)))),\nMAX(0,V2085-(OFFSET($C2085,0,$A2085)/(OFFSET($C2080,-$A2084,$A2085))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2061","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2089<1,D2063=0),0,\nIF(D2063=0,C2089-1,\nIF(C2089<1,D2064,\n(((C2089-1)*(C2065-(C2065/(C2089))))+(D2063*D2064))/(D2065))))","v":0},{"$f":"IF(AND(D2089<1,E2063=0),0,\nIF(E2063=0,D2089-1,\nIF(D2089<1,E2064,\n(((D2089-1)*(D2065-(D2065/(D2089))))+(E2063*E2064))/(E2065))))","v":0},{"$f":"IF(AND(E2089<1,F2063=0),0,\nIF(F2063=0,E2089-1,\nIF(E2089<1,F2064,\n(((E2089-1)*(E2065-(E2065/(E2089))))+(F2063*F2064))/(F2065))))","v":0},{"$f":"IF(AND(F2089<1,G2063=0),0,\nIF(G2063=0,F2089-1,\nIF(F2089<1,G2064,\n(((F2089-1)*(F2065-(F2065/(F2089))))+(G2063*G2064))/(G2065))))","v":0},{"$f":"IF(AND(G2089<1,H2063=0),0,\nIF(H2063=0,G2089-1,\nIF(G2089<1,H2064,\n(((G2089-1)*(G2065-(G2065/(G2089))))+(H2063*H2064))/(H2065))))","v":0},{"$f":"IF(AND(H2089<1,I2063=0),0,\nIF(I2063=0,H2089-1,\nIF(H2089<1,I2064,\n(((H2089-1)*(H2065-(H2065/(H2089))))+(I2063*I2064))/(I2065))))","v":0},{"$f":"IF(AND(I2089<1,J2063=0),0,\nIF(J2063=0,I2089-1,\nIF(I2089<1,J2064,\n(((I2089-1)*(I2065-(I2065/(I2089))))+(J2063*J2064))/(J2065))))","v":0},{"$f":"IF(AND(J2089<1,K2063=0),0,\nIF(K2063=0,J2089-1,\nIF(J2089<1,K2064,\n(((J2089-1)*(J2065-(J2065/(J2089))))+(K2063*K2064))/(K2065))))","v":0},{"$f":"IF(AND(K2089<1,L2063=0),0,\nIF(L2063=0,K2089-1,\nIF(K2089<1,L2064,\n(((K2089-1)*(K2065-(K2065/(K2089))))+(L2063*L2064))/(L2065))))","v":0},{"$f":"IF(AND(L2089<1,M2063=0),0,\nIF(M2063=0,L2089-1,\nIF(L2089<1,M2064,\n(((L2089-1)*(L2065-(L2065/(L2089))))+(M2063*M2064))/(M2065))))","v":0},{"$f":"IF(AND(M2089<1,N2063=0),0,\nIF(N2063=0,M2089-1,\nIF(M2089<1,N2064,\n(((M2089-1)*(M2065-(M2065/(M2089))))+(N2063*N2064))/(N2065))))","v":0},{"$f":"IF(AND(N2089<1,O2063=0),0,\nIF(O2063=0,N2089-1,\nIF(N2089<1,O2064,\n(((N2089-1)*(N2065-(N2065/(N2089))))+(O2063*O2064))/(O2065))))","v":0},{"$f":"IF(AND(O2089<1,P2063=0),0,\nIF(P2063=0,O2089-1,\nIF(O2089<1,P2064,\n(((O2089-1)*(O2065-(O2065/(O2089))))+(P2063*P2064))/(P2065))))","v":0},{"$f":"IF(AND(P2089<1,Q2063=0),0,\nIF(Q2063=0,P2089-1,\nIF(P2089<1,Q2064,\n(((P2089-1)*(P2065-(P2065/(P2089))))+(Q2063*Q2064))/(Q2065))))","v":0},{"$f":"IF(AND(Q2089<1,R2063=0),0,\nIF(R2063=0,Q2089-1,\nIF(Q2089<1,R2064,\n(((Q2089-1)*(Q2065-(Q2065/(Q2089))))+(R2063*R2064))/(R2065))))","v":0},{"$f":"IF(AND(R2089<1,S2063=0),0,\nIF(S2063=0,R2089-1,\nIF(R2089<1,S2064,\n(((R2089-1)*(R2065-(R2065/(R2089))))+(S2063*S2064))/(S2065))))","v":0},{"$f":"IF(AND(S2089<1,T2063=0),0,\nIF(T2063=0,S2089-1,\nIF(S2089<1,T2064,\n(((S2089-1)*(S2065-(S2065/(S2089))))+(T2063*T2064))/(T2065))))","v":0},{"$f":"IF(AND(T2089<1,U2063=0),0,\nIF(U2063=0,T2089-1,\nIF(T2089<1,U2064,\n(((T2089-1)*(T2065-(T2065/(T2089))))+(U2063*U2064))/(U2065))))","v":0},{"$f":"IF(AND(U2089<1,V2063=0),0,\nIF(V2063=0,U2089-1,\nIF(U2089<1,V2064,\n(((U2089-1)*(U2065-(U2065/(U2089))))+(V2063*V2064))/(V2065))))","v":0},{"$f":"IF(AND(V2089<1,W2063=0),0,\nIF(W2063=0,V2089-1,\nIF(V2089<1,W2064,\n(((V2089-1)*(V2065-(V2065/(V2089))))+(W2063*W2064))/(W2065))))","v":0}]
[null,"RL Start TAB",{"$f":"C2062","v":0},{"$f":"IF(C2090=\"n/a\",\"n/a\",MAX(0,C2090-1))","v":0},{"$f":"IF(D2090=\"n/a\",\"n/a\",MAX(0,D2090-1))","v":0},{"$f":"IF(E2090=\"n/a\",\"n/a\",MAX(0,E2090-1))","v":0},{"$f":"IF(F2090=\"n/a\",\"n/a\",MAX(0,F2090-1))","v":0},{"$f":"IF(G2090=\"n/a\",\"n/a\",MAX(0,G2090-1))","v":0},{"$f":"IF(H2090=\"n/a\",\"n/a\",MAX(0,H2090-1))","v":0},{"$f":"IF(I2090=\"n/a\",\"n/a\",MAX(0,I2090-1))","v":0},{"$f":"IF(J2090=\"n/a\",\"n/a\",MAX(0,J2090-1))","v":0},{"$f":"IF(K2090=\"n/a\",\"n/a\",MAX(0,K2090-1))","v":0},{"$f":"IF(L2090=\"n/a\",\"n/a\",MAX(0,L2090-1))","v":0},{"$f":"IF(M2090=\"n/a\",\"n/a\",MAX(0,M2090-1))","v":0},{"$f":"IF(N2090=\"n/a\",\"n/a\",MAX(0,N2090-1))","v":0},{"$f":"IF(O2090=\"n/a\",\"n/a\",MAX(0,O2090-1))","v":0},{"$f":"IF(P2090=\"n/a\",\"n/a\",MAX(0,P2090-1))","v":0},{"$f":"IF(Q2090=\"n/a\",\"n/a\",MAX(0,Q2090-1))","v":0},{"$f":"IF(R2090=\"n/a\",\"n/a\",MAX(0,R2090-1))","v":0},{"$f":"IF(S2090=\"n/a\",\"n/a\",MAX(0,S2090-1))","v":0},{"$f":"IF(T2090=\"n/a\",\"n/a\",MAX(0,T2090-1))","v":0},{"$f":"IF(U2090=\"n/a\",\"n/a\",MAX(0,U2090-1))","v":0},{"$f":"IF(V2090=\"n/a\",\"n/a\",MAX(0,V2090-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2067)","v":"RL Capex 2020-21"},null,{"$f":"D2062","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E2062","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F2062","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G2062","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H2062","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I2062","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2062","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2062","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2062","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2062","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2062","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2062","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2062","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2062","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2062","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2062","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2062","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2062","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2062","v":0},{"$f":"IF(V2109=\"n/a\",\"n/a\",MAX(0,V2109-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2062","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2062<>\"n/a\",C2062<>\"n/a\"),IF(SUM(C2065:C2087)=0,0,IF((SUMPRODUCT(C2065:C2087,C2089:C2111)/SUM(C2065:C2087))<0,1,(SUMPRODUCT(C2065:C2087,C2089:C2111)/SUM(C2065:C2087)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2062<>\"n/a\",D2062<>\"n/a\"),IF(SUM(D2065:D2087)=0,0,IF((SUMPRODUCT(D2065:D2087,D2089:D2111)/SUM(D2065:D2087))<0,1,(SUMPRODUCT(D2065:D2087,D2089:D2111)/SUM(D2065:D2087)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2062<>\"n/a\",E2062<>\"n/a\"),IF(SUM(E2065:E2087)=0,0,IF((SUMPRODUCT(E2065:E2087,E2089:E2111)/SUM(E2065:E2087))<0,1,(SUMPRODUCT(E2065:E2087,E2089:E2111)/SUM(E2065:E2087)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 40",{"$f":"VLOOKUP($A2114,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2114,1,12,\"\"))","v":40},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A2115,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2115,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2115,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2115,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2115,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2115,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2115,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2115,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2115,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2115,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2115,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2115,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2115,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2115,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2115,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2115,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2115,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2115,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2115,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2115,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2115,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2115,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2115,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2115,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2115,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2115,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2115,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2115,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2115,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2115,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2115,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2115,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2115,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2115,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2115,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2115,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2115,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2115,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2115,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2115,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2115,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A2115,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2115,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2115,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2115,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2117=0,C2119=0),0,\nIF(AND(D2117<>0,C2119=0),D2117,\nIF(AND(D2118<>0,C2119<>0),(C2119-(C2119/C2143))+D2117,\nIF(C2143<1,0,(C2119-(C2119/C2143))))))","v":0},{"$f":"IF(AND(E2117=0,D2119=0),0,\nIF(AND(E2117<>0,D2119=0),E2117,\nIF(AND(E2118<>0,D2119<>0),(D2119-(D2119/D2143))+E2117,\nIF(D2143<1,0,(D2119-(D2119/D2143))))))","v":0},{"$f":"IF(AND(F2117=0,E2119=0),0,\nIF(AND(F2117<>0,E2119=0),F2117,\nIF(AND(F2118<>0,E2119<>0),(E2119-(E2119/E2143))+F2117,\nIF(E2143<1,0,(E2119-(E2119/E2143))))))","v":0},{"$f":"IF(AND(G2117=0,F2119=0),0,\nIF(AND(G2117<>0,F2119=0),G2117,\nIF(AND(G2118<>0,F2119<>0),(F2119-(F2119/F2143))+G2117,\nIF(F2143<1,0,(F2119-(F2119/F2143))))))","v":0},{"$f":"IF(AND(H2117=0,G2119=0),0,\nIF(AND(H2117<>0,G2119=0),H2117,\nIF(AND(H2118<>0,G2119<>0),(G2119-(G2119/G2143))+H2117,\nIF(G2143<1,0,(G2119-(G2119/G2143))))))","v":0},{"$f":"IF(AND(I2117=0,H2119=0),0,\nIF(AND(I2117<>0,H2119=0),I2117,\nIF(AND(I2118<>0,H2119<>0),(H2119-(H2119/H2143))+I2117,\nIF(H2143<1,0,(H2119-(H2119/H2143))))))","v":0},{"$f":"IF(AND(J2117=0,I2119=0),0,\nIF(AND(J2117<>0,I2119=0),J2117,\nIF(AND(J2118<>0,I2119<>0),(I2119-(I2119/I2143))+J2117,\nIF(I2143<1,0,(I2119-(I2119/I2143))))))","v":0},{"$f":"IF(AND(K2117=0,J2119=0),0,\nIF(AND(K2117<>0,J2119=0),K2117,\nIF(AND(K2118<>0,J2119<>0),(J2119-(J2119/J2143))+K2117,\nIF(J2143<1,0,(J2119-(J2119/J2143))))))","v":0},{"$f":"IF(AND(L2117=0,K2119=0),0,\nIF(AND(L2117<>0,K2119=0),L2117,\nIF(AND(L2118<>0,K2119<>0),(K2119-(K2119/K2143))+L2117,\nIF(K2143<1,0,(K2119-(K2119/K2143))))))","v":0},{"$f":"IF(AND(M2117=0,L2119=0),0,\nIF(AND(M2117<>0,L2119=0),M2117,\nIF(AND(M2118<>0,L2119<>0),(L2119-(L2119/L2143))+M2117,\nIF(L2143<1,0,(L2119-(L2119/L2143))))))","v":0},{"$f":"IF(AND(N2117=0,M2119=0),0,\nIF(AND(N2117<>0,M2119=0),N2117,\nIF(AND(N2118<>0,M2119<>0),(M2119-(M2119/M2143))+N2117,\nIF(M2143<1,0,(M2119-(M2119/M2143))))))","v":0},{"$f":"IF(AND(O2117=0,N2119=0),0,\nIF(AND(O2117<>0,N2119=0),O2117,\nIF(AND(O2118<>0,N2119<>0),(N2119-(N2119/N2143))+O2117,\nIF(N2143<1,0,(N2119-(N2119/N2143))))))","v":0},{"$f":"IF(AND(P2117=0,O2119=0),0,\nIF(AND(P2117<>0,O2119=0),P2117,\nIF(AND(P2118<>0,O2119<>0),(O2119-(O2119/O2143))+P2117,\nIF(O2143<1,0,(O2119-(O2119/O2143))))))","v":0},{"$f":"IF(AND(Q2117=0,P2119=0),0,\nIF(AND(Q2117<>0,P2119=0),Q2117,\nIF(AND(Q2118<>0,P2119<>0),(P2119-(P2119/P2143))+Q2117,\nIF(P2143<1,0,(P2119-(P2119/P2143))))))","v":0},{"$f":"IF(AND(R2117=0,Q2119=0),0,\nIF(AND(R2117<>0,Q2119=0),R2117,\nIF(AND(R2118<>0,Q2119<>0),(Q2119-(Q2119/Q2143))+R2117,\nIF(Q2143<1,0,(Q2119-(Q2119/Q2143))))))","v":0},{"$f":"IF(AND(S2117=0,R2119=0),0,\nIF(AND(S2117<>0,R2119=0),S2117,\nIF(AND(S2118<>0,R2119<>0),(R2119-(R2119/R2143))+S2117,\nIF(R2143<1,0,(R2119-(R2119/R2143))))))","v":0},{"$f":"IF(AND(T2117=0,S2119=0),0,\nIF(AND(T2117<>0,S2119=0),T2117,\nIF(AND(T2118<>0,S2119<>0),(S2119-(S2119/S2143))+T2117,\nIF(S2143<1,0,(S2119-(S2119/S2143))))))","v":0},{"$f":"IF(AND(U2117=0,T2119=0),0,\nIF(AND(U2117<>0,T2119=0),U2117,\nIF(AND(U2118<>0,T2119<>0),(T2119-(T2119/T2143))+U2117,\nIF(T2143<1,0,(T2119-(T2119/T2143))))))","v":0},{"$f":"IF(AND(V2117=0,U2119=0),0,\nIF(AND(V2117<>0,U2119=0),V2117,\nIF(AND(V2118<>0,U2119<>0),(U2119-(U2119/U2143))+V2117,\nIF(U2143<1,0,(U2119-(U2119/U2143))))))","v":0},{"$f":"IF(AND(W2117=0,V2119=0),0,\nIF(AND(W2117<>0,V2119=0),W2117,\nIF(AND(W2118<>0,V2119<>0),(V2119-(V2119/V2143))+W2117,\nIF(V2143<1,0,(V2119-(V2119/V2143))))))","v":0}]
[{"$f":"A2119+1","v":0},"Depreciated starting TAB",{"$f":"C2115","v":0},{"$f":"IF(C2144=\"n/a\",C2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,C2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,C2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(D2144=\"n/a\",D2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,D2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,D2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(E2144=\"n/a\",E2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,E2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,E2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(F2144=\"n/a\",F2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,F2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,F2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(G2144=\"n/a\",G2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,G2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,G2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(H2144=\"n/a\",H2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,H2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,H2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(I2144=\"n/a\",I2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,I2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,I2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(J2144=\"n/a\",J2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,J2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,J2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(K2144=\"n/a\",K2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,K2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,K2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(L2144=\"n/a\",L2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,L2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,L2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(M2144=\"n/a\",M2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,M2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,M2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(N2144=\"n/a\",N2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,N2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,N2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(O2144=\"n/a\",O2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,O2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,O2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(P2144=\"n/a\",P2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,P2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,P2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(Q2144=\"n/a\",Q2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,Q2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,Q2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(R2144=\"n/a\",R2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,R2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,R2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(S2144=\"n/a\",S2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,S2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,S2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(T2144=\"n/a\",T2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,T2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,T2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(U2144=\"n/a\",U2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,U2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,U2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(V2144=\"n/a\",V2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,V2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,V2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0}]
[{"$f":"A2120+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2121)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D2115","v":0},{"$f":"IF(D2145=\"n/a\",D2121,IFERROR(IF((OFFSET($C2121,0,$A2121))<0,\nMIN(0,D2121-(OFFSET($C2121,0,$A2121)/(OFFSET($C2116,-$A2120,$A2121)))),\nMAX(0,D2121-(OFFSET($C2121,0,$A2121)/(OFFSET($C2116,-$A2120,$A2121))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E2115","v":0},{"$f":"IF(E2146=\"n/a\",E2122,IFERROR(IF((OFFSET($C2122,0,$A2122))<0,\nMIN(0,E2122-(OFFSET($C2122,0,$A2122)/(OFFSET($C2117,-$A2121,$A2122)))),\nMAX(0,E2122-(OFFSET($C2122,0,$A2122)/(OFFSET($C2117,-$A2121,$A2122))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F2115","v":0},{"$f":"IF(F2147=\"n/a\",F2123,IFERROR(IF((OFFSET($C2123,0,$A2123))<0,\nMIN(0,F2123-(OFFSET($C2123,0,$A2123)/(OFFSET($C2118,-$A2122,$A2123)))),\nMAX(0,F2123-(OFFSET($C2123,0,$A2123)/(OFFSET($C2118,-$A2122,$A2123))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G2115","v":0},{"$f":"IF(G2148=\"n/a\",G2124,IFERROR(IF((OFFSET($C2124,0,$A2124))<0,\nMIN(0,G2124-(OFFSET($C2124,0,$A2124)/(OFFSET($C2119,-$A2123,$A2124)))),\nMAX(0,G2124-(OFFSET($C2124,0,$A2124)/(OFFSET($C2119,-$A2123,$A2124))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H2115","v":0},{"$f":"IF(H2149=\"n/a\",H2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,H2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,H2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I2115","v":0},{"$f":"IF(I2150=\"n/a\",I2126,IFERROR(IF((OFFSET($C2126,0,$A2126))<0,\nMIN(0,I2126-(OFFSET($C2126,0,$A2126)/(OFFSET($C2121,-$A2125,$A2126)))),\nMAX(0,I2126-(OFFSET($C2126,0,$A2126)/(OFFSET($C2121,-$A2125,$A2126))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2115","v":0},{"$f":"IF(J2151=\"n/a\",J2127,IFERROR(IF((OFFSET($C2127,0,$A2127))<0,\nMIN(0,J2127-(OFFSET($C2127,0,$A2127)/(OFFSET($C2122,-$A2126,$A2127)))),\nMAX(0,J2127-(OFFSET($C2127,0,$A2127)/(OFFSET($C2122,-$A2126,$A2127))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2115","v":0},{"$f":"IF(K2152=\"n/a\",K2128,IFERROR(IF((OFFSET($C2128,0,$A2128))<0,\nMIN(0,K2128-(OFFSET($C2128,0,$A2128)/(OFFSET($C2123,-$A2127,$A2128)))),\nMAX(0,K2128-(OFFSET($C2128,0,$A2128)/(OFFSET($C2123,-$A2127,$A2128))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2115","v":0},{"$f":"IF(L2153=\"n/a\",L2129,IFERROR(IF((OFFSET($C2129,0,$A2129))<0,\nMIN(0,L2129-(OFFSET($C2129,0,$A2129)/(OFFSET($C2124,-$A2128,$A2129)))),\nMAX(0,L2129-(OFFSET($C2129,0,$A2129)/(OFFSET($C2124,-$A2128,$A2129))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2115","v":0},{"$f":"IF(M2154=\"n/a\",M2130,IFERROR(IF((OFFSET($C2130,0,$A2130))<0,\nMIN(0,M2130-(OFFSET($C2130,0,$A2130)/(OFFSET($C2125,-$A2129,$A2130)))),\nMAX(0,M2130-(OFFSET($C2130,0,$A2130)/(OFFSET($C2125,-$A2129,$A2130))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2115","v":0},{"$f":"IF(N2155=\"n/a\",N2131,IFERROR(IF((OFFSET($C2131,0,$A2131))<0,\nMIN(0,N2131-(OFFSET($C2131,0,$A2131)/(OFFSET($C2126,-$A2130,$A2131)))),\nMAX(0,N2131-(OFFSET($C2131,0,$A2131)/(OFFSET($C2126,-$A2130,$A2131))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2115","v":0},{"$f":"IF(O2156=\"n/a\",O2132,IFERROR(IF((OFFSET($C2132,0,$A2132))<0,\nMIN(0,O2132-(OFFSET($C2132,0,$A2132)/(OFFSET($C2127,-$A2131,$A2132)))),\nMAX(0,O2132-(OFFSET($C2132,0,$A2132)/(OFFSET($C2127,-$A2131,$A2132))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2115","v":0},{"$f":"IF(P2157=\"n/a\",P2133,IFERROR(IF((OFFSET($C2133,0,$A2133))<0,\nMIN(0,P2133-(OFFSET($C2133,0,$A2133)/(OFFSET($C2128,-$A2132,$A2133)))),\nMAX(0,P2133-(OFFSET($C2133,0,$A2133)/(OFFSET($C2128,-$A2132,$A2133))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2115","v":0},{"$f":"IF(Q2158=\"n/a\",Q2134,IFERROR(IF((OFFSET($C2134,0,$A2134))<0,\nMIN(0,Q2134-(OFFSET($C2134,0,$A2134)/(OFFSET($C2129,-$A2133,$A2134)))),\nMAX(0,Q2134-(OFFSET($C2134,0,$A2134)/(OFFSET($C2129,-$A2133,$A2134))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2115","v":0},{"$f":"IF(R2159=\"n/a\",R2135,IFERROR(IF((OFFSET($C2135,0,$A2135))<0,\nMIN(0,R2135-(OFFSET($C2135,0,$A2135)/(OFFSET($C2130,-$A2134,$A2135)))),\nMAX(0,R2135-(OFFSET($C2135,0,$A2135)/(OFFSET($C2130,-$A2134,$A2135))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2115","v":0},{"$f":"IF(S2160=\"n/a\",S2136,IFERROR(IF((OFFSET($C2136,0,$A2136))<0,\nMIN(0,S2136-(OFFSET($C2136,0,$A2136)/(OFFSET($C2131,-$A2135,$A2136)))),\nMAX(0,S2136-(OFFSET($C2136,0,$A2136)/(OFFSET($C2131,-$A2135,$A2136))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2115","v":0},{"$f":"IF(T2161=\"n/a\",T2137,IFERROR(IF((OFFSET($C2137,0,$A2137))<0,\nMIN(0,T2137-(OFFSET($C2137,0,$A2137)/(OFFSET($C2132,-$A2136,$A2137)))),\nMAX(0,T2137-(OFFSET($C2137,0,$A2137)/(OFFSET($C2132,-$A2136,$A2137))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2115","v":0},{"$f":"IF(U2162=\"n/a\",U2138,IFERROR(IF((OFFSET($C2138,0,$A2138))<0,\nMIN(0,U2138-(OFFSET($C2138,0,$A2138)/(OFFSET($C2133,-$A2137,$A2138)))),\nMAX(0,U2138-(OFFSET($C2138,0,$A2138)/(OFFSET($C2133,-$A2137,$A2138))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2115","v":0},{"$f":"IF(V2163=\"n/a\",V2139,IFERROR(IF((OFFSET($C2139,0,$A2139))<0,\nMIN(0,V2139-(OFFSET($C2139,0,$A2139)/(OFFSET($C2134,-$A2138,$A2139)))),\nMAX(0,V2139-(OFFSET($C2139,0,$A2139)/(OFFSET($C2134,-$A2138,$A2139))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2115","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2143<1,D2117=0),0,\nIF(D2117=0,C2143-1,\nIF(C2143<1,D2118,\n(((C2143-1)*(C2119-(C2119/(C2143))))+(D2117*D2118))/(D2119))))","v":0},{"$f":"IF(AND(D2143<1,E2117=0),0,\nIF(E2117=0,D2143-1,\nIF(D2143<1,E2118,\n(((D2143-1)*(D2119-(D2119/(D2143))))+(E2117*E2118))/(E2119))))","v":0},{"$f":"IF(AND(E2143<1,F2117=0),0,\nIF(F2117=0,E2143-1,\nIF(E2143<1,F2118,\n(((E2143-1)*(E2119-(E2119/(E2143))))+(F2117*F2118))/(F2119))))","v":0},{"$f":"IF(AND(F2143<1,G2117=0),0,\nIF(G2117=0,F2143-1,\nIF(F2143<1,G2118,\n(((F2143-1)*(F2119-(F2119/(F2143))))+(G2117*G2118))/(G2119))))","v":0},{"$f":"IF(AND(G2143<1,H2117=0),0,\nIF(H2117=0,G2143-1,\nIF(G2143<1,H2118,\n(((G2143-1)*(G2119-(G2119/(G2143))))+(H2117*H2118))/(H2119))))","v":0},{"$f":"IF(AND(H2143<1,I2117=0),0,\nIF(I2117=0,H2143-1,\nIF(H2143<1,I2118,\n(((H2143-1)*(H2119-(H2119/(H2143))))+(I2117*I2118))/(I2119))))","v":0},{"$f":"IF(AND(I2143<1,J2117=0),0,\nIF(J2117=0,I2143-1,\nIF(I2143<1,J2118,\n(((I2143-1)*(I2119-(I2119/(I2143))))+(J2117*J2118))/(J2119))))","v":0},{"$f":"IF(AND(J2143<1,K2117=0),0,\nIF(K2117=0,J2143-1,\nIF(J2143<1,K2118,\n(((J2143-1)*(J2119-(J2119/(J2143))))+(K2117*K2118))/(K2119))))","v":0},{"$f":"IF(AND(K2143<1,L2117=0),0,\nIF(L2117=0,K2143-1,\nIF(K2143<1,L2118,\n(((K2143-1)*(K2119-(K2119/(K2143))))+(L2117*L2118))/(L2119))))","v":0},{"$f":"IF(AND(L2143<1,M2117=0),0,\nIF(M2117=0,L2143-1,\nIF(L2143<1,M2118,\n(((L2143-1)*(L2119-(L2119/(L2143))))+(M2117*M2118))/(M2119))))","v":0},{"$f":"IF(AND(M2143<1,N2117=0),0,\nIF(N2117=0,M2143-1,\nIF(M2143<1,N2118,\n(((M2143-1)*(M2119-(M2119/(M2143))))+(N2117*N2118))/(N2119))))","v":0},{"$f":"IF(AND(N2143<1,O2117=0),0,\nIF(O2117=0,N2143-1,\nIF(N2143<1,O2118,\n(((N2143-1)*(N2119-(N2119/(N2143))))+(O2117*O2118))/(O2119))))","v":0},{"$f":"IF(AND(O2143<1,P2117=0),0,\nIF(P2117=0,O2143-1,\nIF(O2143<1,P2118,\n(((O2143-1)*(O2119-(O2119/(O2143))))+(P2117*P2118))/(P2119))))","v":0},{"$f":"IF(AND(P2143<1,Q2117=0),0,\nIF(Q2117=0,P2143-1,\nIF(P2143<1,Q2118,\n(((P2143-1)*(P2119-(P2119/(P2143))))+(Q2117*Q2118))/(Q2119))))","v":0},{"$f":"IF(AND(Q2143<1,R2117=0),0,\nIF(R2117=0,Q2143-1,\nIF(Q2143<1,R2118,\n(((Q2143-1)*(Q2119-(Q2119/(Q2143))))+(R2117*R2118))/(R2119))))","v":0},{"$f":"IF(AND(R2143<1,S2117=0),0,\nIF(S2117=0,R2143-1,\nIF(R2143<1,S2118,\n(((R2143-1)*(R2119-(R2119/(R2143))))+(S2117*S2118))/(S2119))))","v":0},{"$f":"IF(AND(S2143<1,T2117=0),0,\nIF(T2117=0,S2143-1,\nIF(S2143<1,T2118,\n(((S2143-1)*(S2119-(S2119/(S2143))))+(T2117*T2118))/(T2119))))","v":0},{"$f":"IF(AND(T2143<1,U2117=0),0,\nIF(U2117=0,T2143-1,\nIF(T2143<1,U2118,\n(((T2143-1)*(T2119-(T2119/(T2143))))+(U2117*U2118))/(U2119))))","v":0},{"$f":"IF(AND(U2143<1,V2117=0),0,\nIF(V2117=0,U2143-1,\nIF(U2143<1,V2118,\n(((U2143-1)*(U2119-(U2119/(U2143))))+(V2117*V2118))/(V2119))))","v":0},{"$f":"IF(AND(V2143<1,W2117=0),0,\nIF(W2117=0,V2143-1,\nIF(V2143<1,W2118,\n(((V2143-1)*(V2119-(V2119/(V2143))))+(W2117*W2118))/(W2119))))","v":0}]
[null,"RL Start TAB",{"$f":"C2116","v":0},{"$f":"IF(C2144=\"n/a\",\"n/a\",MAX(0,C2144-1))","v":0},{"$f":"IF(D2144=\"n/a\",\"n/a\",MAX(0,D2144-1))","v":0},{"$f":"IF(E2144=\"n/a\",\"n/a\",MAX(0,E2144-1))","v":0},{"$f":"IF(F2144=\"n/a\",\"n/a\",MAX(0,F2144-1))","v":0},{"$f":"IF(G2144=\"n/a\",\"n/a\",MAX(0,G2144-1))","v":0},{"$f":"IF(H2144=\"n/a\",\"n/a\",MAX(0,H2144-1))","v":0},{"$f":"IF(I2144=\"n/a\",\"n/a\",MAX(0,I2144-1))","v":0},{"$f":"IF(J2144=\"n/a\",\"n/a\",MAX(0,J2144-1))","v":0},{"$f":"IF(K2144=\"n/a\",\"n/a\",MAX(0,K2144-1))","v":0},{"$f":"IF(L2144=\"n/a\",\"n/a\",MAX(0,L2144-1))","v":0},{"$f":"IF(M2144=\"n/a\",\"n/a\",MAX(0,M2144-1))","v":0},{"$f":"IF(N2144=\"n/a\",\"n/a\",MAX(0,N2144-1))","v":0},{"$f":"IF(O2144=\"n/a\",\"n/a\",MAX(0,O2144-1))","v":0},{"$f":"IF(P2144=\"n/a\",\"n/a\",MAX(0,P2144-1))","v":0},{"$f":"IF(Q2144=\"n/a\",\"n/a\",MAX(0,Q2144-1))","v":0},{"$f":"IF(R2144=\"n/a\",\"n/a\",MAX(0,R2144-1))","v":0},{"$f":"IF(S2144=\"n/a\",\"n/a\",MAX(0,S2144-1))","v":0},{"$f":"IF(T2144=\"n/a\",\"n/a\",MAX(0,T2144-1))","v":0},{"$f":"IF(U2144=\"n/a\",\"n/a\",MAX(0,U2144-1))","v":0},{"$f":"IF(V2144=\"n/a\",\"n/a\",MAX(0,V2144-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2121)","v":"RL Capex 2020-21"},null,{"$f":"D2116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E2116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F2116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G2116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H2116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I2116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2116","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2116","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2116","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2116","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2116","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2116","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2116","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2116","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2116","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2116","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2116","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2116","v":0},{"$f":"IF(V2163=\"n/a\",\"n/a\",MAX(0,V2163-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2116","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2116<>\"n/a\",C2116<>\"n/a\"),IF(SUM(C2119:C2141)=0,0,IF((SUMPRODUCT(C2119:C2141,C2143:C2165)/SUM(C2119:C2141))<0,1,(SUMPRODUCT(C2119:C2141,C2143:C2165)/SUM(C2119:C2141)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2116<>\"n/a\",D2116<>\"n/a\"),IF(SUM(D2119:D2141)=0,0,IF((SUMPRODUCT(D2119:D2141,D2143:D2165)/SUM(D2119:D2141))<0,1,(SUMPRODUCT(D2119:D2141,D2143:D2165)/SUM(D2119:D2141)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2116<>\"n/a\",E2116<>\"n/a\"),IF(SUM(E2119:E2141)=0,0,IF((SUMPRODUCT(E2119:E2141,E2143:E2165)/SUM(E2119:E2141))<0,1,(SUMPRODUCT(E2119:E2141,E2143:E2165)/SUM(E2119:E2141)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 41",{"$f":"VLOOKUP($A2168,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2168,1,12,\"\"))","v":41},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A2169,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2169,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2169,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2169,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2169,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2169,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2169,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2169,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2169,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2169,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2169,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2169,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2169,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2169,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2169,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2169,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2169,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2169,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2169,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2169,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2169,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2169,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2169,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2169,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2169,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2169,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2169,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2169,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2169,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2169,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2169,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2169,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2169,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2169,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2169,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2169,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2169,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2169,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2169,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2169,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2169,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A2169,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2169,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2169,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2169,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2171=0,C2173=0),0,\nIF(AND(D2171<>0,C2173=0),D2171,\nIF(AND(D2172<>0,C2173<>0),(C2173-(C2173/C2197))+D2171,\nIF(C2197<1,0,(C2173-(C2173/C2197))))))","v":0},{"$f":"IF(AND(E2171=0,D2173=0),0,\nIF(AND(E2171<>0,D2173=0),E2171,\nIF(AND(E2172<>0,D2173<>0),(D2173-(D2173/D2197))+E2171,\nIF(D2197<1,0,(D2173-(D2173/D2197))))))","v":0},{"$f":"IF(AND(F2171=0,E2173=0),0,\nIF(AND(F2171<>0,E2173=0),F2171,\nIF(AND(F2172<>0,E2173<>0),(E2173-(E2173/E2197))+F2171,\nIF(E2197<1,0,(E2173-(E2173/E2197))))))","v":0},{"$f":"IF(AND(G2171=0,F2173=0),0,\nIF(AND(G2171<>0,F2173=0),G2171,\nIF(AND(G2172<>0,F2173<>0),(F2173-(F2173/F2197))+G2171,\nIF(F2197<1,0,(F2173-(F2173/F2197))))))","v":0},{"$f":"IF(AND(H2171=0,G2173=0),0,\nIF(AND(H2171<>0,G2173=0),H2171,\nIF(AND(H2172<>0,G2173<>0),(G2173-(G2173/G2197))+H2171,\nIF(G2197<1,0,(G2173-(G2173/G2197))))))","v":0},{"$f":"IF(AND(I2171=0,H2173=0),0,\nIF(AND(I2171<>0,H2173=0),I2171,\nIF(AND(I2172<>0,H2173<>0),(H2173-(H2173/H2197))+I2171,\nIF(H2197<1,0,(H2173-(H2173/H2197))))))","v":0},{"$f":"IF(AND(J2171=0,I2173=0),0,\nIF(AND(J2171<>0,I2173=0),J2171,\nIF(AND(J2172<>0,I2173<>0),(I2173-(I2173/I2197))+J2171,\nIF(I2197<1,0,(I2173-(I2173/I2197))))))","v":0},{"$f":"IF(AND(K2171=0,J2173=0),0,\nIF(AND(K2171<>0,J2173=0),K2171,\nIF(AND(K2172<>0,J2173<>0),(J2173-(J2173/J2197))+K2171,\nIF(J2197<1,0,(J2173-(J2173/J2197))))))","v":0},{"$f":"IF(AND(L2171=0,K2173=0),0,\nIF(AND(L2171<>0,K2173=0),L2171,\nIF(AND(L2172<>0,K2173<>0),(K2173-(K2173/K2197))+L2171,\nIF(K2197<1,0,(K2173-(K2173/K2197))))))","v":0},{"$f":"IF(AND(M2171=0,L2173=0),0,\nIF(AND(M2171<>0,L2173=0),M2171,\nIF(AND(M2172<>0,L2173<>0),(L2173-(L2173/L2197))+M2171,\nIF(L2197<1,0,(L2173-(L2173/L2197))))))","v":0},{"$f":"IF(AND(N2171=0,M2173=0),0,\nIF(AND(N2171<>0,M2173=0),N2171,\nIF(AND(N2172<>0,M2173<>0),(M2173-(M2173/M2197))+N2171,\nIF(M2197<1,0,(M2173-(M2173/M2197))))))","v":0},{"$f":"IF(AND(O2171=0,N2173=0),0,\nIF(AND(O2171<>0,N2173=0),O2171,\nIF(AND(O2172<>0,N2173<>0),(N2173-(N2173/N2197))+O2171,\nIF(N2197<1,0,(N2173-(N2173/N2197))))))","v":0},{"$f":"IF(AND(P2171=0,O2173=0),0,\nIF(AND(P2171<>0,O2173=0),P2171,\nIF(AND(P2172<>0,O2173<>0),(O2173-(O2173/O2197))+P2171,\nIF(O2197<1,0,(O2173-(O2173/O2197))))))","v":0},{"$f":"IF(AND(Q2171=0,P2173=0),0,\nIF(AND(Q2171<>0,P2173=0),Q2171,\nIF(AND(Q2172<>0,P2173<>0),(P2173-(P2173/P2197))+Q2171,\nIF(P2197<1,0,(P2173-(P2173/P2197))))))","v":0},{"$f":"IF(AND(R2171=0,Q2173=0),0,\nIF(AND(R2171<>0,Q2173=0),R2171,\nIF(AND(R2172<>0,Q2173<>0),(Q2173-(Q2173/Q2197))+R2171,\nIF(Q2197<1,0,(Q2173-(Q2173/Q2197))))))","v":0},{"$f":"IF(AND(S2171=0,R2173=0),0,\nIF(AND(S2171<>0,R2173=0),S2171,\nIF(AND(S2172<>0,R2173<>0),(R2173-(R2173/R2197))+S2171,\nIF(R2197<1,0,(R2173-(R2173/R2197))))))","v":0},{"$f":"IF(AND(T2171=0,S2173=0),0,\nIF(AND(T2171<>0,S2173=0),T2171,\nIF(AND(T2172<>0,S2173<>0),(S2173-(S2173/S2197))+T2171,\nIF(S2197<1,0,(S2173-(S2173/S2197))))))","v":0},{"$f":"IF(AND(U2171=0,T2173=0),0,\nIF(AND(U2171<>0,T2173=0),U2171,\nIF(AND(U2172<>0,T2173<>0),(T2173-(T2173/T2197))+U2171,\nIF(T2197<1,0,(T2173-(T2173/T2197))))))","v":0},{"$f":"IF(AND(V2171=0,U2173=0),0,\nIF(AND(V2171<>0,U2173=0),V2171,\nIF(AND(V2172<>0,U2173<>0),(U2173-(U2173/U2197))+V2171,\nIF(U2197<1,0,(U2173-(U2173/U2197))))))","v":0},{"$f":"IF(AND(W2171=0,V2173=0),0,\nIF(AND(W2171<>0,V2173=0),W2171,\nIF(AND(W2172<>0,V2173<>0),(V2173-(V2173/V2197))+W2171,\nIF(V2197<1,0,(V2173-(V2173/V2197))))))","v":0}]
[{"$f":"A2173+1","v":0},"Depreciated starting TAB",{"$f":"C2169","v":0},{"$f":"IF(C2198=\"n/a\",C2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,C2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,C2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(D2198=\"n/a\",D2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,D2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,D2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(E2198=\"n/a\",E2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,E2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,E2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(F2198=\"n/a\",F2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,F2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,F2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(G2198=\"n/a\",G2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,G2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,G2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(H2198=\"n/a\",H2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,H2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,H2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(I2198=\"n/a\",I2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,I2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,I2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(J2198=\"n/a\",J2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,J2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,J2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(K2198=\"n/a\",K2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,K2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,K2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(L2198=\"n/a\",L2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,L2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,L2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(M2198=\"n/a\",M2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,M2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,M2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(N2198=\"n/a\",N2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,N2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,N2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(O2198=\"n/a\",O2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,O2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,O2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(P2198=\"n/a\",P2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,P2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,P2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(Q2198=\"n/a\",Q2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,Q2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,Q2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(R2198=\"n/a\",R2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,R2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,R2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(S2198=\"n/a\",S2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,S2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,S2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(T2198=\"n/a\",T2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,T2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,T2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(U2198=\"n/a\",U2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,U2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,U2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(V2198=\"n/a\",V2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,V2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,V2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0}]
[{"$f":"A2174+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2175)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D2169","v":0},{"$f":"IF(D2199=\"n/a\",D2175,IFERROR(IF((OFFSET($C2175,0,$A2175))<0,\nMIN(0,D2175-(OFFSET($C2175,0,$A2175)/(OFFSET($C2170,-$A2174,$A2175)))),\nMAX(0,D2175-(OFFSET($C2175,0,$A2175)/(OFFSET($C2170,-$A2174,$A2175))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E2169","v":0},{"$f":"IF(E2200=\"n/a\",E2176,IFERROR(IF((OFFSET($C2176,0,$A2176))<0,\nMIN(0,E2176-(OFFSET($C2176,0,$A2176)/(OFFSET($C2171,-$A2175,$A2176)))),\nMAX(0,E2176-(OFFSET($C2176,0,$A2176)/(OFFSET($C2171,-$A2175,$A2176))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F2169","v":0},{"$f":"IF(F2201=\"n/a\",F2177,IFERROR(IF((OFFSET($C2177,0,$A2177))<0,\nMIN(0,F2177-(OFFSET($C2177,0,$A2177)/(OFFSET($C2172,-$A2176,$A2177)))),\nMAX(0,F2177-(OFFSET($C2177,0,$A2177)/(OFFSET($C2172,-$A2176,$A2177))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G2169","v":0},{"$f":"IF(G2202=\"n/a\",G2178,IFERROR(IF((OFFSET($C2178,0,$A2178))<0,\nMIN(0,G2178-(OFFSET($C2178,0,$A2178)/(OFFSET($C2173,-$A2177,$A2178)))),\nMAX(0,G2178-(OFFSET($C2178,0,$A2178)/(OFFSET($C2173,-$A2177,$A2178))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H2169","v":0},{"$f":"IF(H2203=\"n/a\",H2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,H2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,H2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I2169","v":0},{"$f":"IF(I2204=\"n/a\",I2180,IFERROR(IF((OFFSET($C2180,0,$A2180))<0,\nMIN(0,I2180-(OFFSET($C2180,0,$A2180)/(OFFSET($C2175,-$A2179,$A2180)))),\nMAX(0,I2180-(OFFSET($C2180,0,$A2180)/(OFFSET($C2175,-$A2179,$A2180))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2169","v":0},{"$f":"IF(J2205=\"n/a\",J2181,IFERROR(IF((OFFSET($C2181,0,$A2181))<0,\nMIN(0,J2181-(OFFSET($C2181,0,$A2181)/(OFFSET($C2176,-$A2180,$A2181)))),\nMAX(0,J2181-(OFFSET($C2181,0,$A2181)/(OFFSET($C2176,-$A2180,$A2181))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2169","v":0},{"$f":"IF(K2206=\"n/a\",K2182,IFERROR(IF((OFFSET($C2182,0,$A2182))<0,\nMIN(0,K2182-(OFFSET($C2182,0,$A2182)/(OFFSET($C2177,-$A2181,$A2182)))),\nMAX(0,K2182-(OFFSET($C2182,0,$A2182)/(OFFSET($C2177,-$A2181,$A2182))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2169","v":0},{"$f":"IF(L2207=\"n/a\",L2183,IFERROR(IF((OFFSET($C2183,0,$A2183))<0,\nMIN(0,L2183-(OFFSET($C2183,0,$A2183)/(OFFSET($C2178,-$A2182,$A2183)))),\nMAX(0,L2183-(OFFSET($C2183,0,$A2183)/(OFFSET($C2178,-$A2182,$A2183))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2169","v":0},{"$f":"IF(M2208=\"n/a\",M2184,IFERROR(IF((OFFSET($C2184,0,$A2184))<0,\nMIN(0,M2184-(OFFSET($C2184,0,$A2184)/(OFFSET($C2179,-$A2183,$A2184)))),\nMAX(0,M2184-(OFFSET($C2184,0,$A2184)/(OFFSET($C2179,-$A2183,$A2184))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2169","v":0},{"$f":"IF(N2209=\"n/a\",N2185,IFERROR(IF((OFFSET($C2185,0,$A2185))<0,\nMIN(0,N2185-(OFFSET($C2185,0,$A2185)/(OFFSET($C2180,-$A2184,$A2185)))),\nMAX(0,N2185-(OFFSET($C2185,0,$A2185)/(OFFSET($C2180,-$A2184,$A2185))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2169","v":0},{"$f":"IF(O2210=\"n/a\",O2186,IFERROR(IF((OFFSET($C2186,0,$A2186))<0,\nMIN(0,O2186-(OFFSET($C2186,0,$A2186)/(OFFSET($C2181,-$A2185,$A2186)))),\nMAX(0,O2186-(OFFSET($C2186,0,$A2186)/(OFFSET($C2181,-$A2185,$A2186))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2169","v":0},{"$f":"IF(P2211=\"n/a\",P2187,IFERROR(IF((OFFSET($C2187,0,$A2187))<0,\nMIN(0,P2187-(OFFSET($C2187,0,$A2187)/(OFFSET($C2182,-$A2186,$A2187)))),\nMAX(0,P2187-(OFFSET($C2187,0,$A2187)/(OFFSET($C2182,-$A2186,$A2187))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2169","v":0},{"$f":"IF(Q2212=\"n/a\",Q2188,IFERROR(IF((OFFSET($C2188,0,$A2188))<0,\nMIN(0,Q2188-(OFFSET($C2188,0,$A2188)/(OFFSET($C2183,-$A2187,$A2188)))),\nMAX(0,Q2188-(OFFSET($C2188,0,$A2188)/(OFFSET($C2183,-$A2187,$A2188))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2169","v":0},{"$f":"IF(R2213=\"n/a\",R2189,IFERROR(IF((OFFSET($C2189,0,$A2189))<0,\nMIN(0,R2189-(OFFSET($C2189,0,$A2189)/(OFFSET($C2184,-$A2188,$A2189)))),\nMAX(0,R2189-(OFFSET($C2189,0,$A2189)/(OFFSET($C2184,-$A2188,$A2189))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2169","v":0},{"$f":"IF(S2214=\"n/a\",S2190,IFERROR(IF((OFFSET($C2190,0,$A2190))<0,\nMIN(0,S2190-(OFFSET($C2190,0,$A2190)/(OFFSET($C2185,-$A2189,$A2190)))),\nMAX(0,S2190-(OFFSET($C2190,0,$A2190)/(OFFSET($C2185,-$A2189,$A2190))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2169","v":0},{"$f":"IF(T2215=\"n/a\",T2191,IFERROR(IF((OFFSET($C2191,0,$A2191))<0,\nMIN(0,T2191-(OFFSET($C2191,0,$A2191)/(OFFSET($C2186,-$A2190,$A2191)))),\nMAX(0,T2191-(OFFSET($C2191,0,$A2191)/(OFFSET($C2186,-$A2190,$A2191))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2169","v":0},{"$f":"IF(U2216=\"n/a\",U2192,IFERROR(IF((OFFSET($C2192,0,$A2192))<0,\nMIN(0,U2192-(OFFSET($C2192,0,$A2192)/(OFFSET($C2187,-$A2191,$A2192)))),\nMAX(0,U2192-(OFFSET($C2192,0,$A2192)/(OFFSET($C2187,-$A2191,$A2192))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2169","v":0},{"$f":"IF(V2217=\"n/a\",V2193,IFERROR(IF((OFFSET($C2193,0,$A2193))<0,\nMIN(0,V2193-(OFFSET($C2193,0,$A2193)/(OFFSET($C2188,-$A2192,$A2193)))),\nMAX(0,V2193-(OFFSET($C2193,0,$A2193)/(OFFSET($C2188,-$A2192,$A2193))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2169","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2197<1,D2171=0),0,\nIF(D2171=0,C2197-1,\nIF(C2197<1,D2172,\n(((C2197-1)*(C2173-(C2173/(C2197))))+(D2171*D2172))/(D2173))))","v":0},{"$f":"IF(AND(D2197<1,E2171=0),0,\nIF(E2171=0,D2197-1,\nIF(D2197<1,E2172,\n(((D2197-1)*(D2173-(D2173/(D2197))))+(E2171*E2172))/(E2173))))","v":0},{"$f":"IF(AND(E2197<1,F2171=0),0,\nIF(F2171=0,E2197-1,\nIF(E2197<1,F2172,\n(((E2197-1)*(E2173-(E2173/(E2197))))+(F2171*F2172))/(F2173))))","v":0},{"$f":"IF(AND(F2197<1,G2171=0),0,\nIF(G2171=0,F2197-1,\nIF(F2197<1,G2172,\n(((F2197-1)*(F2173-(F2173/(F2197))))+(G2171*G2172))/(G2173))))","v":0},{"$f":"IF(AND(G2197<1,H2171=0),0,\nIF(H2171=0,G2197-1,\nIF(G2197<1,H2172,\n(((G2197-1)*(G2173-(G2173/(G2197))))+(H2171*H2172))/(H2173))))","v":0},{"$f":"IF(AND(H2197<1,I2171=0),0,\nIF(I2171=0,H2197-1,\nIF(H2197<1,I2172,\n(((H2197-1)*(H2173-(H2173/(H2197))))+(I2171*I2172))/(I2173))))","v":0},{"$f":"IF(AND(I2197<1,J2171=0),0,\nIF(J2171=0,I2197-1,\nIF(I2197<1,J2172,\n(((I2197-1)*(I2173-(I2173/(I2197))))+(J2171*J2172))/(J2173))))","v":0},{"$f":"IF(AND(J2197<1,K2171=0),0,\nIF(K2171=0,J2197-1,\nIF(J2197<1,K2172,\n(((J2197-1)*(J2173-(J2173/(J2197))))+(K2171*K2172))/(K2173))))","v":0},{"$f":"IF(AND(K2197<1,L2171=0),0,\nIF(L2171=0,K2197-1,\nIF(K2197<1,L2172,\n(((K2197-1)*(K2173-(K2173/(K2197))))+(L2171*L2172))/(L2173))))","v":0},{"$f":"IF(AND(L2197<1,M2171=0),0,\nIF(M2171=0,L2197-1,\nIF(L2197<1,M2172,\n(((L2197-1)*(L2173-(L2173/(L2197))))+(M2171*M2172))/(M2173))))","v":0},{"$f":"IF(AND(M2197<1,N2171=0),0,\nIF(N2171=0,M2197-1,\nIF(M2197<1,N2172,\n(((M2197-1)*(M2173-(M2173/(M2197))))+(N2171*N2172))/(N2173))))","v":0},{"$f":"IF(AND(N2197<1,O2171=0),0,\nIF(O2171=0,N2197-1,\nIF(N2197<1,O2172,\n(((N2197-1)*(N2173-(N2173/(N2197))))+(O2171*O2172))/(O2173))))","v":0},{"$f":"IF(AND(O2197<1,P2171=0),0,\nIF(P2171=0,O2197-1,\nIF(O2197<1,P2172,\n(((O2197-1)*(O2173-(O2173/(O2197))))+(P2171*P2172))/(P2173))))","v":0},{"$f":"IF(AND(P2197<1,Q2171=0),0,\nIF(Q2171=0,P2197-1,\nIF(P2197<1,Q2172,\n(((P2197-1)*(P2173-(P2173/(P2197))))+(Q2171*Q2172))/(Q2173))))","v":0},{"$f":"IF(AND(Q2197<1,R2171=0),0,\nIF(R2171=0,Q2197-1,\nIF(Q2197<1,R2172,\n(((Q2197-1)*(Q2173-(Q2173/(Q2197))))+(R2171*R2172))/(R2173))))","v":0},{"$f":"IF(AND(R2197<1,S2171=0),0,\nIF(S2171=0,R2197-1,\nIF(R2197<1,S2172,\n(((R2197-1)*(R2173-(R2173/(R2197))))+(S2171*S2172))/(S2173))))","v":0},{"$f":"IF(AND(S2197<1,T2171=0),0,\nIF(T2171=0,S2197-1,\nIF(S2197<1,T2172,\n(((S2197-1)*(S2173-(S2173/(S2197))))+(T2171*T2172))/(T2173))))","v":0},{"$f":"IF(AND(T2197<1,U2171=0),0,\nIF(U2171=0,T2197-1,\nIF(T2197<1,U2172,\n(((T2197-1)*(T2173-(T2173/(T2197))))+(U2171*U2172))/(U2173))))","v":0},{"$f":"IF(AND(U2197<1,V2171=0),0,\nIF(V2171=0,U2197-1,\nIF(U2197<1,V2172,\n(((U2197-1)*(U2173-(U2173/(U2197))))+(V2171*V2172))/(V2173))))","v":0},{"$f":"IF(AND(V2197<1,W2171=0),0,\nIF(W2171=0,V2197-1,\nIF(V2197<1,W2172,\n(((V2197-1)*(V2173-(V2173/(V2197))))+(W2171*W2172))/(W2173))))","v":0}]
[null,"RL Start TAB",{"$f":"C2170","v":0},{"$f":"IF(C2198=\"n/a\",\"n/a\",MAX(0,C2198-1))","v":0},{"$f":"IF(D2198=\"n/a\",\"n/a\",MAX(0,D2198-1))","v":0},{"$f":"IF(E2198=\"n/a\",\"n/a\",MAX(0,E2198-1))","v":0},{"$f":"IF(F2198=\"n/a\",\"n/a\",MAX(0,F2198-1))","v":0},{"$f":"IF(G2198=\"n/a\",\"n/a\",MAX(0,G2198-1))","v":0},{"$f":"IF(H2198=\"n/a\",\"n/a\",MAX(0,H2198-1))","v":0},{"$f":"IF(I2198=\"n/a\",\"n/a\",MAX(0,I2198-1))","v":0},{"$f":"IF(J2198=\"n/a\",\"n/a\",MAX(0,J2198-1))","v":0},{"$f":"IF(K2198=\"n/a\",\"n/a\",MAX(0,K2198-1))","v":0},{"$f":"IF(L2198=\"n/a\",\"n/a\",MAX(0,L2198-1))","v":0},{"$f":"IF(M2198=\"n/a\",\"n/a\",MAX(0,M2198-1))","v":0},{"$f":"IF(N2198=\"n/a\",\"n/a\",MAX(0,N2198-1))","v":0},{"$f":"IF(O2198=\"n/a\",\"n/a\",MAX(0,O2198-1))","v":0},{"$f":"IF(P2198=\"n/a\",\"n/a\",MAX(0,P2198-1))","v":0},{"$f":"IF(Q2198=\"n/a\",\"n/a\",MAX(0,Q2198-1))","v":0},{"$f":"IF(R2198=\"n/a\",\"n/a\",MAX(0,R2198-1))","v":0},{"$f":"IF(S2198=\"n/a\",\"n/a\",MAX(0,S2198-1))","v":0},{"$f":"IF(T2198=\"n/a\",\"n/a\",MAX(0,T2198-1))","v":0},{"$f":"IF(U2198=\"n/a\",\"n/a\",MAX(0,U2198-1))","v":0},{"$f":"IF(V2198=\"n/a\",\"n/a\",MAX(0,V2198-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2175)","v":"RL Capex 2020-21"},null,{"$f":"D2170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E2170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F2170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G2170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H2170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I2170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2170","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2170","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2170","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2170","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2170","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2170","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2170","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2170","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2170","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2170","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2170","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2170","v":0},{"$f":"IF(V2217=\"n/a\",\"n/a\",MAX(0,V2217-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2170","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2170<>\"n/a\",C2170<>\"n/a\"),IF(SUM(C2173:C2195)=0,0,IF((SUMPRODUCT(C2173:C2195,C2197:C2219)/SUM(C2173:C2195))<0,1,(SUMPRODUCT(C2173:C2195,C2197:C2219)/SUM(C2173:C2195)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2170<>\"n/a\",D2170<>\"n/a\"),IF(SUM(D2173:D2195)=0,0,IF((SUMPRODUCT(D2173:D2195,D2197:D2219)/SUM(D2173:D2195))<0,1,(SUMPRODUCT(D2173:D2195,D2197:D2219)/SUM(D2173:D2195)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2170<>\"n/a\",E2170<>\"n/a\"),IF(SUM(E2173:E2195)=0,0,IF((SUMPRODUCT(E2173:E2195,E2197:E2219)/SUM(E2173:E2195))<0,1,(SUMPRODUCT(E2173:E2195,E2197:E2219)/SUM(E2173:E2195)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 42",{"$f":"VLOOKUP($A2222,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2222,1,12,\"\"))","v":42},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A2223,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2223,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2223,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2223,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2223,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2223,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2223,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2223,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2223,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2223,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2223,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2223,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2223,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2223,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2223,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2223,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2223,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2223,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2223,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2223,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2223,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2223,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2223,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2223,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2223,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2223,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2223,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2223,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2223,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2223,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2223,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2223,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2223,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2223,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2223,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2223,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2223,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2223,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2223,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2223,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2223,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A2223,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2223,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2223,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2223,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2225=0,C2227=0),0,\nIF(AND(D2225<>0,C2227=0),D2225,\nIF(AND(D2226<>0,C2227<>0),(C2227-(C2227/C2251))+D2225,\nIF(C2251<1,0,(C2227-(C2227/C2251))))))","v":0},{"$f":"IF(AND(E2225=0,D2227=0),0,\nIF(AND(E2225<>0,D2227=0),E2225,\nIF(AND(E2226<>0,D2227<>0),(D2227-(D2227/D2251))+E2225,\nIF(D2251<1,0,(D2227-(D2227/D2251))))))","v":0},{"$f":"IF(AND(F2225=0,E2227=0),0,\nIF(AND(F2225<>0,E2227=0),F2225,\nIF(AND(F2226<>0,E2227<>0),(E2227-(E2227/E2251))+F2225,\nIF(E2251<1,0,(E2227-(E2227/E2251))))))","v":0},{"$f":"IF(AND(G2225=0,F2227=0),0,\nIF(AND(G2225<>0,F2227=0),G2225,\nIF(AND(G2226<>0,F2227<>0),(F2227-(F2227/F2251))+G2225,\nIF(F2251<1,0,(F2227-(F2227/F2251))))))","v":0},{"$f":"IF(AND(H2225=0,G2227=0),0,\nIF(AND(H2225<>0,G2227=0),H2225,\nIF(AND(H2226<>0,G2227<>0),(G2227-(G2227/G2251))+H2225,\nIF(G2251<1,0,(G2227-(G2227/G2251))))))","v":0},{"$f":"IF(AND(I2225=0,H2227=0),0,\nIF(AND(I2225<>0,H2227=0),I2225,\nIF(AND(I2226<>0,H2227<>0),(H2227-(H2227/H2251))+I2225,\nIF(H2251<1,0,(H2227-(H2227/H2251))))))","v":0},{"$f":"IF(AND(J2225=0,I2227=0),0,\nIF(AND(J2225<>0,I2227=0),J2225,\nIF(AND(J2226<>0,I2227<>0),(I2227-(I2227/I2251))+J2225,\nIF(I2251<1,0,(I2227-(I2227/I2251))))))","v":0},{"$f":"IF(AND(K2225=0,J2227=0),0,\nIF(AND(K2225<>0,J2227=0),K2225,\nIF(AND(K2226<>0,J2227<>0),(J2227-(J2227/J2251))+K2225,\nIF(J2251<1,0,(J2227-(J2227/J2251))))))","v":0},{"$f":"IF(AND(L2225=0,K2227=0),0,\nIF(AND(L2225<>0,K2227=0),L2225,\nIF(AND(L2226<>0,K2227<>0),(K2227-(K2227/K2251))+L2225,\nIF(K2251<1,0,(K2227-(K2227/K2251))))))","v":0},{"$f":"IF(AND(M2225=0,L2227=0),0,\nIF(AND(M2225<>0,L2227=0),M2225,\nIF(AND(M2226<>0,L2227<>0),(L2227-(L2227/L2251))+M2225,\nIF(L2251<1,0,(L2227-(L2227/L2251))))))","v":0},{"$f":"IF(AND(N2225=0,M2227=0),0,\nIF(AND(N2225<>0,M2227=0),N2225,\nIF(AND(N2226<>0,M2227<>0),(M2227-(M2227/M2251))+N2225,\nIF(M2251<1,0,(M2227-(M2227/M2251))))))","v":0},{"$f":"IF(AND(O2225=0,N2227=0),0,\nIF(AND(O2225<>0,N2227=0),O2225,\nIF(AND(O2226<>0,N2227<>0),(N2227-(N2227/N2251))+O2225,\nIF(N2251<1,0,(N2227-(N2227/N2251))))))","v":0},{"$f":"IF(AND(P2225=0,O2227=0),0,\nIF(AND(P2225<>0,O2227=0),P2225,\nIF(AND(P2226<>0,O2227<>0),(O2227-(O2227/O2251))+P2225,\nIF(O2251<1,0,(O2227-(O2227/O2251))))))","v":0},{"$f":"IF(AND(Q2225=0,P2227=0),0,\nIF(AND(Q2225<>0,P2227=0),Q2225,\nIF(AND(Q2226<>0,P2227<>0),(P2227-(P2227/P2251))+Q2225,\nIF(P2251<1,0,(P2227-(P2227/P2251))))))","v":0},{"$f":"IF(AND(R2225=0,Q2227=0),0,\nIF(AND(R2225<>0,Q2227=0),R2225,\nIF(AND(R2226<>0,Q2227<>0),(Q2227-(Q2227/Q2251))+R2225,\nIF(Q2251<1,0,(Q2227-(Q2227/Q2251))))))","v":0},{"$f":"IF(AND(S2225=0,R2227=0),0,\nIF(AND(S2225<>0,R2227=0),S2225,\nIF(AND(S2226<>0,R2227<>0),(R2227-(R2227/R2251))+S2225,\nIF(R2251<1,0,(R2227-(R2227/R2251))))))","v":0},{"$f":"IF(AND(T2225=0,S2227=0),0,\nIF(AND(T2225<>0,S2227=0),T2225,\nIF(AND(T2226<>0,S2227<>0),(S2227-(S2227/S2251))+T2225,\nIF(S2251<1,0,(S2227-(S2227/S2251))))))","v":0},{"$f":"IF(AND(U2225=0,T2227=0),0,\nIF(AND(U2225<>0,T2227=0),U2225,\nIF(AND(U2226<>0,T2227<>0),(T2227-(T2227/T2251))+U2225,\nIF(T2251<1,0,(T2227-(T2227/T2251))))))","v":0},{"$f":"IF(AND(V2225=0,U2227=0),0,\nIF(AND(V2225<>0,U2227=0),V2225,\nIF(AND(V2226<>0,U2227<>0),(U2227-(U2227/U2251))+V2225,\nIF(U2251<1,0,(U2227-(U2227/U2251))))))","v":0},{"$f":"IF(AND(W2225=0,V2227=0),0,\nIF(AND(W2225<>0,V2227=0),W2225,\nIF(AND(W2226<>0,V2227<>0),(V2227-(V2227/V2251))+W2225,\nIF(V2251<1,0,(V2227-(V2227/V2251))))))","v":0}]
[{"$f":"A2227+1","v":0},"Depreciated starting TAB",{"$f":"C2223","v":0},{"$f":"IF(C2252=\"n/a\",C2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,C2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,C2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(D2252=\"n/a\",D2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,D2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,D2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(E2252=\"n/a\",E2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,E2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,E2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(F2252=\"n/a\",F2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,F2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,F2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(G2252=\"n/a\",G2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,G2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,G2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(H2252=\"n/a\",H2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,H2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,H2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(I2252=\"n/a\",I2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,I2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,I2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(J2252=\"n/a\",J2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,J2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,J2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(K2252=\"n/a\",K2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,K2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,K2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(L2252=\"n/a\",L2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,L2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,L2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(M2252=\"n/a\",M2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,M2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,M2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(N2252=\"n/a\",N2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,N2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,N2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(O2252=\"n/a\",O2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,O2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,O2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(P2252=\"n/a\",P2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,P2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,P2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(Q2252=\"n/a\",Q2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,Q2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,Q2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(R2252=\"n/a\",R2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,R2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,R2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(S2252=\"n/a\",S2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,S2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,S2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(T2252=\"n/a\",T2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,T2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,T2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(U2252=\"n/a\",U2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,U2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,U2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(V2252=\"n/a\",V2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,V2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,V2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0}]
[{"$f":"A2228+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2229)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D2223","v":0},{"$f":"IF(D2253=\"n/a\",D2229,IFERROR(IF((OFFSET($C2229,0,$A2229))<0,\nMIN(0,D2229-(OFFSET($C2229,0,$A2229)/(OFFSET($C2224,-$A2228,$A2229)))),\nMAX(0,D2229-(OFFSET($C2229,0,$A2229)/(OFFSET($C2224,-$A2228,$A2229))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E2223","v":0},{"$f":"IF(E2254=\"n/a\",E2230,IFERROR(IF((OFFSET($C2230,0,$A2230))<0,\nMIN(0,E2230-(OFFSET($C2230,0,$A2230)/(OFFSET($C2225,-$A2229,$A2230)))),\nMAX(0,E2230-(OFFSET($C2230,0,$A2230)/(OFFSET($C2225,-$A2229,$A2230))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F2223","v":0},{"$f":"IF(F2255=\"n/a\",F2231,IFERROR(IF((OFFSET($C2231,0,$A2231))<0,\nMIN(0,F2231-(OFFSET($C2231,0,$A2231)/(OFFSET($C2226,-$A2230,$A2231)))),\nMAX(0,F2231-(OFFSET($C2231,0,$A2231)/(OFFSET($C2226,-$A2230,$A2231))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G2223","v":0},{"$f":"IF(G2256=\"n/a\",G2232,IFERROR(IF((OFFSET($C2232,0,$A2232))<0,\nMIN(0,G2232-(OFFSET($C2232,0,$A2232)/(OFFSET($C2227,-$A2231,$A2232)))),\nMAX(0,G2232-(OFFSET($C2232,0,$A2232)/(OFFSET($C2227,-$A2231,$A2232))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H2223","v":0},{"$f":"IF(H2257=\"n/a\",H2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,H2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,H2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I2223","v":0},{"$f":"IF(I2258=\"n/a\",I2234,IFERROR(IF((OFFSET($C2234,0,$A2234))<0,\nMIN(0,I2234-(OFFSET($C2234,0,$A2234)/(OFFSET($C2229,-$A2233,$A2234)))),\nMAX(0,I2234-(OFFSET($C2234,0,$A2234)/(OFFSET($C2229,-$A2233,$A2234))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2223","v":0},{"$f":"IF(J2259=\"n/a\",J2235,IFERROR(IF((OFFSET($C2235,0,$A2235))<0,\nMIN(0,J2235-(OFFSET($C2235,0,$A2235)/(OFFSET($C2230,-$A2234,$A2235)))),\nMAX(0,J2235-(OFFSET($C2235,0,$A2235)/(OFFSET($C2230,-$A2234,$A2235))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2223","v":0},{"$f":"IF(K2260=\"n/a\",K2236,IFERROR(IF((OFFSET($C2236,0,$A2236))<0,\nMIN(0,K2236-(OFFSET($C2236,0,$A2236)/(OFFSET($C2231,-$A2235,$A2236)))),\nMAX(0,K2236-(OFFSET($C2236,0,$A2236)/(OFFSET($C2231,-$A2235,$A2236))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2223","v":0},{"$f":"IF(L2261=\"n/a\",L2237,IFERROR(IF((OFFSET($C2237,0,$A2237))<0,\nMIN(0,L2237-(OFFSET($C2237,0,$A2237)/(OFFSET($C2232,-$A2236,$A2237)))),\nMAX(0,L2237-(OFFSET($C2237,0,$A2237)/(OFFSET($C2232,-$A2236,$A2237))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2223","v":0},{"$f":"IF(M2262=\"n/a\",M2238,IFERROR(IF((OFFSET($C2238,0,$A2238))<0,\nMIN(0,M2238-(OFFSET($C2238,0,$A2238)/(OFFSET($C2233,-$A2237,$A2238)))),\nMAX(0,M2238-(OFFSET($C2238,0,$A2238)/(OFFSET($C2233,-$A2237,$A2238))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2223","v":0},{"$f":"IF(N2263=\"n/a\",N2239,IFERROR(IF((OFFSET($C2239,0,$A2239))<0,\nMIN(0,N2239-(OFFSET($C2239,0,$A2239)/(OFFSET($C2234,-$A2238,$A2239)))),\nMAX(0,N2239-(OFFSET($C2239,0,$A2239)/(OFFSET($C2234,-$A2238,$A2239))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2223","v":0},{"$f":"IF(O2264=\"n/a\",O2240,IFERROR(IF((OFFSET($C2240,0,$A2240))<0,\nMIN(0,O2240-(OFFSET($C2240,0,$A2240)/(OFFSET($C2235,-$A2239,$A2240)))),\nMAX(0,O2240-(OFFSET($C2240,0,$A2240)/(OFFSET($C2235,-$A2239,$A2240))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2223","v":0},{"$f":"IF(P2265=\"n/a\",P2241,IFERROR(IF((OFFSET($C2241,0,$A2241))<0,\nMIN(0,P2241-(OFFSET($C2241,0,$A2241)/(OFFSET($C2236,-$A2240,$A2241)))),\nMAX(0,P2241-(OFFSET($C2241,0,$A2241)/(OFFSET($C2236,-$A2240,$A2241))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2223","v":0},{"$f":"IF(Q2266=\"n/a\",Q2242,IFERROR(IF((OFFSET($C2242,0,$A2242))<0,\nMIN(0,Q2242-(OFFSET($C2242,0,$A2242)/(OFFSET($C2237,-$A2241,$A2242)))),\nMAX(0,Q2242-(OFFSET($C2242,0,$A2242)/(OFFSET($C2237,-$A2241,$A2242))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2223","v":0},{"$f":"IF(R2267=\"n/a\",R2243,IFERROR(IF((OFFSET($C2243,0,$A2243))<0,\nMIN(0,R2243-(OFFSET($C2243,0,$A2243)/(OFFSET($C2238,-$A2242,$A2243)))),\nMAX(0,R2243-(OFFSET($C2243,0,$A2243)/(OFFSET($C2238,-$A2242,$A2243))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2223","v":0},{"$f":"IF(S2268=\"n/a\",S2244,IFERROR(IF((OFFSET($C2244,0,$A2244))<0,\nMIN(0,S2244-(OFFSET($C2244,0,$A2244)/(OFFSET($C2239,-$A2243,$A2244)))),\nMAX(0,S2244-(OFFSET($C2244,0,$A2244)/(OFFSET($C2239,-$A2243,$A2244))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2223","v":0},{"$f":"IF(T2269=\"n/a\",T2245,IFERROR(IF((OFFSET($C2245,0,$A2245))<0,\nMIN(0,T2245-(OFFSET($C2245,0,$A2245)/(OFFSET($C2240,-$A2244,$A2245)))),\nMAX(0,T2245-(OFFSET($C2245,0,$A2245)/(OFFSET($C2240,-$A2244,$A2245))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2223","v":0},{"$f":"IF(U2270=\"n/a\",U2246,IFERROR(IF((OFFSET($C2246,0,$A2246))<0,\nMIN(0,U2246-(OFFSET($C2246,0,$A2246)/(OFFSET($C2241,-$A2245,$A2246)))),\nMAX(0,U2246-(OFFSET($C2246,0,$A2246)/(OFFSET($C2241,-$A2245,$A2246))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2223","v":0},{"$f":"IF(V2271=\"n/a\",V2247,IFERROR(IF((OFFSET($C2247,0,$A2247))<0,\nMIN(0,V2247-(OFFSET($C2247,0,$A2247)/(OFFSET($C2242,-$A2246,$A2247)))),\nMAX(0,V2247-(OFFSET($C2247,0,$A2247)/(OFFSET($C2242,-$A2246,$A2247))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2223","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2251<1,D2225=0),0,\nIF(D2225=0,C2251-1,\nIF(C2251<1,D2226,\n(((C2251-1)*(C2227-(C2227/(C2251))))+(D2225*D2226))/(D2227))))","v":0},{"$f":"IF(AND(D2251<1,E2225=0),0,\nIF(E2225=0,D2251-1,\nIF(D2251<1,E2226,\n(((D2251-1)*(D2227-(D2227/(D2251))))+(E2225*E2226))/(E2227))))","v":0},{"$f":"IF(AND(E2251<1,F2225=0),0,\nIF(F2225=0,E2251-1,\nIF(E2251<1,F2226,\n(((E2251-1)*(E2227-(E2227/(E2251))))+(F2225*F2226))/(F2227))))","v":0},{"$f":"IF(AND(F2251<1,G2225=0),0,\nIF(G2225=0,F2251-1,\nIF(F2251<1,G2226,\n(((F2251-1)*(F2227-(F2227/(F2251))))+(G2225*G2226))/(G2227))))","v":0},{"$f":"IF(AND(G2251<1,H2225=0),0,\nIF(H2225=0,G2251-1,\nIF(G2251<1,H2226,\n(((G2251-1)*(G2227-(G2227/(G2251))))+(H2225*H2226))/(H2227))))","v":0},{"$f":"IF(AND(H2251<1,I2225=0),0,\nIF(I2225=0,H2251-1,\nIF(H2251<1,I2226,\n(((H2251-1)*(H2227-(H2227/(H2251))))+(I2225*I2226))/(I2227))))","v":0},{"$f":"IF(AND(I2251<1,J2225=0),0,\nIF(J2225=0,I2251-1,\nIF(I2251<1,J2226,\n(((I2251-1)*(I2227-(I2227/(I2251))))+(J2225*J2226))/(J2227))))","v":0},{"$f":"IF(AND(J2251<1,K2225=0),0,\nIF(K2225=0,J2251-1,\nIF(J2251<1,K2226,\n(((J2251-1)*(J2227-(J2227/(J2251))))+(K2225*K2226))/(K2227))))","v":0},{"$f":"IF(AND(K2251<1,L2225=0),0,\nIF(L2225=0,K2251-1,\nIF(K2251<1,L2226,\n(((K2251-1)*(K2227-(K2227/(K2251))))+(L2225*L2226))/(L2227))))","v":0},{"$f":"IF(AND(L2251<1,M2225=0),0,\nIF(M2225=0,L2251-1,\nIF(L2251<1,M2226,\n(((L2251-1)*(L2227-(L2227/(L2251))))+(M2225*M2226))/(M2227))))","v":0},{"$f":"IF(AND(M2251<1,N2225=0),0,\nIF(N2225=0,M2251-1,\nIF(M2251<1,N2226,\n(((M2251-1)*(M2227-(M2227/(M2251))))+(N2225*N2226))/(N2227))))","v":0},{"$f":"IF(AND(N2251<1,O2225=0),0,\nIF(O2225=0,N2251-1,\nIF(N2251<1,O2226,\n(((N2251-1)*(N2227-(N2227/(N2251))))+(O2225*O2226))/(O2227))))","v":0},{"$f":"IF(AND(O2251<1,P2225=0),0,\nIF(P2225=0,O2251-1,\nIF(O2251<1,P2226,\n(((O2251-1)*(O2227-(O2227/(O2251))))+(P2225*P2226))/(P2227))))","v":0},{"$f":"IF(AND(P2251<1,Q2225=0),0,\nIF(Q2225=0,P2251-1,\nIF(P2251<1,Q2226,\n(((P2251-1)*(P2227-(P2227/(P2251))))+(Q2225*Q2226))/(Q2227))))","v":0},{"$f":"IF(AND(Q2251<1,R2225=0),0,\nIF(R2225=0,Q2251-1,\nIF(Q2251<1,R2226,\n(((Q2251-1)*(Q2227-(Q2227/(Q2251))))+(R2225*R2226))/(R2227))))","v":0},{"$f":"IF(AND(R2251<1,S2225=0),0,\nIF(S2225=0,R2251-1,\nIF(R2251<1,S2226,\n(((R2251-1)*(R2227-(R2227/(R2251))))+(S2225*S2226))/(S2227))))","v":0},{"$f":"IF(AND(S2251<1,T2225=0),0,\nIF(T2225=0,S2251-1,\nIF(S2251<1,T2226,\n(((S2251-1)*(S2227-(S2227/(S2251))))+(T2225*T2226))/(T2227))))","v":0},{"$f":"IF(AND(T2251<1,U2225=0),0,\nIF(U2225=0,T2251-1,\nIF(T2251<1,U2226,\n(((T2251-1)*(T2227-(T2227/(T2251))))+(U2225*U2226))/(U2227))))","v":0},{"$f":"IF(AND(U2251<1,V2225=0),0,\nIF(V2225=0,U2251-1,\nIF(U2251<1,V2226,\n(((U2251-1)*(U2227-(U2227/(U2251))))+(V2225*V2226))/(V2227))))","v":0},{"$f":"IF(AND(V2251<1,W2225=0),0,\nIF(W2225=0,V2251-1,\nIF(V2251<1,W2226,\n(((V2251-1)*(V2227-(V2227/(V2251))))+(W2225*W2226))/(W2227))))","v":0}]
[null,"RL Start TAB",{"$f":"C2224","v":0},{"$f":"IF(C2252=\"n/a\",\"n/a\",MAX(0,C2252-1))","v":0},{"$f":"IF(D2252=\"n/a\",\"n/a\",MAX(0,D2252-1))","v":0},{"$f":"IF(E2252=\"n/a\",\"n/a\",MAX(0,E2252-1))","v":0},{"$f":"IF(F2252=\"n/a\",\"n/a\",MAX(0,F2252-1))","v":0},{"$f":"IF(G2252=\"n/a\",\"n/a\",MAX(0,G2252-1))","v":0},{"$f":"IF(H2252=\"n/a\",\"n/a\",MAX(0,H2252-1))","v":0},{"$f":"IF(I2252=\"n/a\",\"n/a\",MAX(0,I2252-1))","v":0},{"$f":"IF(J2252=\"n/a\",\"n/a\",MAX(0,J2252-1))","v":0},{"$f":"IF(K2252=\"n/a\",\"n/a\",MAX(0,K2252-1))","v":0},{"$f":"IF(L2252=\"n/a\",\"n/a\",MAX(0,L2252-1))","v":0},{"$f":"IF(M2252=\"n/a\",\"n/a\",MAX(0,M2252-1))","v":0},{"$f":"IF(N2252=\"n/a\",\"n/a\",MAX(0,N2252-1))","v":0},{"$f":"IF(O2252=\"n/a\",\"n/a\",MAX(0,O2252-1))","v":0},{"$f":"IF(P2252=\"n/a\",\"n/a\",MAX(0,P2252-1))","v":0},{"$f":"IF(Q2252=\"n/a\",\"n/a\",MAX(0,Q2252-1))","v":0},{"$f":"IF(R2252=\"n/a\",\"n/a\",MAX(0,R2252-1))","v":0},{"$f":"IF(S2252=\"n/a\",\"n/a\",MAX(0,S2252-1))","v":0},{"$f":"IF(T2252=\"n/a\",\"n/a\",MAX(0,T2252-1))","v":0},{"$f":"IF(U2252=\"n/a\",\"n/a\",MAX(0,U2252-1))","v":0},{"$f":"IF(V2252=\"n/a\",\"n/a\",MAX(0,V2252-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2229)","v":"RL Capex 2020-21"},null,{"$f":"D2224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E2224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F2224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G2224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H2224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I2224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2224","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2224","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2224","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2224","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2224","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2224","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2224","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2224","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2224","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2224","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2224","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2224","v":0},{"$f":"IF(V2271=\"n/a\",\"n/a\",MAX(0,V2271-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2224","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2224<>\"n/a\",C2224<>\"n/a\"),IF(SUM(C2227:C2249)=0,0,IF((SUMPRODUCT(C2227:C2249,C2251:C2273)/SUM(C2227:C2249))<0,1,(SUMPRODUCT(C2227:C2249,C2251:C2273)/SUM(C2227:C2249)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2224<>\"n/a\",D2224<>\"n/a\"),IF(SUM(D2227:D2249)=0,0,IF((SUMPRODUCT(D2227:D2249,D2251:D2273)/SUM(D2227:D2249))<0,1,(SUMPRODUCT(D2227:D2249,D2251:D2273)/SUM(D2227:D2249)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2224<>\"n/a\",E2224<>\"n/a\"),IF(SUM(E2227:E2249)=0,0,IF((SUMPRODUCT(E2227:E2249,E2251:E2273)/SUM(E2227:E2249))<0,1,(SUMPRODUCT(E2227:E2249,E2251:E2273)/SUM(E2227:E2249)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 43",{"$f":"VLOOKUP($A2276,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2276,1,12,\"\"))","v":43},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A2277,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2277,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2277,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2277,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2277,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2277,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2277,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2277,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2277,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2277,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2277,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2277,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2277,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2277,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2277,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2277,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2277,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2277,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2277,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2277,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2277,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2277,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2277,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2277,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2277,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2277,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2277,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2277,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2277,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2277,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2277,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2277,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2277,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2277,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2277,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2277,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2277,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2277,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2277,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2277,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2277,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A2277,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2277,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2277,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2277,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2279=0,C2281=0),0,\nIF(AND(D2279<>0,C2281=0),D2279,\nIF(AND(D2280<>0,C2281<>0),(C2281-(C2281/C2305))+D2279,\nIF(C2305<1,0,(C2281-(C2281/C2305))))))","v":0},{"$f":"IF(AND(E2279=0,D2281=0),0,\nIF(AND(E2279<>0,D2281=0),E2279,\nIF(AND(E2280<>0,D2281<>0),(D2281-(D2281/D2305))+E2279,\nIF(D2305<1,0,(D2281-(D2281/D2305))))))","v":0},{"$f":"IF(AND(F2279=0,E2281=0),0,\nIF(AND(F2279<>0,E2281=0),F2279,\nIF(AND(F2280<>0,E2281<>0),(E2281-(E2281/E2305))+F2279,\nIF(E2305<1,0,(E2281-(E2281/E2305))))))","v":0},{"$f":"IF(AND(G2279=0,F2281=0),0,\nIF(AND(G2279<>0,F2281=0),G2279,\nIF(AND(G2280<>0,F2281<>0),(F2281-(F2281/F2305))+G2279,\nIF(F2305<1,0,(F2281-(F2281/F2305))))))","v":0},{"$f":"IF(AND(H2279=0,G2281=0),0,\nIF(AND(H2279<>0,G2281=0),H2279,\nIF(AND(H2280<>0,G2281<>0),(G2281-(G2281/G2305))+H2279,\nIF(G2305<1,0,(G2281-(G2281/G2305))))))","v":0},{"$f":"IF(AND(I2279=0,H2281=0),0,\nIF(AND(I2279<>0,H2281=0),I2279,\nIF(AND(I2280<>0,H2281<>0),(H2281-(H2281/H2305))+I2279,\nIF(H2305<1,0,(H2281-(H2281/H2305))))))","v":0},{"$f":"IF(AND(J2279=0,I2281=0),0,\nIF(AND(J2279<>0,I2281=0),J2279,\nIF(AND(J2280<>0,I2281<>0),(I2281-(I2281/I2305))+J2279,\nIF(I2305<1,0,(I2281-(I2281/I2305))))))","v":0},{"$f":"IF(AND(K2279=0,J2281=0),0,\nIF(AND(K2279<>0,J2281=0),K2279,\nIF(AND(K2280<>0,J2281<>0),(J2281-(J2281/J2305))+K2279,\nIF(J2305<1,0,(J2281-(J2281/J2305))))))","v":0},{"$f":"IF(AND(L2279=0,K2281=0),0,\nIF(AND(L2279<>0,K2281=0),L2279,\nIF(AND(L2280<>0,K2281<>0),(K2281-(K2281/K2305))+L2279,\nIF(K2305<1,0,(K2281-(K2281/K2305))))))","v":0},{"$f":"IF(AND(M2279=0,L2281=0),0,\nIF(AND(M2279<>0,L2281=0),M2279,\nIF(AND(M2280<>0,L2281<>0),(L2281-(L2281/L2305))+M2279,\nIF(L2305<1,0,(L2281-(L2281/L2305))))))","v":0},{"$f":"IF(AND(N2279=0,M2281=0),0,\nIF(AND(N2279<>0,M2281=0),N2279,\nIF(AND(N2280<>0,M2281<>0),(M2281-(M2281/M2305))+N2279,\nIF(M2305<1,0,(M2281-(M2281/M2305))))))","v":0},{"$f":"IF(AND(O2279=0,N2281=0),0,\nIF(AND(O2279<>0,N2281=0),O2279,\nIF(AND(O2280<>0,N2281<>0),(N2281-(N2281/N2305))+O2279,\nIF(N2305<1,0,(N2281-(N2281/N2305))))))","v":0},{"$f":"IF(AND(P2279=0,O2281=0),0,\nIF(AND(P2279<>0,O2281=0),P2279,\nIF(AND(P2280<>0,O2281<>0),(O2281-(O2281/O2305))+P2279,\nIF(O2305<1,0,(O2281-(O2281/O2305))))))","v":0},{"$f":"IF(AND(Q2279=0,P2281=0),0,\nIF(AND(Q2279<>0,P2281=0),Q2279,\nIF(AND(Q2280<>0,P2281<>0),(P2281-(P2281/P2305))+Q2279,\nIF(P2305<1,0,(P2281-(P2281/P2305))))))","v":0},{"$f":"IF(AND(R2279=0,Q2281=0),0,\nIF(AND(R2279<>0,Q2281=0),R2279,\nIF(AND(R2280<>0,Q2281<>0),(Q2281-(Q2281/Q2305))+R2279,\nIF(Q2305<1,0,(Q2281-(Q2281/Q2305))))))","v":0},{"$f":"IF(AND(S2279=0,R2281=0),0,\nIF(AND(S2279<>0,R2281=0),S2279,\nIF(AND(S2280<>0,R2281<>0),(R2281-(R2281/R2305))+S2279,\nIF(R2305<1,0,(R2281-(R2281/R2305))))))","v":0},{"$f":"IF(AND(T2279=0,S2281=0),0,\nIF(AND(T2279<>0,S2281=0),T2279,\nIF(AND(T2280<>0,S2281<>0),(S2281-(S2281/S2305))+T2279,\nIF(S2305<1,0,(S2281-(S2281/S2305))))))","v":0},{"$f":"IF(AND(U2279=0,T2281=0),0,\nIF(AND(U2279<>0,T2281=0),U2279,\nIF(AND(U2280<>0,T2281<>0),(T2281-(T2281/T2305))+U2279,\nIF(T2305<1,0,(T2281-(T2281/T2305))))))","v":0},{"$f":"IF(AND(V2279=0,U2281=0),0,\nIF(AND(V2279<>0,U2281=0),V2279,\nIF(AND(V2280<>0,U2281<>0),(U2281-(U2281/U2305))+V2279,\nIF(U2305<1,0,(U2281-(U2281/U2305))))))","v":0},{"$f":"IF(AND(W2279=0,V2281=0),0,\nIF(AND(W2279<>0,V2281=0),W2279,\nIF(AND(W2280<>0,V2281<>0),(V2281-(V2281/V2305))+W2279,\nIF(V2305<1,0,(V2281-(V2281/V2305))))))","v":0}]
[{"$f":"A2281+1","v":0},"Depreciated starting TAB",{"$f":"C2277","v":0},{"$f":"IF(C2306=\"n/a\",C2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,C2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,C2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(D2306=\"n/a\",D2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,D2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,D2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(E2306=\"n/a\",E2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,E2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,E2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(F2306=\"n/a\",F2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,F2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,F2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(G2306=\"n/a\",G2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,G2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,G2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(H2306=\"n/a\",H2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,H2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,H2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(I2306=\"n/a\",I2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,I2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,I2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(J2306=\"n/a\",J2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,J2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,J2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(K2306=\"n/a\",K2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,K2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,K2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(L2306=\"n/a\",L2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,L2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,L2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(M2306=\"n/a\",M2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,M2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,M2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(N2306=\"n/a\",N2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,N2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,N2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(O2306=\"n/a\",O2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,O2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,O2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(P2306=\"n/a\",P2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,P2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,P2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(Q2306=\"n/a\",Q2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,Q2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,Q2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(R2306=\"n/a\",R2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,R2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,R2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(S2306=\"n/a\",S2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,S2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,S2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(T2306=\"n/a\",T2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,T2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,T2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(U2306=\"n/a\",U2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,U2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,U2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(V2306=\"n/a\",V2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,V2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,V2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0}]
[{"$f":"A2282+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2283)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D2277","v":0},{"$f":"IF(D2307=\"n/a\",D2283,IFERROR(IF((OFFSET($C2283,0,$A2283))<0,\nMIN(0,D2283-(OFFSET($C2283,0,$A2283)/(OFFSET($C2278,-$A2282,$A2283)))),\nMAX(0,D2283-(OFFSET($C2283,0,$A2283)/(OFFSET($C2278,-$A2282,$A2283))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E2277","v":0},{"$f":"IF(E2308=\"n/a\",E2284,IFERROR(IF((OFFSET($C2284,0,$A2284))<0,\nMIN(0,E2284-(OFFSET($C2284,0,$A2284)/(OFFSET($C2279,-$A2283,$A2284)))),\nMAX(0,E2284-(OFFSET($C2284,0,$A2284)/(OFFSET($C2279,-$A2283,$A2284))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F2277","v":0},{"$f":"IF(F2309=\"n/a\",F2285,IFERROR(IF((OFFSET($C2285,0,$A2285))<0,\nMIN(0,F2285-(OFFSET($C2285,0,$A2285)/(OFFSET($C2280,-$A2284,$A2285)))),\nMAX(0,F2285-(OFFSET($C2285,0,$A2285)/(OFFSET($C2280,-$A2284,$A2285))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G2277","v":0},{"$f":"IF(G2310=\"n/a\",G2286,IFERROR(IF((OFFSET($C2286,0,$A2286))<0,\nMIN(0,G2286-(OFFSET($C2286,0,$A2286)/(OFFSET($C2281,-$A2285,$A2286)))),\nMAX(0,G2286-(OFFSET($C2286,0,$A2286)/(OFFSET($C2281,-$A2285,$A2286))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H2277","v":0},{"$f":"IF(H2311=\"n/a\",H2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,H2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,H2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I2277","v":0},{"$f":"IF(I2312=\"n/a\",I2288,IFERROR(IF((OFFSET($C2288,0,$A2288))<0,\nMIN(0,I2288-(OFFSET($C2288,0,$A2288)/(OFFSET($C2283,-$A2287,$A2288)))),\nMAX(0,I2288-(OFFSET($C2288,0,$A2288)/(OFFSET($C2283,-$A2287,$A2288))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2277","v":0},{"$f":"IF(J2313=\"n/a\",J2289,IFERROR(IF((OFFSET($C2289,0,$A2289))<0,\nMIN(0,J2289-(OFFSET($C2289,0,$A2289)/(OFFSET($C2284,-$A2288,$A2289)))),\nMAX(0,J2289-(OFFSET($C2289,0,$A2289)/(OFFSET($C2284,-$A2288,$A2289))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2277","v":0},{"$f":"IF(K2314=\"n/a\",K2290,IFERROR(IF((OFFSET($C2290,0,$A2290))<0,\nMIN(0,K2290-(OFFSET($C2290,0,$A2290)/(OFFSET($C2285,-$A2289,$A2290)))),\nMAX(0,K2290-(OFFSET($C2290,0,$A2290)/(OFFSET($C2285,-$A2289,$A2290))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2277","v":0},{"$f":"IF(L2315=\"n/a\",L2291,IFERROR(IF((OFFSET($C2291,0,$A2291))<0,\nMIN(0,L2291-(OFFSET($C2291,0,$A2291)/(OFFSET($C2286,-$A2290,$A2291)))),\nMAX(0,L2291-(OFFSET($C2291,0,$A2291)/(OFFSET($C2286,-$A2290,$A2291))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2277","v":0},{"$f":"IF(M2316=\"n/a\",M2292,IFERROR(IF((OFFSET($C2292,0,$A2292))<0,\nMIN(0,M2292-(OFFSET($C2292,0,$A2292)/(OFFSET($C2287,-$A2291,$A2292)))),\nMAX(0,M2292-(OFFSET($C2292,0,$A2292)/(OFFSET($C2287,-$A2291,$A2292))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2277","v":0},{"$f":"IF(N2317=\"n/a\",N2293,IFERROR(IF((OFFSET($C2293,0,$A2293))<0,\nMIN(0,N2293-(OFFSET($C2293,0,$A2293)/(OFFSET($C2288,-$A2292,$A2293)))),\nMAX(0,N2293-(OFFSET($C2293,0,$A2293)/(OFFSET($C2288,-$A2292,$A2293))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2277","v":0},{"$f":"IF(O2318=\"n/a\",O2294,IFERROR(IF((OFFSET($C2294,0,$A2294))<0,\nMIN(0,O2294-(OFFSET($C2294,0,$A2294)/(OFFSET($C2289,-$A2293,$A2294)))),\nMAX(0,O2294-(OFFSET($C2294,0,$A2294)/(OFFSET($C2289,-$A2293,$A2294))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2277","v":0},{"$f":"IF(P2319=\"n/a\",P2295,IFERROR(IF((OFFSET($C2295,0,$A2295))<0,\nMIN(0,P2295-(OFFSET($C2295,0,$A2295)/(OFFSET($C2290,-$A2294,$A2295)))),\nMAX(0,P2295-(OFFSET($C2295,0,$A2295)/(OFFSET($C2290,-$A2294,$A2295))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2277","v":0},{"$f":"IF(Q2320=\"n/a\",Q2296,IFERROR(IF((OFFSET($C2296,0,$A2296))<0,\nMIN(0,Q2296-(OFFSET($C2296,0,$A2296)/(OFFSET($C2291,-$A2295,$A2296)))),\nMAX(0,Q2296-(OFFSET($C2296,0,$A2296)/(OFFSET($C2291,-$A2295,$A2296))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2277","v":0},{"$f":"IF(R2321=\"n/a\",R2297,IFERROR(IF((OFFSET($C2297,0,$A2297))<0,\nMIN(0,R2297-(OFFSET($C2297,0,$A2297)/(OFFSET($C2292,-$A2296,$A2297)))),\nMAX(0,R2297-(OFFSET($C2297,0,$A2297)/(OFFSET($C2292,-$A2296,$A2297))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2277","v":0},{"$f":"IF(S2322=\"n/a\",S2298,IFERROR(IF((OFFSET($C2298,0,$A2298))<0,\nMIN(0,S2298-(OFFSET($C2298,0,$A2298)/(OFFSET($C2293,-$A2297,$A2298)))),\nMAX(0,S2298-(OFFSET($C2298,0,$A2298)/(OFFSET($C2293,-$A2297,$A2298))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2277","v":0},{"$f":"IF(T2323=\"n/a\",T2299,IFERROR(IF((OFFSET($C2299,0,$A2299))<0,\nMIN(0,T2299-(OFFSET($C2299,0,$A2299)/(OFFSET($C2294,-$A2298,$A2299)))),\nMAX(0,T2299-(OFFSET($C2299,0,$A2299)/(OFFSET($C2294,-$A2298,$A2299))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2277","v":0},{"$f":"IF(U2324=\"n/a\",U2300,IFERROR(IF((OFFSET($C2300,0,$A2300))<0,\nMIN(0,U2300-(OFFSET($C2300,0,$A2300)/(OFFSET($C2295,-$A2299,$A2300)))),\nMAX(0,U2300-(OFFSET($C2300,0,$A2300)/(OFFSET($C2295,-$A2299,$A2300))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2277","v":0},{"$f":"IF(V2325=\"n/a\",V2301,IFERROR(IF((OFFSET($C2301,0,$A2301))<0,\nMIN(0,V2301-(OFFSET($C2301,0,$A2301)/(OFFSET($C2296,-$A2300,$A2301)))),\nMAX(0,V2301-(OFFSET($C2301,0,$A2301)/(OFFSET($C2296,-$A2300,$A2301))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2277","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2305<1,D2279=0),0,\nIF(D2279=0,C2305-1,\nIF(C2305<1,D2280,\n(((C2305-1)*(C2281-(C2281/(C2305))))+(D2279*D2280))/(D2281))))","v":0},{"$f":"IF(AND(D2305<1,E2279=0),0,\nIF(E2279=0,D2305-1,\nIF(D2305<1,E2280,\n(((D2305-1)*(D2281-(D2281/(D2305))))+(E2279*E2280))/(E2281))))","v":0},{"$f":"IF(AND(E2305<1,F2279=0),0,\nIF(F2279=0,E2305-1,\nIF(E2305<1,F2280,\n(((E2305-1)*(E2281-(E2281/(E2305))))+(F2279*F2280))/(F2281))))","v":0},{"$f":"IF(AND(F2305<1,G2279=0),0,\nIF(G2279=0,F2305-1,\nIF(F2305<1,G2280,\n(((F2305-1)*(F2281-(F2281/(F2305))))+(G2279*G2280))/(G2281))))","v":0},{"$f":"IF(AND(G2305<1,H2279=0),0,\nIF(H2279=0,G2305-1,\nIF(G2305<1,H2280,\n(((G2305-1)*(G2281-(G2281/(G2305))))+(H2279*H2280))/(H2281))))","v":0},{"$f":"IF(AND(H2305<1,I2279=0),0,\nIF(I2279=0,H2305-1,\nIF(H2305<1,I2280,\n(((H2305-1)*(H2281-(H2281/(H2305))))+(I2279*I2280))/(I2281))))","v":0},{"$f":"IF(AND(I2305<1,J2279=0),0,\nIF(J2279=0,I2305-1,\nIF(I2305<1,J2280,\n(((I2305-1)*(I2281-(I2281/(I2305))))+(J2279*J2280))/(J2281))))","v":0},{"$f":"IF(AND(J2305<1,K2279=0),0,\nIF(K2279=0,J2305-1,\nIF(J2305<1,K2280,\n(((J2305-1)*(J2281-(J2281/(J2305))))+(K2279*K2280))/(K2281))))","v":0},{"$f":"IF(AND(K2305<1,L2279=0),0,\nIF(L2279=0,K2305-1,\nIF(K2305<1,L2280,\n(((K2305-1)*(K2281-(K2281/(K2305))))+(L2279*L2280))/(L2281))))","v":0},{"$f":"IF(AND(L2305<1,M2279=0),0,\nIF(M2279=0,L2305-1,\nIF(L2305<1,M2280,\n(((L2305-1)*(L2281-(L2281/(L2305))))+(M2279*M2280))/(M2281))))","v":0},{"$f":"IF(AND(M2305<1,N2279=0),0,\nIF(N2279=0,M2305-1,\nIF(M2305<1,N2280,\n(((M2305-1)*(M2281-(M2281/(M2305))))+(N2279*N2280))/(N2281))))","v":0},{"$f":"IF(AND(N2305<1,O2279=0),0,\nIF(O2279=0,N2305-1,\nIF(N2305<1,O2280,\n(((N2305-1)*(N2281-(N2281/(N2305))))+(O2279*O2280))/(O2281))))","v":0},{"$f":"IF(AND(O2305<1,P2279=0),0,\nIF(P2279=0,O2305-1,\nIF(O2305<1,P2280,\n(((O2305-1)*(O2281-(O2281/(O2305))))+(P2279*P2280))/(P2281))))","v":0},{"$f":"IF(AND(P2305<1,Q2279=0),0,\nIF(Q2279=0,P2305-1,\nIF(P2305<1,Q2280,\n(((P2305-1)*(P2281-(P2281/(P2305))))+(Q2279*Q2280))/(Q2281))))","v":0},{"$f":"IF(AND(Q2305<1,R2279=0),0,\nIF(R2279=0,Q2305-1,\nIF(Q2305<1,R2280,\n(((Q2305-1)*(Q2281-(Q2281/(Q2305))))+(R2279*R2280))/(R2281))))","v":0},{"$f":"IF(AND(R2305<1,S2279=0),0,\nIF(S2279=0,R2305-1,\nIF(R2305<1,S2280,\n(((R2305-1)*(R2281-(R2281/(R2305))))+(S2279*S2280))/(S2281))))","v":0},{"$f":"IF(AND(S2305<1,T2279=0),0,\nIF(T2279=0,S2305-1,\nIF(S2305<1,T2280,\n(((S2305-1)*(S2281-(S2281/(S2305))))+(T2279*T2280))/(T2281))))","v":0},{"$f":"IF(AND(T2305<1,U2279=0),0,\nIF(U2279=0,T2305-1,\nIF(T2305<1,U2280,\n(((T2305-1)*(T2281-(T2281/(T2305))))+(U2279*U2280))/(U2281))))","v":0},{"$f":"IF(AND(U2305<1,V2279=0),0,\nIF(V2279=0,U2305-1,\nIF(U2305<1,V2280,\n(((U2305-1)*(U2281-(U2281/(U2305))))+(V2279*V2280))/(V2281))))","v":0},{"$f":"IF(AND(V2305<1,W2279=0),0,\nIF(W2279=0,V2305-1,\nIF(V2305<1,W2280,\n(((V2305-1)*(V2281-(V2281/(V2305))))+(W2279*W2280))/(W2281))))","v":0}]
[null,"RL Start TAB",{"$f":"C2278","v":0},{"$f":"IF(C2306=\"n/a\",\"n/a\",MAX(0,C2306-1))","v":0},{"$f":"IF(D2306=\"n/a\",\"n/a\",MAX(0,D2306-1))","v":0},{"$f":"IF(E2306=\"n/a\",\"n/a\",MAX(0,E2306-1))","v":0},{"$f":"IF(F2306=\"n/a\",\"n/a\",MAX(0,F2306-1))","v":0},{"$f":"IF(G2306=\"n/a\",\"n/a\",MAX(0,G2306-1))","v":0},{"$f":"IF(H2306=\"n/a\",\"n/a\",MAX(0,H2306-1))","v":0},{"$f":"IF(I2306=\"n/a\",\"n/a\",MAX(0,I2306-1))","v":0},{"$f":"IF(J2306=\"n/a\",\"n/a\",MAX(0,J2306-1))","v":0},{"$f":"IF(K2306=\"n/a\",\"n/a\",MAX(0,K2306-1))","v":0},{"$f":"IF(L2306=\"n/a\",\"n/a\",MAX(0,L2306-1))","v":0},{"$f":"IF(M2306=\"n/a\",\"n/a\",MAX(0,M2306-1))","v":0},{"$f":"IF(N2306=\"n/a\",\"n/a\",MAX(0,N2306-1))","v":0},{"$f":"IF(O2306=\"n/a\",\"n/a\",MAX(0,O2306-1))","v":0},{"$f":"IF(P2306=\"n/a\",\"n/a\",MAX(0,P2306-1))","v":0},{"$f":"IF(Q2306=\"n/a\",\"n/a\",MAX(0,Q2306-1))","v":0},{"$f":"IF(R2306=\"n/a\",\"n/a\",MAX(0,R2306-1))","v":0},{"$f":"IF(S2306=\"n/a\",\"n/a\",MAX(0,S2306-1))","v":0},{"$f":"IF(T2306=\"n/a\",\"n/a\",MAX(0,T2306-1))","v":0},{"$f":"IF(U2306=\"n/a\",\"n/a\",MAX(0,U2306-1))","v":0},{"$f":"IF(V2306=\"n/a\",\"n/a\",MAX(0,V2306-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2283)","v":"RL Capex 2020-21"},null,{"$f":"D2278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E2278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F2278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G2278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H2278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I2278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2278","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2278","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2278","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2278","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2278","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2278","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2278","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2278","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2278","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2278","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2278","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2278","v":0},{"$f":"IF(V2325=\"n/a\",\"n/a\",MAX(0,V2325-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2278","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2278<>\"n/a\",C2278<>\"n/a\"),IF(SUM(C2281:C2303)=0,0,IF((SUMPRODUCT(C2281:C2303,C2305:C2327)/SUM(C2281:C2303))<0,1,(SUMPRODUCT(C2281:C2303,C2305:C2327)/SUM(C2281:C2303)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2278<>\"n/a\",D2278<>\"n/a\"),IF(SUM(D2281:D2303)=0,0,IF((SUMPRODUCT(D2281:D2303,D2305:D2327)/SUM(D2281:D2303))<0,1,(SUMPRODUCT(D2281:D2303,D2305:D2327)/SUM(D2281:D2303)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2278<>\"n/a\",E2278<>\"n/a\"),IF(SUM(E2281:E2303)=0,0,IF((SUMPRODUCT(E2281:E2303,E2305:E2327)/SUM(E2281:E2303))<0,1,(SUMPRODUCT(E2281:E2303,E2305:E2327)/SUM(E2281:E2303)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 44",{"$f":"VLOOKUP($A2330,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2330,1,12,\"\"))","v":44},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A2331,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2331,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2331,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2331,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2331,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2331,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2331,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2331,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2331,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2331,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2331,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2331,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2331,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2331,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2331,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2331,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2331,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2331,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2331,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2331,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2331,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2331,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2331,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2331,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2331,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2331,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2331,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2331,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2331,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2331,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2331,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2331,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2331,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2331,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2331,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2331,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2331,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2331,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2331,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2331,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2331,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A2331,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2331,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2331,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2331,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2333=0,C2335=0),0,\nIF(AND(D2333<>0,C2335=0),D2333,\nIF(AND(D2334<>0,C2335<>0),(C2335-(C2335/C2359))+D2333,\nIF(C2359<1,0,(C2335-(C2335/C2359))))))","v":0},{"$f":"IF(AND(E2333=0,D2335=0),0,\nIF(AND(E2333<>0,D2335=0),E2333,\nIF(AND(E2334<>0,D2335<>0),(D2335-(D2335/D2359))+E2333,\nIF(D2359<1,0,(D2335-(D2335/D2359))))))","v":0},{"$f":"IF(AND(F2333=0,E2335=0),0,\nIF(AND(F2333<>0,E2335=0),F2333,\nIF(AND(F2334<>0,E2335<>0),(E2335-(E2335/E2359))+F2333,\nIF(E2359<1,0,(E2335-(E2335/E2359))))))","v":0},{"$f":"IF(AND(G2333=0,F2335=0),0,\nIF(AND(G2333<>0,F2335=0),G2333,\nIF(AND(G2334<>0,F2335<>0),(F2335-(F2335/F2359))+G2333,\nIF(F2359<1,0,(F2335-(F2335/F2359))))))","v":0},{"$f":"IF(AND(H2333=0,G2335=0),0,\nIF(AND(H2333<>0,G2335=0),H2333,\nIF(AND(H2334<>0,G2335<>0),(G2335-(G2335/G2359))+H2333,\nIF(G2359<1,0,(G2335-(G2335/G2359))))))","v":0},{"$f":"IF(AND(I2333=0,H2335=0),0,\nIF(AND(I2333<>0,H2335=0),I2333,\nIF(AND(I2334<>0,H2335<>0),(H2335-(H2335/H2359))+I2333,\nIF(H2359<1,0,(H2335-(H2335/H2359))))))","v":0},{"$f":"IF(AND(J2333=0,I2335=0),0,\nIF(AND(J2333<>0,I2335=0),J2333,\nIF(AND(J2334<>0,I2335<>0),(I2335-(I2335/I2359))+J2333,\nIF(I2359<1,0,(I2335-(I2335/I2359))))))","v":0},{"$f":"IF(AND(K2333=0,J2335=0),0,\nIF(AND(K2333<>0,J2335=0),K2333,\nIF(AND(K2334<>0,J2335<>0),(J2335-(J2335/J2359))+K2333,\nIF(J2359<1,0,(J2335-(J2335/J2359))))))","v":0},{"$f":"IF(AND(L2333=0,K2335=0),0,\nIF(AND(L2333<>0,K2335=0),L2333,\nIF(AND(L2334<>0,K2335<>0),(K2335-(K2335/K2359))+L2333,\nIF(K2359<1,0,(K2335-(K2335/K2359))))))","v":0},{"$f":"IF(AND(M2333=0,L2335=0),0,\nIF(AND(M2333<>0,L2335=0),M2333,\nIF(AND(M2334<>0,L2335<>0),(L2335-(L2335/L2359))+M2333,\nIF(L2359<1,0,(L2335-(L2335/L2359))))))","v":0},{"$f":"IF(AND(N2333=0,M2335=0),0,\nIF(AND(N2333<>0,M2335=0),N2333,\nIF(AND(N2334<>0,M2335<>0),(M2335-(M2335/M2359))+N2333,\nIF(M2359<1,0,(M2335-(M2335/M2359))))))","v":0},{"$f":"IF(AND(O2333=0,N2335=0),0,\nIF(AND(O2333<>0,N2335=0),O2333,\nIF(AND(O2334<>0,N2335<>0),(N2335-(N2335/N2359))+O2333,\nIF(N2359<1,0,(N2335-(N2335/N2359))))))","v":0},{"$f":"IF(AND(P2333=0,O2335=0),0,\nIF(AND(P2333<>0,O2335=0),P2333,\nIF(AND(P2334<>0,O2335<>0),(O2335-(O2335/O2359))+P2333,\nIF(O2359<1,0,(O2335-(O2335/O2359))))))","v":0},{"$f":"IF(AND(Q2333=0,P2335=0),0,\nIF(AND(Q2333<>0,P2335=0),Q2333,\nIF(AND(Q2334<>0,P2335<>0),(P2335-(P2335/P2359))+Q2333,\nIF(P2359<1,0,(P2335-(P2335/P2359))))))","v":0},{"$f":"IF(AND(R2333=0,Q2335=0),0,\nIF(AND(R2333<>0,Q2335=0),R2333,\nIF(AND(R2334<>0,Q2335<>0),(Q2335-(Q2335/Q2359))+R2333,\nIF(Q2359<1,0,(Q2335-(Q2335/Q2359))))))","v":0},{"$f":"IF(AND(S2333=0,R2335=0),0,\nIF(AND(S2333<>0,R2335=0),S2333,\nIF(AND(S2334<>0,R2335<>0),(R2335-(R2335/R2359))+S2333,\nIF(R2359<1,0,(R2335-(R2335/R2359))))))","v":0},{"$f":"IF(AND(T2333=0,S2335=0),0,\nIF(AND(T2333<>0,S2335=0),T2333,\nIF(AND(T2334<>0,S2335<>0),(S2335-(S2335/S2359))+T2333,\nIF(S2359<1,0,(S2335-(S2335/S2359))))))","v":0},{"$f":"IF(AND(U2333=0,T2335=0),0,\nIF(AND(U2333<>0,T2335=0),U2333,\nIF(AND(U2334<>0,T2335<>0),(T2335-(T2335/T2359))+U2333,\nIF(T2359<1,0,(T2335-(T2335/T2359))))))","v":0},{"$f":"IF(AND(V2333=0,U2335=0),0,\nIF(AND(V2333<>0,U2335=0),V2333,\nIF(AND(V2334<>0,U2335<>0),(U2335-(U2335/U2359))+V2333,\nIF(U2359<1,0,(U2335-(U2335/U2359))))))","v":0},{"$f":"IF(AND(W2333=0,V2335=0),0,\nIF(AND(W2333<>0,V2335=0),W2333,\nIF(AND(W2334<>0,V2335<>0),(V2335-(V2335/V2359))+W2333,\nIF(V2359<1,0,(V2335-(V2335/V2359))))))","v":0}]
[{"$f":"A2335+1","v":0},"Depreciated starting TAB",{"$f":"C2331","v":0},{"$f":"IF(C2360=\"n/a\",C2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,C2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,C2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(D2360=\"n/a\",D2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,D2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,D2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(E2360=\"n/a\",E2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,E2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,E2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(F2360=\"n/a\",F2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,F2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,F2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(G2360=\"n/a\",G2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,G2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,G2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(H2360=\"n/a\",H2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,H2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,H2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(I2360=\"n/a\",I2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,I2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,I2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(J2360=\"n/a\",J2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,J2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,J2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(K2360=\"n/a\",K2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,K2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,K2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(L2360=\"n/a\",L2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,L2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,L2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(M2360=\"n/a\",M2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,M2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,M2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(N2360=\"n/a\",N2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,N2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,N2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(O2360=\"n/a\",O2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,O2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,O2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(P2360=\"n/a\",P2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,P2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,P2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(Q2360=\"n/a\",Q2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,Q2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,Q2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(R2360=\"n/a\",R2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,R2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,R2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(S2360=\"n/a\",S2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,S2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,S2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(T2360=\"n/a\",T2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,T2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,T2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(U2360=\"n/a\",U2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,U2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,U2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(V2360=\"n/a\",V2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,V2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,V2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0}]
[{"$f":"A2336+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2337)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D2331","v":0},{"$f":"IF(D2361=\"n/a\",D2337,IFERROR(IF((OFFSET($C2337,0,$A2337))<0,\nMIN(0,D2337-(OFFSET($C2337,0,$A2337)/(OFFSET($C2332,-$A2336,$A2337)))),\nMAX(0,D2337-(OFFSET($C2337,0,$A2337)/(OFFSET($C2332,-$A2336,$A2337))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E2331","v":0},{"$f":"IF(E2362=\"n/a\",E2338,IFERROR(IF((OFFSET($C2338,0,$A2338))<0,\nMIN(0,E2338-(OFFSET($C2338,0,$A2338)/(OFFSET($C2333,-$A2337,$A2338)))),\nMAX(0,E2338-(OFFSET($C2338,0,$A2338)/(OFFSET($C2333,-$A2337,$A2338))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F2331","v":0},{"$f":"IF(F2363=\"n/a\",F2339,IFERROR(IF((OFFSET($C2339,0,$A2339))<0,\nMIN(0,F2339-(OFFSET($C2339,0,$A2339)/(OFFSET($C2334,-$A2338,$A2339)))),\nMAX(0,F2339-(OFFSET($C2339,0,$A2339)/(OFFSET($C2334,-$A2338,$A2339))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G2331","v":0},{"$f":"IF(G2364=\"n/a\",G2340,IFERROR(IF((OFFSET($C2340,0,$A2340))<0,\nMIN(0,G2340-(OFFSET($C2340,0,$A2340)/(OFFSET($C2335,-$A2339,$A2340)))),\nMAX(0,G2340-(OFFSET($C2340,0,$A2340)/(OFFSET($C2335,-$A2339,$A2340))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H2331","v":0},{"$f":"IF(H2365=\"n/a\",H2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,H2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,H2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I2331","v":0},{"$f":"IF(I2366=\"n/a\",I2342,IFERROR(IF((OFFSET($C2342,0,$A2342))<0,\nMIN(0,I2342-(OFFSET($C2342,0,$A2342)/(OFFSET($C2337,-$A2341,$A2342)))),\nMAX(0,I2342-(OFFSET($C2342,0,$A2342)/(OFFSET($C2337,-$A2341,$A2342))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2331","v":0},{"$f":"IF(J2367=\"n/a\",J2343,IFERROR(IF((OFFSET($C2343,0,$A2343))<0,\nMIN(0,J2343-(OFFSET($C2343,0,$A2343)/(OFFSET($C2338,-$A2342,$A2343)))),\nMAX(0,J2343-(OFFSET($C2343,0,$A2343)/(OFFSET($C2338,-$A2342,$A2343))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2331","v":0},{"$f":"IF(K2368=\"n/a\",K2344,IFERROR(IF((OFFSET($C2344,0,$A2344))<0,\nMIN(0,K2344-(OFFSET($C2344,0,$A2344)/(OFFSET($C2339,-$A2343,$A2344)))),\nMAX(0,K2344-(OFFSET($C2344,0,$A2344)/(OFFSET($C2339,-$A2343,$A2344))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2331","v":0},{"$f":"IF(L2369=\"n/a\",L2345,IFERROR(IF((OFFSET($C2345,0,$A2345))<0,\nMIN(0,L2345-(OFFSET($C2345,0,$A2345)/(OFFSET($C2340,-$A2344,$A2345)))),\nMAX(0,L2345-(OFFSET($C2345,0,$A2345)/(OFFSET($C2340,-$A2344,$A2345))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2331","v":0},{"$f":"IF(M2370=\"n/a\",M2346,IFERROR(IF((OFFSET($C2346,0,$A2346))<0,\nMIN(0,M2346-(OFFSET($C2346,0,$A2346)/(OFFSET($C2341,-$A2345,$A2346)))),\nMAX(0,M2346-(OFFSET($C2346,0,$A2346)/(OFFSET($C2341,-$A2345,$A2346))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2331","v":0},{"$f":"IF(N2371=\"n/a\",N2347,IFERROR(IF((OFFSET($C2347,0,$A2347))<0,\nMIN(0,N2347-(OFFSET($C2347,0,$A2347)/(OFFSET($C2342,-$A2346,$A2347)))),\nMAX(0,N2347-(OFFSET($C2347,0,$A2347)/(OFFSET($C2342,-$A2346,$A2347))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2331","v":0},{"$f":"IF(O2372=\"n/a\",O2348,IFERROR(IF((OFFSET($C2348,0,$A2348))<0,\nMIN(0,O2348-(OFFSET($C2348,0,$A2348)/(OFFSET($C2343,-$A2347,$A2348)))),\nMAX(0,O2348-(OFFSET($C2348,0,$A2348)/(OFFSET($C2343,-$A2347,$A2348))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2331","v":0},{"$f":"IF(P2373=\"n/a\",P2349,IFERROR(IF((OFFSET($C2349,0,$A2349))<0,\nMIN(0,P2349-(OFFSET($C2349,0,$A2349)/(OFFSET($C2344,-$A2348,$A2349)))),\nMAX(0,P2349-(OFFSET($C2349,0,$A2349)/(OFFSET($C2344,-$A2348,$A2349))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2331","v":0},{"$f":"IF(Q2374=\"n/a\",Q2350,IFERROR(IF((OFFSET($C2350,0,$A2350))<0,\nMIN(0,Q2350-(OFFSET($C2350,0,$A2350)/(OFFSET($C2345,-$A2349,$A2350)))),\nMAX(0,Q2350-(OFFSET($C2350,0,$A2350)/(OFFSET($C2345,-$A2349,$A2350))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2331","v":0},{"$f":"IF(R2375=\"n/a\",R2351,IFERROR(IF((OFFSET($C2351,0,$A2351))<0,\nMIN(0,R2351-(OFFSET($C2351,0,$A2351)/(OFFSET($C2346,-$A2350,$A2351)))),\nMAX(0,R2351-(OFFSET($C2351,0,$A2351)/(OFFSET($C2346,-$A2350,$A2351))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2331","v":0},{"$f":"IF(S2376=\"n/a\",S2352,IFERROR(IF((OFFSET($C2352,0,$A2352))<0,\nMIN(0,S2352-(OFFSET($C2352,0,$A2352)/(OFFSET($C2347,-$A2351,$A2352)))),\nMAX(0,S2352-(OFFSET($C2352,0,$A2352)/(OFFSET($C2347,-$A2351,$A2352))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2331","v":0},{"$f":"IF(T2377=\"n/a\",T2353,IFERROR(IF((OFFSET($C2353,0,$A2353))<0,\nMIN(0,T2353-(OFFSET($C2353,0,$A2353)/(OFFSET($C2348,-$A2352,$A2353)))),\nMAX(0,T2353-(OFFSET($C2353,0,$A2353)/(OFFSET($C2348,-$A2352,$A2353))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2331","v":0},{"$f":"IF(U2378=\"n/a\",U2354,IFERROR(IF((OFFSET($C2354,0,$A2354))<0,\nMIN(0,U2354-(OFFSET($C2354,0,$A2354)/(OFFSET($C2349,-$A2353,$A2354)))),\nMAX(0,U2354-(OFFSET($C2354,0,$A2354)/(OFFSET($C2349,-$A2353,$A2354))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2331","v":0},{"$f":"IF(V2379=\"n/a\",V2355,IFERROR(IF((OFFSET($C2355,0,$A2355))<0,\nMIN(0,V2355-(OFFSET($C2355,0,$A2355)/(OFFSET($C2350,-$A2354,$A2355)))),\nMAX(0,V2355-(OFFSET($C2355,0,$A2355)/(OFFSET($C2350,-$A2354,$A2355))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2331","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2359<1,D2333=0),0,\nIF(D2333=0,C2359-1,\nIF(C2359<1,D2334,\n(((C2359-1)*(C2335-(C2335/(C2359))))+(D2333*D2334))/(D2335))))","v":0},{"$f":"IF(AND(D2359<1,E2333=0),0,\nIF(E2333=0,D2359-1,\nIF(D2359<1,E2334,\n(((D2359-1)*(D2335-(D2335/(D2359))))+(E2333*E2334))/(E2335))))","v":0},{"$f":"IF(AND(E2359<1,F2333=0),0,\nIF(F2333=0,E2359-1,\nIF(E2359<1,F2334,\n(((E2359-1)*(E2335-(E2335/(E2359))))+(F2333*F2334))/(F2335))))","v":0},{"$f":"IF(AND(F2359<1,G2333=0),0,\nIF(G2333=0,F2359-1,\nIF(F2359<1,G2334,\n(((F2359-1)*(F2335-(F2335/(F2359))))+(G2333*G2334))/(G2335))))","v":0},{"$f":"IF(AND(G2359<1,H2333=0),0,\nIF(H2333=0,G2359-1,\nIF(G2359<1,H2334,\n(((G2359-1)*(G2335-(G2335/(G2359))))+(H2333*H2334))/(H2335))))","v":0},{"$f":"IF(AND(H2359<1,I2333=0),0,\nIF(I2333=0,H2359-1,\nIF(H2359<1,I2334,\n(((H2359-1)*(H2335-(H2335/(H2359))))+(I2333*I2334))/(I2335))))","v":0},{"$f":"IF(AND(I2359<1,J2333=0),0,\nIF(J2333=0,I2359-1,\nIF(I2359<1,J2334,\n(((I2359-1)*(I2335-(I2335/(I2359))))+(J2333*J2334))/(J2335))))","v":0},{"$f":"IF(AND(J2359<1,K2333=0),0,\nIF(K2333=0,J2359-1,\nIF(J2359<1,K2334,\n(((J2359-1)*(J2335-(J2335/(J2359))))+(K2333*K2334))/(K2335))))","v":0},{"$f":"IF(AND(K2359<1,L2333=0),0,\nIF(L2333=0,K2359-1,\nIF(K2359<1,L2334,\n(((K2359-1)*(K2335-(K2335/(K2359))))+(L2333*L2334))/(L2335))))","v":0},{"$f":"IF(AND(L2359<1,M2333=0),0,\nIF(M2333=0,L2359-1,\nIF(L2359<1,M2334,\n(((L2359-1)*(L2335-(L2335/(L2359))))+(M2333*M2334))/(M2335))))","v":0},{"$f":"IF(AND(M2359<1,N2333=0),0,\nIF(N2333=0,M2359-1,\nIF(M2359<1,N2334,\n(((M2359-1)*(M2335-(M2335/(M2359))))+(N2333*N2334))/(N2335))))","v":0},{"$f":"IF(AND(N2359<1,O2333=0),0,\nIF(O2333=0,N2359-1,\nIF(N2359<1,O2334,\n(((N2359-1)*(N2335-(N2335/(N2359))))+(O2333*O2334))/(O2335))))","v":0},{"$f":"IF(AND(O2359<1,P2333=0),0,\nIF(P2333=0,O2359-1,\nIF(O2359<1,P2334,\n(((O2359-1)*(O2335-(O2335/(O2359))))+(P2333*P2334))/(P2335))))","v":0},{"$f":"IF(AND(P2359<1,Q2333=0),0,\nIF(Q2333=0,P2359-1,\nIF(P2359<1,Q2334,\n(((P2359-1)*(P2335-(P2335/(P2359))))+(Q2333*Q2334))/(Q2335))))","v":0},{"$f":"IF(AND(Q2359<1,R2333=0),0,\nIF(R2333=0,Q2359-1,\nIF(Q2359<1,R2334,\n(((Q2359-1)*(Q2335-(Q2335/(Q2359))))+(R2333*R2334))/(R2335))))","v":0},{"$f":"IF(AND(R2359<1,S2333=0),0,\nIF(S2333=0,R2359-1,\nIF(R2359<1,S2334,\n(((R2359-1)*(R2335-(R2335/(R2359))))+(S2333*S2334))/(S2335))))","v":0},{"$f":"IF(AND(S2359<1,T2333=0),0,\nIF(T2333=0,S2359-1,\nIF(S2359<1,T2334,\n(((S2359-1)*(S2335-(S2335/(S2359))))+(T2333*T2334))/(T2335))))","v":0},{"$f":"IF(AND(T2359<1,U2333=0),0,\nIF(U2333=0,T2359-1,\nIF(T2359<1,U2334,\n(((T2359-1)*(T2335-(T2335/(T2359))))+(U2333*U2334))/(U2335))))","v":0},{"$f":"IF(AND(U2359<1,V2333=0),0,\nIF(V2333=0,U2359-1,\nIF(U2359<1,V2334,\n(((U2359-1)*(U2335-(U2335/(U2359))))+(V2333*V2334))/(V2335))))","v":0},{"$f":"IF(AND(V2359<1,W2333=0),0,\nIF(W2333=0,V2359-1,\nIF(V2359<1,W2334,\n(((V2359-1)*(V2335-(V2335/(V2359))))+(W2333*W2334))/(W2335))))","v":0}]
[null,"RL Start TAB",{"$f":"C2332","v":0},{"$f":"IF(C2360=\"n/a\",\"n/a\",MAX(0,C2360-1))","v":0},{"$f":"IF(D2360=\"n/a\",\"n/a\",MAX(0,D2360-1))","v":0},{"$f":"IF(E2360=\"n/a\",\"n/a\",MAX(0,E2360-1))","v":0},{"$f":"IF(F2360=\"n/a\",\"n/a\",MAX(0,F2360-1))","v":0},{"$f":"IF(G2360=\"n/a\",\"n/a\",MAX(0,G2360-1))","v":0},{"$f":"IF(H2360=\"n/a\",\"n/a\",MAX(0,H2360-1))","v":0},{"$f":"IF(I2360=\"n/a\",\"n/a\",MAX(0,I2360-1))","v":0},{"$f":"IF(J2360=\"n/a\",\"n/a\",MAX(0,J2360-1))","v":0},{"$f":"IF(K2360=\"n/a\",\"n/a\",MAX(0,K2360-1))","v":0},{"$f":"IF(L2360=\"n/a\",\"n/a\",MAX(0,L2360-1))","v":0},{"$f":"IF(M2360=\"n/a\",\"n/a\",MAX(0,M2360-1))","v":0},{"$f":"IF(N2360=\"n/a\",\"n/a\",MAX(0,N2360-1))","v":0},{"$f":"IF(O2360=\"n/a\",\"n/a\",MAX(0,O2360-1))","v":0},{"$f":"IF(P2360=\"n/a\",\"n/a\",MAX(0,P2360-1))","v":0},{"$f":"IF(Q2360=\"n/a\",\"n/a\",MAX(0,Q2360-1))","v":0},{"$f":"IF(R2360=\"n/a\",\"n/a\",MAX(0,R2360-1))","v":0},{"$f":"IF(S2360=\"n/a\",\"n/a\",MAX(0,S2360-1))","v":0},{"$f":"IF(T2360=\"n/a\",\"n/a\",MAX(0,T2360-1))","v":0},{"$f":"IF(U2360=\"n/a\",\"n/a\",MAX(0,U2360-1))","v":0},{"$f":"IF(V2360=\"n/a\",\"n/a\",MAX(0,V2360-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2337)","v":"RL Capex 2020-21"},null,{"$f":"D2332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E2332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F2332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G2332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H2332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I2332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2332","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2332","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2332","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2332","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2332","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2332","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2332","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2332","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2332","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2332","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2332","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2332","v":0},{"$f":"IF(V2379=\"n/a\",\"n/a\",MAX(0,V2379-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2332","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2332<>\"n/a\",C2332<>\"n/a\"),IF(SUM(C2335:C2357)=0,0,IF((SUMPRODUCT(C2335:C2357,C2359:C2381)/SUM(C2335:C2357))<0,1,(SUMPRODUCT(C2335:C2357,C2359:C2381)/SUM(C2335:C2357)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2332<>\"n/a\",D2332<>\"n/a\"),IF(SUM(D2335:D2357)=0,0,IF((SUMPRODUCT(D2335:D2357,D2359:D2381)/SUM(D2335:D2357))<0,1,(SUMPRODUCT(D2335:D2357,D2359:D2381)/SUM(D2335:D2357)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2332<>\"n/a\",E2332<>\"n/a\"),IF(SUM(E2335:E2357)=0,0,IF((SUMPRODUCT(E2335:E2357,E2359:E2381)/SUM(E2335:E2357))<0,1,(SUMPRODUCT(E2335:E2357,E2359:E2381)/SUM(E2335:E2357)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 45",{"$f":"VLOOKUP($A2384,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2384,1,12,\"\"))","v":45},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A2385,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2385,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2385,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2385,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2385,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2385,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2385,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2385,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2385,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2385,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2385,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2385,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2385,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2385,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2385,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2385,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2385,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2385,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2385,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2385,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2385,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2385,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2385,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2385,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2385,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2385,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2385,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2385,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2385,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2385,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2385,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2385,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2385,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2385,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2385,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2385,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2385,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2385,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2385,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2385,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2385,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A2385,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2385,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2385,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2385,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2387=0,C2389=0),0,\nIF(AND(D2387<>0,C2389=0),D2387,\nIF(AND(D2388<>0,C2389<>0),(C2389-(C2389/C2413))+D2387,\nIF(C2413<1,0,(C2389-(C2389/C2413))))))","v":0},{"$f":"IF(AND(E2387=0,D2389=0),0,\nIF(AND(E2387<>0,D2389=0),E2387,\nIF(AND(E2388<>0,D2389<>0),(D2389-(D2389/D2413))+E2387,\nIF(D2413<1,0,(D2389-(D2389/D2413))))))","v":0},{"$f":"IF(AND(F2387=0,E2389=0),0,\nIF(AND(F2387<>0,E2389=0),F2387,\nIF(AND(F2388<>0,E2389<>0),(E2389-(E2389/E2413))+F2387,\nIF(E2413<1,0,(E2389-(E2389/E2413))))))","v":0},{"$f":"IF(AND(G2387=0,F2389=0),0,\nIF(AND(G2387<>0,F2389=0),G2387,\nIF(AND(G2388<>0,F2389<>0),(F2389-(F2389/F2413))+G2387,\nIF(F2413<1,0,(F2389-(F2389/F2413))))))","v":0},{"$f":"IF(AND(H2387=0,G2389=0),0,\nIF(AND(H2387<>0,G2389=0),H2387,\nIF(AND(H2388<>0,G2389<>0),(G2389-(G2389/G2413))+H2387,\nIF(G2413<1,0,(G2389-(G2389/G2413))))))","v":0},{"$f":"IF(AND(I2387=0,H2389=0),0,\nIF(AND(I2387<>0,H2389=0),I2387,\nIF(AND(I2388<>0,H2389<>0),(H2389-(H2389/H2413))+I2387,\nIF(H2413<1,0,(H2389-(H2389/H2413))))))","v":0},{"$f":"IF(AND(J2387=0,I2389=0),0,\nIF(AND(J2387<>0,I2389=0),J2387,\nIF(AND(J2388<>0,I2389<>0),(I2389-(I2389/I2413))+J2387,\nIF(I2413<1,0,(I2389-(I2389/I2413))))))","v":0},{"$f":"IF(AND(K2387=0,J2389=0),0,\nIF(AND(K2387<>0,J2389=0),K2387,\nIF(AND(K2388<>0,J2389<>0),(J2389-(J2389/J2413))+K2387,\nIF(J2413<1,0,(J2389-(J2389/J2413))))))","v":0},{"$f":"IF(AND(L2387=0,K2389=0),0,\nIF(AND(L2387<>0,K2389=0),L2387,\nIF(AND(L2388<>0,K2389<>0),(K2389-(K2389/K2413))+L2387,\nIF(K2413<1,0,(K2389-(K2389/K2413))))))","v":0},{"$f":"IF(AND(M2387=0,L2389=0),0,\nIF(AND(M2387<>0,L2389=0),M2387,\nIF(AND(M2388<>0,L2389<>0),(L2389-(L2389/L2413))+M2387,\nIF(L2413<1,0,(L2389-(L2389/L2413))))))","v":0},{"$f":"IF(AND(N2387=0,M2389=0),0,\nIF(AND(N2387<>0,M2389=0),N2387,\nIF(AND(N2388<>0,M2389<>0),(M2389-(M2389/M2413))+N2387,\nIF(M2413<1,0,(M2389-(M2389/M2413))))))","v":0},{"$f":"IF(AND(O2387=0,N2389=0),0,\nIF(AND(O2387<>0,N2389=0),O2387,\nIF(AND(O2388<>0,N2389<>0),(N2389-(N2389/N2413))+O2387,\nIF(N2413<1,0,(N2389-(N2389/N2413))))))","v":0},{"$f":"IF(AND(P2387=0,O2389=0),0,\nIF(AND(P2387<>0,O2389=0),P2387,\nIF(AND(P2388<>0,O2389<>0),(O2389-(O2389/O2413))+P2387,\nIF(O2413<1,0,(O2389-(O2389/O2413))))))","v":0},{"$f":"IF(AND(Q2387=0,P2389=0),0,\nIF(AND(Q2387<>0,P2389=0),Q2387,\nIF(AND(Q2388<>0,P2389<>0),(P2389-(P2389/P2413))+Q2387,\nIF(P2413<1,0,(P2389-(P2389/P2413))))))","v":0},{"$f":"IF(AND(R2387=0,Q2389=0),0,\nIF(AND(R2387<>0,Q2389=0),R2387,\nIF(AND(R2388<>0,Q2389<>0),(Q2389-(Q2389/Q2413))+R2387,\nIF(Q2413<1,0,(Q2389-(Q2389/Q2413))))))","v":0},{"$f":"IF(AND(S2387=0,R2389=0),0,\nIF(AND(S2387<>0,R2389=0),S2387,\nIF(AND(S2388<>0,R2389<>0),(R2389-(R2389/R2413))+S2387,\nIF(R2413<1,0,(R2389-(R2389/R2413))))))","v":0},{"$f":"IF(AND(T2387=0,S2389=0),0,\nIF(AND(T2387<>0,S2389=0),T2387,\nIF(AND(T2388<>0,S2389<>0),(S2389-(S2389/S2413))+T2387,\nIF(S2413<1,0,(S2389-(S2389/S2413))))))","v":0},{"$f":"IF(AND(U2387=0,T2389=0),0,\nIF(AND(U2387<>0,T2389=0),U2387,\nIF(AND(U2388<>0,T2389<>0),(T2389-(T2389/T2413))+U2387,\nIF(T2413<1,0,(T2389-(T2389/T2413))))))","v":0},{"$f":"IF(AND(V2387=0,U2389=0),0,\nIF(AND(V2387<>0,U2389=0),V2387,\nIF(AND(V2388<>0,U2389<>0),(U2389-(U2389/U2413))+V2387,\nIF(U2413<1,0,(U2389-(U2389/U2413))))))","v":0},{"$f":"IF(AND(W2387=0,V2389=0),0,\nIF(AND(W2387<>0,V2389=0),W2387,\nIF(AND(W2388<>0,V2389<>0),(V2389-(V2389/V2413))+W2387,\nIF(V2413<1,0,(V2389-(V2389/V2413))))))","v":0}]
[{"$f":"A2389+1","v":0},"Depreciated starting TAB",{"$f":"C2385","v":0},{"$f":"IF(C2414=\"n/a\",C2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,C2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,C2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(D2414=\"n/a\",D2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,D2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,D2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(E2414=\"n/a\",E2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,E2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,E2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(F2414=\"n/a\",F2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,F2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,F2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(G2414=\"n/a\",G2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,G2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,G2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(H2414=\"n/a\",H2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,H2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,H2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(I2414=\"n/a\",I2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,I2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,I2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(J2414=\"n/a\",J2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,J2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,J2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(K2414=\"n/a\",K2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,K2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,K2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(L2414=\"n/a\",L2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,L2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,L2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(M2414=\"n/a\",M2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,M2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,M2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(N2414=\"n/a\",N2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,N2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,N2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(O2414=\"n/a\",O2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,O2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,O2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(P2414=\"n/a\",P2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,P2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,P2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(Q2414=\"n/a\",Q2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,Q2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,Q2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(R2414=\"n/a\",R2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,R2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,R2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(S2414=\"n/a\",S2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,S2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,S2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(T2414=\"n/a\",T2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,T2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,T2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(U2414=\"n/a\",U2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,U2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,U2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(V2414=\"n/a\",V2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,V2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,V2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0}]
[{"$f":"A2390+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2391)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D2385","v":0},{"$f":"IF(D2415=\"n/a\",D2391,IFERROR(IF((OFFSET($C2391,0,$A2391))<0,\nMIN(0,D2391-(OFFSET($C2391,0,$A2391)/(OFFSET($C2386,-$A2390,$A2391)))),\nMAX(0,D2391-(OFFSET($C2391,0,$A2391)/(OFFSET($C2386,-$A2390,$A2391))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E2385","v":0},{"$f":"IF(E2416=\"n/a\",E2392,IFERROR(IF((OFFSET($C2392,0,$A2392))<0,\nMIN(0,E2392-(OFFSET($C2392,0,$A2392)/(OFFSET($C2387,-$A2391,$A2392)))),\nMAX(0,E2392-(OFFSET($C2392,0,$A2392)/(OFFSET($C2387,-$A2391,$A2392))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F2385","v":0},{"$f":"IF(F2417=\"n/a\",F2393,IFERROR(IF((OFFSET($C2393,0,$A2393))<0,\nMIN(0,F2393-(OFFSET($C2393,0,$A2393)/(OFFSET($C2388,-$A2392,$A2393)))),\nMAX(0,F2393-(OFFSET($C2393,0,$A2393)/(OFFSET($C2388,-$A2392,$A2393))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G2385","v":0},{"$f":"IF(G2418=\"n/a\",G2394,IFERROR(IF((OFFSET($C2394,0,$A2394))<0,\nMIN(0,G2394-(OFFSET($C2394,0,$A2394)/(OFFSET($C2389,-$A2393,$A2394)))),\nMAX(0,G2394-(OFFSET($C2394,0,$A2394)/(OFFSET($C2389,-$A2393,$A2394))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H2385","v":0},{"$f":"IF(H2419=\"n/a\",H2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,H2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,H2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I2385","v":0},{"$f":"IF(I2420=\"n/a\",I2396,IFERROR(IF((OFFSET($C2396,0,$A2396))<0,\nMIN(0,I2396-(OFFSET($C2396,0,$A2396)/(OFFSET($C2391,-$A2395,$A2396)))),\nMAX(0,I2396-(OFFSET($C2396,0,$A2396)/(OFFSET($C2391,-$A2395,$A2396))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2385","v":0},{"$f":"IF(J2421=\"n/a\",J2397,IFERROR(IF((OFFSET($C2397,0,$A2397))<0,\nMIN(0,J2397-(OFFSET($C2397,0,$A2397)/(OFFSET($C2392,-$A2396,$A2397)))),\nMAX(0,J2397-(OFFSET($C2397,0,$A2397)/(OFFSET($C2392,-$A2396,$A2397))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2385","v":0},{"$f":"IF(K2422=\"n/a\",K2398,IFERROR(IF((OFFSET($C2398,0,$A2398))<0,\nMIN(0,K2398-(OFFSET($C2398,0,$A2398)/(OFFSET($C2393,-$A2397,$A2398)))),\nMAX(0,K2398-(OFFSET($C2398,0,$A2398)/(OFFSET($C2393,-$A2397,$A2398))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2385","v":0},{"$f":"IF(L2423=\"n/a\",L2399,IFERROR(IF((OFFSET($C2399,0,$A2399))<0,\nMIN(0,L2399-(OFFSET($C2399,0,$A2399)/(OFFSET($C2394,-$A2398,$A2399)))),\nMAX(0,L2399-(OFFSET($C2399,0,$A2399)/(OFFSET($C2394,-$A2398,$A2399))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2385","v":0},{"$f":"IF(M2424=\"n/a\",M2400,IFERROR(IF((OFFSET($C2400,0,$A2400))<0,\nMIN(0,M2400-(OFFSET($C2400,0,$A2400)/(OFFSET($C2395,-$A2399,$A2400)))),\nMAX(0,M2400-(OFFSET($C2400,0,$A2400)/(OFFSET($C2395,-$A2399,$A2400))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2385","v":0},{"$f":"IF(N2425=\"n/a\",N2401,IFERROR(IF((OFFSET($C2401,0,$A2401))<0,\nMIN(0,N2401-(OFFSET($C2401,0,$A2401)/(OFFSET($C2396,-$A2400,$A2401)))),\nMAX(0,N2401-(OFFSET($C2401,0,$A2401)/(OFFSET($C2396,-$A2400,$A2401))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2385","v":0},{"$f":"IF(O2426=\"n/a\",O2402,IFERROR(IF((OFFSET($C2402,0,$A2402))<0,\nMIN(0,O2402-(OFFSET($C2402,0,$A2402)/(OFFSET($C2397,-$A2401,$A2402)))),\nMAX(0,O2402-(OFFSET($C2402,0,$A2402)/(OFFSET($C2397,-$A2401,$A2402))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2385","v":0},{"$f":"IF(P2427=\"n/a\",P2403,IFERROR(IF((OFFSET($C2403,0,$A2403))<0,\nMIN(0,P2403-(OFFSET($C2403,0,$A2403)/(OFFSET($C2398,-$A2402,$A2403)))),\nMAX(0,P2403-(OFFSET($C2403,0,$A2403)/(OFFSET($C2398,-$A2402,$A2403))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2385","v":0},{"$f":"IF(Q2428=\"n/a\",Q2404,IFERROR(IF((OFFSET($C2404,0,$A2404))<0,\nMIN(0,Q2404-(OFFSET($C2404,0,$A2404)/(OFFSET($C2399,-$A2403,$A2404)))),\nMAX(0,Q2404-(OFFSET($C2404,0,$A2404)/(OFFSET($C2399,-$A2403,$A2404))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2385","v":0},{"$f":"IF(R2429=\"n/a\",R2405,IFERROR(IF((OFFSET($C2405,0,$A2405))<0,\nMIN(0,R2405-(OFFSET($C2405,0,$A2405)/(OFFSET($C2400,-$A2404,$A2405)))),\nMAX(0,R2405-(OFFSET($C2405,0,$A2405)/(OFFSET($C2400,-$A2404,$A2405))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2385","v":0},{"$f":"IF(S2430=\"n/a\",S2406,IFERROR(IF((OFFSET($C2406,0,$A2406))<0,\nMIN(0,S2406-(OFFSET($C2406,0,$A2406)/(OFFSET($C2401,-$A2405,$A2406)))),\nMAX(0,S2406-(OFFSET($C2406,0,$A2406)/(OFFSET($C2401,-$A2405,$A2406))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2385","v":0},{"$f":"IF(T2431=\"n/a\",T2407,IFERROR(IF((OFFSET($C2407,0,$A2407))<0,\nMIN(0,T2407-(OFFSET($C2407,0,$A2407)/(OFFSET($C2402,-$A2406,$A2407)))),\nMAX(0,T2407-(OFFSET($C2407,0,$A2407)/(OFFSET($C2402,-$A2406,$A2407))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2385","v":0},{"$f":"IF(U2432=\"n/a\",U2408,IFERROR(IF((OFFSET($C2408,0,$A2408))<0,\nMIN(0,U2408-(OFFSET($C2408,0,$A2408)/(OFFSET($C2403,-$A2407,$A2408)))),\nMAX(0,U2408-(OFFSET($C2408,0,$A2408)/(OFFSET($C2403,-$A2407,$A2408))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2385","v":0},{"$f":"IF(V2433=\"n/a\",V2409,IFERROR(IF((OFFSET($C2409,0,$A2409))<0,\nMIN(0,V2409-(OFFSET($C2409,0,$A2409)/(OFFSET($C2404,-$A2408,$A2409)))),\nMAX(0,V2409-(OFFSET($C2409,0,$A2409)/(OFFSET($C2404,-$A2408,$A2409))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2385","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2413<1,D2387=0),0,\nIF(D2387=0,C2413-1,\nIF(C2413<1,D2388,\n(((C2413-1)*(C2389-(C2389/(C2413))))+(D2387*D2388))/(D2389))))","v":0},{"$f":"IF(AND(D2413<1,E2387=0),0,\nIF(E2387=0,D2413-1,\nIF(D2413<1,E2388,\n(((D2413-1)*(D2389-(D2389/(D2413))))+(E2387*E2388))/(E2389))))","v":0},{"$f":"IF(AND(E2413<1,F2387=0),0,\nIF(F2387=0,E2413-1,\nIF(E2413<1,F2388,\n(((E2413-1)*(E2389-(E2389/(E2413))))+(F2387*F2388))/(F2389))))","v":0},{"$f":"IF(AND(F2413<1,G2387=0),0,\nIF(G2387=0,F2413-1,\nIF(F2413<1,G2388,\n(((F2413-1)*(F2389-(F2389/(F2413))))+(G2387*G2388))/(G2389))))","v":0},{"$f":"IF(AND(G2413<1,H2387=0),0,\nIF(H2387=0,G2413-1,\nIF(G2413<1,H2388,\n(((G2413-1)*(G2389-(G2389/(G2413))))+(H2387*H2388))/(H2389))))","v":0},{"$f":"IF(AND(H2413<1,I2387=0),0,\nIF(I2387=0,H2413-1,\nIF(H2413<1,I2388,\n(((H2413-1)*(H2389-(H2389/(H2413))))+(I2387*I2388))/(I2389))))","v":0},{"$f":"IF(AND(I2413<1,J2387=0),0,\nIF(J2387=0,I2413-1,\nIF(I2413<1,J2388,\n(((I2413-1)*(I2389-(I2389/(I2413))))+(J2387*J2388))/(J2389))))","v":0},{"$f":"IF(AND(J2413<1,K2387=0),0,\nIF(K2387=0,J2413-1,\nIF(J2413<1,K2388,\n(((J2413-1)*(J2389-(J2389/(J2413))))+(K2387*K2388))/(K2389))))","v":0},{"$f":"IF(AND(K2413<1,L2387=0),0,\nIF(L2387=0,K2413-1,\nIF(K2413<1,L2388,\n(((K2413-1)*(K2389-(K2389/(K2413))))+(L2387*L2388))/(L2389))))","v":0},{"$f":"IF(AND(L2413<1,M2387=0),0,\nIF(M2387=0,L2413-1,\nIF(L2413<1,M2388,\n(((L2413-1)*(L2389-(L2389/(L2413))))+(M2387*M2388))/(M2389))))","v":0},{"$f":"IF(AND(M2413<1,N2387=0),0,\nIF(N2387=0,M2413-1,\nIF(M2413<1,N2388,\n(((M2413-1)*(M2389-(M2389/(M2413))))+(N2387*N2388))/(N2389))))","v":0},{"$f":"IF(AND(N2413<1,O2387=0),0,\nIF(O2387=0,N2413-1,\nIF(N2413<1,O2388,\n(((N2413-1)*(N2389-(N2389/(N2413))))+(O2387*O2388))/(O2389))))","v":0},{"$f":"IF(AND(O2413<1,P2387=0),0,\nIF(P2387=0,O2413-1,\nIF(O2413<1,P2388,\n(((O2413-1)*(O2389-(O2389/(O2413))))+(P2387*P2388))/(P2389))))","v":0},{"$f":"IF(AND(P2413<1,Q2387=0),0,\nIF(Q2387=0,P2413-1,\nIF(P2413<1,Q2388,\n(((P2413-1)*(P2389-(P2389/(P2413))))+(Q2387*Q2388))/(Q2389))))","v":0},{"$f":"IF(AND(Q2413<1,R2387=0),0,\nIF(R2387=0,Q2413-1,\nIF(Q2413<1,R2388,\n(((Q2413-1)*(Q2389-(Q2389/(Q2413))))+(R2387*R2388))/(R2389))))","v":0},{"$f":"IF(AND(R2413<1,S2387=0),0,\nIF(S2387=0,R2413-1,\nIF(R2413<1,S2388,\n(((R2413-1)*(R2389-(R2389/(R2413))))+(S2387*S2388))/(S2389))))","v":0},{"$f":"IF(AND(S2413<1,T2387=0),0,\nIF(T2387=0,S2413-1,\nIF(S2413<1,T2388,\n(((S2413-1)*(S2389-(S2389/(S2413))))+(T2387*T2388))/(T2389))))","v":0},{"$f":"IF(AND(T2413<1,U2387=0),0,\nIF(U2387=0,T2413-1,\nIF(T2413<1,U2388,\n(((T2413-1)*(T2389-(T2389/(T2413))))+(U2387*U2388))/(U2389))))","v":0},{"$f":"IF(AND(U2413<1,V2387=0),0,\nIF(V2387=0,U2413-1,\nIF(U2413<1,V2388,\n(((U2413-1)*(U2389-(U2389/(U2413))))+(V2387*V2388))/(V2389))))","v":0},{"$f":"IF(AND(V2413<1,W2387=0),0,\nIF(W2387=0,V2413-1,\nIF(V2413<1,W2388,\n(((V2413-1)*(V2389-(V2389/(V2413))))+(W2387*W2388))/(W2389))))","v":0}]
[null,"RL Start TAB",{"$f":"C2386","v":0},{"$f":"IF(C2414=\"n/a\",\"n/a\",MAX(0,C2414-1))","v":0},{"$f":"IF(D2414=\"n/a\",\"n/a\",MAX(0,D2414-1))","v":0},{"$f":"IF(E2414=\"n/a\",\"n/a\",MAX(0,E2414-1))","v":0},{"$f":"IF(F2414=\"n/a\",\"n/a\",MAX(0,F2414-1))","v":0},{"$f":"IF(G2414=\"n/a\",\"n/a\",MAX(0,G2414-1))","v":0},{"$f":"IF(H2414=\"n/a\",\"n/a\",MAX(0,H2414-1))","v":0},{"$f":"IF(I2414=\"n/a\",\"n/a\",MAX(0,I2414-1))","v":0},{"$f":"IF(J2414=\"n/a\",\"n/a\",MAX(0,J2414-1))","v":0},{"$f":"IF(K2414=\"n/a\",\"n/a\",MAX(0,K2414-1))","v":0},{"$f":"IF(L2414=\"n/a\",\"n/a\",MAX(0,L2414-1))","v":0},{"$f":"IF(M2414=\"n/a\",\"n/a\",MAX(0,M2414-1))","v":0},{"$f":"IF(N2414=\"n/a\",\"n/a\",MAX(0,N2414-1))","v":0},{"$f":"IF(O2414=\"n/a\",\"n/a\",MAX(0,O2414-1))","v":0},{"$f":"IF(P2414=\"n/a\",\"n/a\",MAX(0,P2414-1))","v":0},{"$f":"IF(Q2414=\"n/a\",\"n/a\",MAX(0,Q2414-1))","v":0},{"$f":"IF(R2414=\"n/a\",\"n/a\",MAX(0,R2414-1))","v":0},{"$f":"IF(S2414=\"n/a\",\"n/a\",MAX(0,S2414-1))","v":0},{"$f":"IF(T2414=\"n/a\",\"n/a\",MAX(0,T2414-1))","v":0},{"$f":"IF(U2414=\"n/a\",\"n/a\",MAX(0,U2414-1))","v":0},{"$f":"IF(V2414=\"n/a\",\"n/a\",MAX(0,V2414-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2391)","v":"RL Capex 2020-21"},null,{"$f":"D2386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E2386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F2386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G2386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H2386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I2386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2386","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2386","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2386","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2386","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2386","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2386","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2386","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2386","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2386","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2386","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2386","v":0},{"$f":"IF(V2433=\"n/a\",\"n/a\",MAX(0,V2433-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2386","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2386<>\"n/a\",C2386<>\"n/a\"),IF(SUM(C2389:C2411)=0,0,IF((SUMPRODUCT(C2389:C2411,C2413:C2435)/SUM(C2389:C2411))<0,1,(SUMPRODUCT(C2389:C2411,C2413:C2435)/SUM(C2389:C2411)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2386<>\"n/a\",D2386<>\"n/a\"),IF(SUM(D2389:D2411)=0,0,IF((SUMPRODUCT(D2389:D2411,D2413:D2435)/SUM(D2389:D2411))<0,1,(SUMPRODUCT(D2389:D2411,D2413:D2435)/SUM(D2389:D2411)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2386<>\"n/a\",E2386<>\"n/a\"),IF(SUM(E2389:E2411)=0,0,IF((SUMPRODUCT(E2389:E2411,E2413:E2435)/SUM(E2389:E2411))<0,1,(SUMPRODUCT(E2389:E2411,E2413:E2435)/SUM(E2389:E2411)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 46",{"$f":"VLOOKUP($A2438,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2438,1,12,\"\"))","v":46},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A2439,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2439,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2439,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2439,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2439,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2439,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2439,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2439,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2439,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2439,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2439,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2439,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2439,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2439,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2439,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2439,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2439,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2439,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2439,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2439,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2439,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2439,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2439,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2439,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2439,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2439,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2439,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2439,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2439,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2439,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2439,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2439,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2439,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2439,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2439,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2439,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2439,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2439,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2439,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2439,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2439,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A2439,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2439,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2439,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2439,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2441=0,C2443=0),0,\nIF(AND(D2441<>0,C2443=0),D2441,\nIF(AND(D2442<>0,C2443<>0),(C2443-(C2443/C2467))+D2441,\nIF(C2467<1,0,(C2443-(C2443/C2467))))))","v":0},{"$f":"IF(AND(E2441=0,D2443=0),0,\nIF(AND(E2441<>0,D2443=0),E2441,\nIF(AND(E2442<>0,D2443<>0),(D2443-(D2443/D2467))+E2441,\nIF(D2467<1,0,(D2443-(D2443/D2467))))))","v":0},{"$f":"IF(AND(F2441=0,E2443=0),0,\nIF(AND(F2441<>0,E2443=0),F2441,\nIF(AND(F2442<>0,E2443<>0),(E2443-(E2443/E2467))+F2441,\nIF(E2467<1,0,(E2443-(E2443/E2467))))))","v":0},{"$f":"IF(AND(G2441=0,F2443=0),0,\nIF(AND(G2441<>0,F2443=0),G2441,\nIF(AND(G2442<>0,F2443<>0),(F2443-(F2443/F2467))+G2441,\nIF(F2467<1,0,(F2443-(F2443/F2467))))))","v":0},{"$f":"IF(AND(H2441=0,G2443=0),0,\nIF(AND(H2441<>0,G2443=0),H2441,\nIF(AND(H2442<>0,G2443<>0),(G2443-(G2443/G2467))+H2441,\nIF(G2467<1,0,(G2443-(G2443/G2467))))))","v":0},{"$f":"IF(AND(I2441=0,H2443=0),0,\nIF(AND(I2441<>0,H2443=0),I2441,\nIF(AND(I2442<>0,H2443<>0),(H2443-(H2443/H2467))+I2441,\nIF(H2467<1,0,(H2443-(H2443/H2467))))))","v":0},{"$f":"IF(AND(J2441=0,I2443=0),0,\nIF(AND(J2441<>0,I2443=0),J2441,\nIF(AND(J2442<>0,I2443<>0),(I2443-(I2443/I2467))+J2441,\nIF(I2467<1,0,(I2443-(I2443/I2467))))))","v":0},{"$f":"IF(AND(K2441=0,J2443=0),0,\nIF(AND(K2441<>0,J2443=0),K2441,\nIF(AND(K2442<>0,J2443<>0),(J2443-(J2443/J2467))+K2441,\nIF(J2467<1,0,(J2443-(J2443/J2467))))))","v":0},{"$f":"IF(AND(L2441=0,K2443=0),0,\nIF(AND(L2441<>0,K2443=0),L2441,\nIF(AND(L2442<>0,K2443<>0),(K2443-(K2443/K2467))+L2441,\nIF(K2467<1,0,(K2443-(K2443/K2467))))))","v":0},{"$f":"IF(AND(M2441=0,L2443=0),0,\nIF(AND(M2441<>0,L2443=0),M2441,\nIF(AND(M2442<>0,L2443<>0),(L2443-(L2443/L2467))+M2441,\nIF(L2467<1,0,(L2443-(L2443/L2467))))))","v":0},{"$f":"IF(AND(N2441=0,M2443=0),0,\nIF(AND(N2441<>0,M2443=0),N2441,\nIF(AND(N2442<>0,M2443<>0),(M2443-(M2443/M2467))+N2441,\nIF(M2467<1,0,(M2443-(M2443/M2467))))))","v":0},{"$f":"IF(AND(O2441=0,N2443=0),0,\nIF(AND(O2441<>0,N2443=0),O2441,\nIF(AND(O2442<>0,N2443<>0),(N2443-(N2443/N2467))+O2441,\nIF(N2467<1,0,(N2443-(N2443/N2467))))))","v":0},{"$f":"IF(AND(P2441=0,O2443=0),0,\nIF(AND(P2441<>0,O2443=0),P2441,\nIF(AND(P2442<>0,O2443<>0),(O2443-(O2443/O2467))+P2441,\nIF(O2467<1,0,(O2443-(O2443/O2467))))))","v":0},{"$f":"IF(AND(Q2441=0,P2443=0),0,\nIF(AND(Q2441<>0,P2443=0),Q2441,\nIF(AND(Q2442<>0,P2443<>0),(P2443-(P2443/P2467))+Q2441,\nIF(P2467<1,0,(P2443-(P2443/P2467))))))","v":0},{"$f":"IF(AND(R2441=0,Q2443=0),0,\nIF(AND(R2441<>0,Q2443=0),R2441,\nIF(AND(R2442<>0,Q2443<>0),(Q2443-(Q2443/Q2467))+R2441,\nIF(Q2467<1,0,(Q2443-(Q2443/Q2467))))))","v":0},{"$f":"IF(AND(S2441=0,R2443=0),0,\nIF(AND(S2441<>0,R2443=0),S2441,\nIF(AND(S2442<>0,R2443<>0),(R2443-(R2443/R2467))+S2441,\nIF(R2467<1,0,(R2443-(R2443/R2467))))))","v":0},{"$f":"IF(AND(T2441=0,S2443=0),0,\nIF(AND(T2441<>0,S2443=0),T2441,\nIF(AND(T2442<>0,S2443<>0),(S2443-(S2443/S2467))+T2441,\nIF(S2467<1,0,(S2443-(S2443/S2467))))))","v":0},{"$f":"IF(AND(U2441=0,T2443=0),0,\nIF(AND(U2441<>0,T2443=0),U2441,\nIF(AND(U2442<>0,T2443<>0),(T2443-(T2443/T2467))+U2441,\nIF(T2467<1,0,(T2443-(T2443/T2467))))))","v":0},{"$f":"IF(AND(V2441=0,U2443=0),0,\nIF(AND(V2441<>0,U2443=0),V2441,\nIF(AND(V2442<>0,U2443<>0),(U2443-(U2443/U2467))+V2441,\nIF(U2467<1,0,(U2443-(U2443/U2467))))))","v":0},{"$f":"IF(AND(W2441=0,V2443=0),0,\nIF(AND(W2441<>0,V2443=0),W2441,\nIF(AND(W2442<>0,V2443<>0),(V2443-(V2443/V2467))+W2441,\nIF(V2467<1,0,(V2443-(V2443/V2467))))))","v":0}]
[{"$f":"A2443+1","v":0},"Depreciated starting TAB",{"$f":"C2439","v":0},{"$f":"IF(C2468=\"n/a\",C2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,C2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,C2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(D2468=\"n/a\",D2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,D2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,D2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(E2468=\"n/a\",E2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,E2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,E2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(F2468=\"n/a\",F2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,F2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,F2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(G2468=\"n/a\",G2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,G2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,G2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(H2468=\"n/a\",H2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,H2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,H2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(I2468=\"n/a\",I2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,I2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,I2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(J2468=\"n/a\",J2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,J2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,J2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(K2468=\"n/a\",K2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,K2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,K2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(L2468=\"n/a\",L2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,L2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,L2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(M2468=\"n/a\",M2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,M2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,M2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(N2468=\"n/a\",N2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,N2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,N2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(O2468=\"n/a\",O2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,O2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,O2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(P2468=\"n/a\",P2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,P2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,P2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(Q2468=\"n/a\",Q2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,Q2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,Q2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(R2468=\"n/a\",R2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,R2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,R2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(S2468=\"n/a\",S2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,S2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,S2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(T2468=\"n/a\",T2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,T2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,T2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(U2468=\"n/a\",U2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,U2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,U2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(V2468=\"n/a\",V2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,V2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,V2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0}]
[{"$f":"A2444+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2445)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D2439","v":0},{"$f":"IF(D2469=\"n/a\",D2445,IFERROR(IF((OFFSET($C2445,0,$A2445))<0,\nMIN(0,D2445-(OFFSET($C2445,0,$A2445)/(OFFSET($C2440,-$A2444,$A2445)))),\nMAX(0,D2445-(OFFSET($C2445,0,$A2445)/(OFFSET($C2440,-$A2444,$A2445))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E2439","v":0},{"$f":"IF(E2470=\"n/a\",E2446,IFERROR(IF((OFFSET($C2446,0,$A2446))<0,\nMIN(0,E2446-(OFFSET($C2446,0,$A2446)/(OFFSET($C2441,-$A2445,$A2446)))),\nMAX(0,E2446-(OFFSET($C2446,0,$A2446)/(OFFSET($C2441,-$A2445,$A2446))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F2439","v":0},{"$f":"IF(F2471=\"n/a\",F2447,IFERROR(IF((OFFSET($C2447,0,$A2447))<0,\nMIN(0,F2447-(OFFSET($C2447,0,$A2447)/(OFFSET($C2442,-$A2446,$A2447)))),\nMAX(0,F2447-(OFFSET($C2447,0,$A2447)/(OFFSET($C2442,-$A2446,$A2447))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G2439","v":0},{"$f":"IF(G2472=\"n/a\",G2448,IFERROR(IF((OFFSET($C2448,0,$A2448))<0,\nMIN(0,G2448-(OFFSET($C2448,0,$A2448)/(OFFSET($C2443,-$A2447,$A2448)))),\nMAX(0,G2448-(OFFSET($C2448,0,$A2448)/(OFFSET($C2443,-$A2447,$A2448))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H2439","v":0},{"$f":"IF(H2473=\"n/a\",H2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,H2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,H2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I2439","v":0},{"$f":"IF(I2474=\"n/a\",I2450,IFERROR(IF((OFFSET($C2450,0,$A2450))<0,\nMIN(0,I2450-(OFFSET($C2450,0,$A2450)/(OFFSET($C2445,-$A2449,$A2450)))),\nMAX(0,I2450-(OFFSET($C2450,0,$A2450)/(OFFSET($C2445,-$A2449,$A2450))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2439","v":0},{"$f":"IF(J2475=\"n/a\",J2451,IFERROR(IF((OFFSET($C2451,0,$A2451))<0,\nMIN(0,J2451-(OFFSET($C2451,0,$A2451)/(OFFSET($C2446,-$A2450,$A2451)))),\nMAX(0,J2451-(OFFSET($C2451,0,$A2451)/(OFFSET($C2446,-$A2450,$A2451))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2439","v":0},{"$f":"IF(K2476=\"n/a\",K2452,IFERROR(IF((OFFSET($C2452,0,$A2452))<0,\nMIN(0,K2452-(OFFSET($C2452,0,$A2452)/(OFFSET($C2447,-$A2451,$A2452)))),\nMAX(0,K2452-(OFFSET($C2452,0,$A2452)/(OFFSET($C2447,-$A2451,$A2452))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2439","v":0},{"$f":"IF(L2477=\"n/a\",L2453,IFERROR(IF((OFFSET($C2453,0,$A2453))<0,\nMIN(0,L2453-(OFFSET($C2453,0,$A2453)/(OFFSET($C2448,-$A2452,$A2453)))),\nMAX(0,L2453-(OFFSET($C2453,0,$A2453)/(OFFSET($C2448,-$A2452,$A2453))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2439","v":0},{"$f":"IF(M2478=\"n/a\",M2454,IFERROR(IF((OFFSET($C2454,0,$A2454))<0,\nMIN(0,M2454-(OFFSET($C2454,0,$A2454)/(OFFSET($C2449,-$A2453,$A2454)))),\nMAX(0,M2454-(OFFSET($C2454,0,$A2454)/(OFFSET($C2449,-$A2453,$A2454))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2439","v":0},{"$f":"IF(N2479=\"n/a\",N2455,IFERROR(IF((OFFSET($C2455,0,$A2455))<0,\nMIN(0,N2455-(OFFSET($C2455,0,$A2455)/(OFFSET($C2450,-$A2454,$A2455)))),\nMAX(0,N2455-(OFFSET($C2455,0,$A2455)/(OFFSET($C2450,-$A2454,$A2455))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2439","v":0},{"$f":"IF(O2480=\"n/a\",O2456,IFERROR(IF((OFFSET($C2456,0,$A2456))<0,\nMIN(0,O2456-(OFFSET($C2456,0,$A2456)/(OFFSET($C2451,-$A2455,$A2456)))),\nMAX(0,O2456-(OFFSET($C2456,0,$A2456)/(OFFSET($C2451,-$A2455,$A2456))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2439","v":0},{"$f":"IF(P2481=\"n/a\",P2457,IFERROR(IF((OFFSET($C2457,0,$A2457))<0,\nMIN(0,P2457-(OFFSET($C2457,0,$A2457)/(OFFSET($C2452,-$A2456,$A2457)))),\nMAX(0,P2457-(OFFSET($C2457,0,$A2457)/(OFFSET($C2452,-$A2456,$A2457))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2439","v":0},{"$f":"IF(Q2482=\"n/a\",Q2458,IFERROR(IF((OFFSET($C2458,0,$A2458))<0,\nMIN(0,Q2458-(OFFSET($C2458,0,$A2458)/(OFFSET($C2453,-$A2457,$A2458)))),\nMAX(0,Q2458-(OFFSET($C2458,0,$A2458)/(OFFSET($C2453,-$A2457,$A2458))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2439","v":0},{"$f":"IF(R2483=\"n/a\",R2459,IFERROR(IF((OFFSET($C2459,0,$A2459))<0,\nMIN(0,R2459-(OFFSET($C2459,0,$A2459)/(OFFSET($C2454,-$A2458,$A2459)))),\nMAX(0,R2459-(OFFSET($C2459,0,$A2459)/(OFFSET($C2454,-$A2458,$A2459))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2439","v":0},{"$f":"IF(S2484=\"n/a\",S2460,IFERROR(IF((OFFSET($C2460,0,$A2460))<0,\nMIN(0,S2460-(OFFSET($C2460,0,$A2460)/(OFFSET($C2455,-$A2459,$A2460)))),\nMAX(0,S2460-(OFFSET($C2460,0,$A2460)/(OFFSET($C2455,-$A2459,$A2460))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2439","v":0},{"$f":"IF(T2485=\"n/a\",T2461,IFERROR(IF((OFFSET($C2461,0,$A2461))<0,\nMIN(0,T2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2456,-$A2460,$A2461)))),\nMAX(0,T2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2456,-$A2460,$A2461))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2439","v":0},{"$f":"IF(U2486=\"n/a\",U2462,IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,U2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2457,-$A2461,$A2462)))),\nMAX(0,U2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2457,-$A2461,$A2462))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2439","v":0},{"$f":"IF(V2487=\"n/a\",V2463,IFERROR(IF((OFFSET($C2463,0,$A2463))<0,\nMIN(0,V2463-(OFFSET($C2463,0,$A2463)/(OFFSET($C2458,-$A2462,$A2463)))),\nMAX(0,V2463-(OFFSET($C2463,0,$A2463)/(OFFSET($C2458,-$A2462,$A2463))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2439","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2467<1,D2441=0),0,\nIF(D2441=0,C2467-1,\nIF(C2467<1,D2442,\n(((C2467-1)*(C2443-(C2443/(C2467))))+(D2441*D2442))/(D2443))))","v":0},{"$f":"IF(AND(D2467<1,E2441=0),0,\nIF(E2441=0,D2467-1,\nIF(D2467<1,E2442,\n(((D2467-1)*(D2443-(D2443/(D2467))))+(E2441*E2442))/(E2443))))","v":0},{"$f":"IF(AND(E2467<1,F2441=0),0,\nIF(F2441=0,E2467-1,\nIF(E2467<1,F2442,\n(((E2467-1)*(E2443-(E2443/(E2467))))+(F2441*F2442))/(F2443))))","v":0},{"$f":"IF(AND(F2467<1,G2441=0),0,\nIF(G2441=0,F2467-1,\nIF(F2467<1,G2442,\n(((F2467-1)*(F2443-(F2443/(F2467))))+(G2441*G2442))/(G2443))))","v":0},{"$f":"IF(AND(G2467<1,H2441=0),0,\nIF(H2441=0,G2467-1,\nIF(G2467<1,H2442,\n(((G2467-1)*(G2443-(G2443/(G2467))))+(H2441*H2442))/(H2443))))","v":0},{"$f":"IF(AND(H2467<1,I2441=0),0,\nIF(I2441=0,H2467-1,\nIF(H2467<1,I2442,\n(((H2467-1)*(H2443-(H2443/(H2467))))+(I2441*I2442))/(I2443))))","v":0},{"$f":"IF(AND(I2467<1,J2441=0),0,\nIF(J2441=0,I2467-1,\nIF(I2467<1,J2442,\n(((I2467-1)*(I2443-(I2443/(I2467))))+(J2441*J2442))/(J2443))))","v":0},{"$f":"IF(AND(J2467<1,K2441=0),0,\nIF(K2441=0,J2467-1,\nIF(J2467<1,K2442,\n(((J2467-1)*(J2443-(J2443/(J2467))))+(K2441*K2442))/(K2443))))","v":0},{"$f":"IF(AND(K2467<1,L2441=0),0,\nIF(L2441=0,K2467-1,\nIF(K2467<1,L2442,\n(((K2467-1)*(K2443-(K2443/(K2467))))+(L2441*L2442))/(L2443))))","v":0},{"$f":"IF(AND(L2467<1,M2441=0),0,\nIF(M2441=0,L2467-1,\nIF(L2467<1,M2442,\n(((L2467-1)*(L2443-(L2443/(L2467))))+(M2441*M2442))/(M2443))))","v":0},{"$f":"IF(AND(M2467<1,N2441=0),0,\nIF(N2441=0,M2467-1,\nIF(M2467<1,N2442,\n(((M2467-1)*(M2443-(M2443/(M2467))))+(N2441*N2442))/(N2443))))","v":0},{"$f":"IF(AND(N2467<1,O2441=0),0,\nIF(O2441=0,N2467-1,\nIF(N2467<1,O2442,\n(((N2467-1)*(N2443-(N2443/(N2467))))+(O2441*O2442))/(O2443))))","v":0},{"$f":"IF(AND(O2467<1,P2441=0),0,\nIF(P2441=0,O2467-1,\nIF(O2467<1,P2442,\n(((O2467-1)*(O2443-(O2443/(O2467))))+(P2441*P2442))/(P2443))))","v":0},{"$f":"IF(AND(P2467<1,Q2441=0),0,\nIF(Q2441=0,P2467-1,\nIF(P2467<1,Q2442,\n(((P2467-1)*(P2443-(P2443/(P2467))))+(Q2441*Q2442))/(Q2443))))","v":0},{"$f":"IF(AND(Q2467<1,R2441=0),0,\nIF(R2441=0,Q2467-1,\nIF(Q2467<1,R2442,\n(((Q2467-1)*(Q2443-(Q2443/(Q2467))))+(R2441*R2442))/(R2443))))","v":0},{"$f":"IF(AND(R2467<1,S2441=0),0,\nIF(S2441=0,R2467-1,\nIF(R2467<1,S2442,\n(((R2467-1)*(R2443-(R2443/(R2467))))+(S2441*S2442))/(S2443))))","v":0},{"$f":"IF(AND(S2467<1,T2441=0),0,\nIF(T2441=0,S2467-1,\nIF(S2467<1,T2442,\n(((S2467-1)*(S2443-(S2443/(S2467))))+(T2441*T2442))/(T2443))))","v":0},{"$f":"IF(AND(T2467<1,U2441=0),0,\nIF(U2441=0,T2467-1,\nIF(T2467<1,U2442,\n(((T2467-1)*(T2443-(T2443/(T2467))))+(U2441*U2442))/(U2443))))","v":0},{"$f":"IF(AND(U2467<1,V2441=0),0,\nIF(V2441=0,U2467-1,\nIF(U2467<1,V2442,\n(((U2467-1)*(U2443-(U2443/(U2467))))+(V2441*V2442))/(V2443))))","v":0},{"$f":"IF(AND(V2467<1,W2441=0),0,\nIF(W2441=0,V2467-1,\nIF(V2467<1,W2442,\n(((V2467-1)*(V2443-(V2443/(V2467))))+(W2441*W2442))/(W2443))))","v":0}]
[null,"RL Start TAB",{"$f":"C2440","v":0},{"$f":"IF(C2468=\"n/a\",\"n/a\",MAX(0,C2468-1))","v":0},{"$f":"IF(D2468=\"n/a\",\"n/a\",MAX(0,D2468-1))","v":0},{"$f":"IF(E2468=\"n/a\",\"n/a\",MAX(0,E2468-1))","v":0},{"$f":"IF(F2468=\"n/a\",\"n/a\",MAX(0,F2468-1))","v":0},{"$f":"IF(G2468=\"n/a\",\"n/a\",MAX(0,G2468-1))","v":0},{"$f":"IF(H2468=\"n/a\",\"n/a\",MAX(0,H2468-1))","v":0},{"$f":"IF(I2468=\"n/a\",\"n/a\",MAX(0,I2468-1))","v":0},{"$f":"IF(J2468=\"n/a\",\"n/a\",MAX(0,J2468-1))","v":0},{"$f":"IF(K2468=\"n/a\",\"n/a\",MAX(0,K2468-1))","v":0},{"$f":"IF(L2468=\"n/a\",\"n/a\",MAX(0,L2468-1))","v":0},{"$f":"IF(M2468=\"n/a\",\"n/a\",MAX(0,M2468-1))","v":0},{"$f":"IF(N2468=\"n/a\",\"n/a\",MAX(0,N2468-1))","v":0},{"$f":"IF(O2468=\"n/a\",\"n/a\",MAX(0,O2468-1))","v":0},{"$f":"IF(P2468=\"n/a\",\"n/a\",MAX(0,P2468-1))","v":0},{"$f":"IF(Q2468=\"n/a\",\"n/a\",MAX(0,Q2468-1))","v":0},{"$f":"IF(R2468=\"n/a\",\"n/a\",MAX(0,R2468-1))","v":0},{"$f":"IF(S2468=\"n/a\",\"n/a\",MAX(0,S2468-1))","v":0},{"$f":"IF(T2468=\"n/a\",\"n/a\",MAX(0,T2468-1))","v":0},{"$f":"IF(U2468=\"n/a\",\"n/a\",MAX(0,U2468-1))","v":0},{"$f":"IF(V2468=\"n/a\",\"n/a\",MAX(0,V2468-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2445)","v":"RL Capex 2020-21"},null,{"$f":"D2440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E2440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F2440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G2440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H2440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I2440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2440","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2440","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2440","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2440","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2440","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2440","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2440","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2440","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2440","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2440","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2440","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2440","v":0},{"$f":"IF(V2487=\"n/a\",\"n/a\",MAX(0,V2487-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2440","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2440<>\"n/a\",C2440<>\"n/a\"),IF(SUM(C2443:C2465)=0,0,IF((SUMPRODUCT(C2443:C2465,C2467:C2489)/SUM(C2443:C2465))<0,1,(SUMPRODUCT(C2443:C2465,C2467:C2489)/SUM(C2443:C2465)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2440<>\"n/a\",D2440<>\"n/a\"),IF(SUM(D2443:D2465)=0,0,IF((SUMPRODUCT(D2443:D2465,D2467:D2489)/SUM(D2443:D2465))<0,1,(SUMPRODUCT(D2443:D2465,D2467:D2489)/SUM(D2443:D2465)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2440<>\"n/a\",E2440<>\"n/a\"),IF(SUM(E2443:E2465)=0,0,IF((SUMPRODUCT(E2443:E2465,E2467:E2489)/SUM(E2443:E2465))<0,1,(SUMPRODUCT(E2443:E2465,E2467:E2489)/SUM(E2443:E2465)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 47",{"$f":"VLOOKUP($A2492,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2492,1,12,\"\"))","v":47},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A2493,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2493,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2493,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2493,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2493,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2493,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2493,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2493,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2493,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2493,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2493,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2493,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2493,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2493,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2493,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2493,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2493,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2493,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2493,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2493,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2493,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2493,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2493,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2493,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2493,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2493,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2493,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2493,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2493,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2493,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2493,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2493,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2493,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2493,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2493,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2493,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2493,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2493,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2493,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2493,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2493,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A2493,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2493,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2493,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2493,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2495=0,C2497=0),0,\nIF(AND(D2495<>0,C2497=0),D2495,\nIF(AND(D2496<>0,C2497<>0),(C2497-(C2497/C2521))+D2495,\nIF(C2521<1,0,(C2497-(C2497/C2521))))))","v":0},{"$f":"IF(AND(E2495=0,D2497=0),0,\nIF(AND(E2495<>0,D2497=0),E2495,\nIF(AND(E2496<>0,D2497<>0),(D2497-(D2497/D2521))+E2495,\nIF(D2521<1,0,(D2497-(D2497/D2521))))))","v":0},{"$f":"IF(AND(F2495=0,E2497=0),0,\nIF(AND(F2495<>0,E2497=0),F2495,\nIF(AND(F2496<>0,E2497<>0),(E2497-(E2497/E2521))+F2495,\nIF(E2521<1,0,(E2497-(E2497/E2521))))))","v":0},{"$f":"IF(AND(G2495=0,F2497=0),0,\nIF(AND(G2495<>0,F2497=0),G2495,\nIF(AND(G2496<>0,F2497<>0),(F2497-(F2497/F2521))+G2495,\nIF(F2521<1,0,(F2497-(F2497/F2521))))))","v":0},{"$f":"IF(AND(H2495=0,G2497=0),0,\nIF(AND(H2495<>0,G2497=0),H2495,\nIF(AND(H2496<>0,G2497<>0),(G2497-(G2497/G2521))+H2495,\nIF(G2521<1,0,(G2497-(G2497/G2521))))))","v":0},{"$f":"IF(AND(I2495=0,H2497=0),0,\nIF(AND(I2495<>0,H2497=0),I2495,\nIF(AND(I2496<>0,H2497<>0),(H2497-(H2497/H2521))+I2495,\nIF(H2521<1,0,(H2497-(H2497/H2521))))))","v":0},{"$f":"IF(AND(J2495=0,I2497=0),0,\nIF(AND(J2495<>0,I2497=0),J2495,\nIF(AND(J2496<>0,I2497<>0),(I2497-(I2497/I2521))+J2495,\nIF(I2521<1,0,(I2497-(I2497/I2521))))))","v":0},{"$f":"IF(AND(K2495=0,J2497=0),0,\nIF(AND(K2495<>0,J2497=0),K2495,\nIF(AND(K2496<>0,J2497<>0),(J2497-(J2497/J2521))+K2495,\nIF(J2521<1,0,(J2497-(J2497/J2521))))))","v":0},{"$f":"IF(AND(L2495=0,K2497=0),0,\nIF(AND(L2495<>0,K2497=0),L2495,\nIF(AND(L2496<>0,K2497<>0),(K2497-(K2497/K2521))+L2495,\nIF(K2521<1,0,(K2497-(K2497/K2521))))))","v":0},{"$f":"IF(AND(M2495=0,L2497=0),0,\nIF(AND(M2495<>0,L2497=0),M2495,\nIF(AND(M2496<>0,L2497<>0),(L2497-(L2497/L2521))+M2495,\nIF(L2521<1,0,(L2497-(L2497/L2521))))))","v":0},{"$f":"IF(AND(N2495=0,M2497=0),0,\nIF(AND(N2495<>0,M2497=0),N2495,\nIF(AND(N2496<>0,M2497<>0),(M2497-(M2497/M2521))+N2495,\nIF(M2521<1,0,(M2497-(M2497/M2521))))))","v":0},{"$f":"IF(AND(O2495=0,N2497=0),0,\nIF(AND(O2495<>0,N2497=0),O2495,\nIF(AND(O2496<>0,N2497<>0),(N2497-(N2497/N2521))+O2495,\nIF(N2521<1,0,(N2497-(N2497/N2521))))))","v":0},{"$f":"IF(AND(P2495=0,O2497=0),0,\nIF(AND(P2495<>0,O2497=0),P2495,\nIF(AND(P2496<>0,O2497<>0),(O2497-(O2497/O2521))+P2495,\nIF(O2521<1,0,(O2497-(O2497/O2521))))))","v":0},{"$f":"IF(AND(Q2495=0,P2497=0),0,\nIF(AND(Q2495<>0,P2497=0),Q2495,\nIF(AND(Q2496<>0,P2497<>0),(P2497-(P2497/P2521))+Q2495,\nIF(P2521<1,0,(P2497-(P2497/P2521))))))","v":0},{"$f":"IF(AND(R2495=0,Q2497=0),0,\nIF(AND(R2495<>0,Q2497=0),R2495,\nIF(AND(R2496<>0,Q2497<>0),(Q2497-(Q2497/Q2521))+R2495,\nIF(Q2521<1,0,(Q2497-(Q2497/Q2521))))))","v":0},{"$f":"IF(AND(S2495=0,R2497=0),0,\nIF(AND(S2495<>0,R2497=0),S2495,\nIF(AND(S2496<>0,R2497<>0),(R2497-(R2497/R2521))+S2495,\nIF(R2521<1,0,(R2497-(R2497/R2521))))))","v":0},{"$f":"IF(AND(T2495=0,S2497=0),0,\nIF(AND(T2495<>0,S2497=0),T2495,\nIF(AND(T2496<>0,S2497<>0),(S2497-(S2497/S2521))+T2495,\nIF(S2521<1,0,(S2497-(S2497/S2521))))))","v":0},{"$f":"IF(AND(U2495=0,T2497=0),0,\nIF(AND(U2495<>0,T2497=0),U2495,\nIF(AND(U2496<>0,T2497<>0),(T2497-(T2497/T2521))+U2495,\nIF(T2521<1,0,(T2497-(T2497/T2521))))))","v":0},{"$f":"IF(AND(V2495=0,U2497=0),0,\nIF(AND(V2495<>0,U2497=0),V2495,\nIF(AND(V2496<>0,U2497<>0),(U2497-(U2497/U2521))+V2495,\nIF(U2521<1,0,(U2497-(U2497/U2521))))))","v":0},{"$f":"IF(AND(W2495=0,V2497=0),0,\nIF(AND(W2495<>0,V2497=0),W2495,\nIF(AND(W2496<>0,V2497<>0),(V2497-(V2497/V2521))+W2495,\nIF(V2521<1,0,(V2497-(V2497/V2521))))))","v":0}]
[{"$f":"A2497+1","v":0},"Depreciated starting TAB",{"$f":"C2493","v":0},{"$f":"IF(C2522=\"n/a\",C2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,C2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,C2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(D2522=\"n/a\",D2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,D2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,D2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(E2522=\"n/a\",E2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,E2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,E2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(F2522=\"n/a\",F2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,F2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,F2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(G2522=\"n/a\",G2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,G2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,G2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(H2522=\"n/a\",H2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,H2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,H2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(I2522=\"n/a\",I2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,I2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,I2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(J2522=\"n/a\",J2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,J2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,J2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(K2522=\"n/a\",K2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,K2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,K2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(L2522=\"n/a\",L2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,L2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,L2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(M2522=\"n/a\",M2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,M2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,M2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(N2522=\"n/a\",N2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,N2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,N2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(O2522=\"n/a\",O2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,O2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,O2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(P2522=\"n/a\",P2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,P2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,P2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(Q2522=\"n/a\",Q2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,Q2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,Q2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(R2522=\"n/a\",R2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,R2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,R2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(S2522=\"n/a\",S2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,S2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,S2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(T2522=\"n/a\",T2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,T2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,T2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(U2522=\"n/a\",U2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,U2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,U2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(V2522=\"n/a\",V2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,V2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,V2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0}]
[{"$f":"A2498+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2499)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D2493","v":0},{"$f":"IF(D2523=\"n/a\",D2499,IFERROR(IF((OFFSET($C2499,0,$A2499))<0,\nMIN(0,D2499-(OFFSET($C2499,0,$A2499)/(OFFSET($C2494,-$A2498,$A2499)))),\nMAX(0,D2499-(OFFSET($C2499,0,$A2499)/(OFFSET($C2494,-$A2498,$A2499))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E2493","v":0},{"$f":"IF(E2524=\"n/a\",E2500,IFERROR(IF((OFFSET($C2500,0,$A2500))<0,\nMIN(0,E2500-(OFFSET($C2500,0,$A2500)/(OFFSET($C2495,-$A2499,$A2500)))),\nMAX(0,E2500-(OFFSET($C2500,0,$A2500)/(OFFSET($C2495,-$A2499,$A2500))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F2493","v":0},{"$f":"IF(F2525=\"n/a\",F2501,IFERROR(IF((OFFSET($C2501,0,$A2501))<0,\nMIN(0,F2501-(OFFSET($C2501,0,$A2501)/(OFFSET($C2496,-$A2500,$A2501)))),\nMAX(0,F2501-(OFFSET($C2501,0,$A2501)/(OFFSET($C2496,-$A2500,$A2501))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G2493","v":0},{"$f":"IF(G2526=\"n/a\",G2502,IFERROR(IF((OFFSET($C2502,0,$A2502))<0,\nMIN(0,G2502-(OFFSET($C2502,0,$A2502)/(OFFSET($C2497,-$A2501,$A2502)))),\nMAX(0,G2502-(OFFSET($C2502,0,$A2502)/(OFFSET($C2497,-$A2501,$A2502))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H2493","v":0},{"$f":"IF(H2527=\"n/a\",H2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,H2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,H2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I2493","v":0},{"$f":"IF(I2528=\"n/a\",I2504,IFERROR(IF((OFFSET($C2504,0,$A2504))<0,\nMIN(0,I2504-(OFFSET($C2504,0,$A2504)/(OFFSET($C2499,-$A2503,$A2504)))),\nMAX(0,I2504-(OFFSET($C2504,0,$A2504)/(OFFSET($C2499,-$A2503,$A2504))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2493","v":0},{"$f":"IF(J2529=\"n/a\",J2505,IFERROR(IF((OFFSET($C2505,0,$A2505))<0,\nMIN(0,J2505-(OFFSET($C2505,0,$A2505)/(OFFSET($C2500,-$A2504,$A2505)))),\nMAX(0,J2505-(OFFSET($C2505,0,$A2505)/(OFFSET($C2500,-$A2504,$A2505))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2493","v":0},{"$f":"IF(K2530=\"n/a\",K2506,IFERROR(IF((OFFSET($C2506,0,$A2506))<0,\nMIN(0,K2506-(OFFSET($C2506,0,$A2506)/(OFFSET($C2501,-$A2505,$A2506)))),\nMAX(0,K2506-(OFFSET($C2506,0,$A2506)/(OFFSET($C2501,-$A2505,$A2506))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2493","v":0},{"$f":"IF(L2531=\"n/a\",L2507,IFERROR(IF((OFFSET($C2507,0,$A2507))<0,\nMIN(0,L2507-(OFFSET($C2507,0,$A2507)/(OFFSET($C2502,-$A2506,$A2507)))),\nMAX(0,L2507-(OFFSET($C2507,0,$A2507)/(OFFSET($C2502,-$A2506,$A2507))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2493","v":0},{"$f":"IF(M2532=\"n/a\",M2508,IFERROR(IF((OFFSET($C2508,0,$A2508))<0,\nMIN(0,M2508-(OFFSET($C2508,0,$A2508)/(OFFSET($C2503,-$A2507,$A2508)))),\nMAX(0,M2508-(OFFSET($C2508,0,$A2508)/(OFFSET($C2503,-$A2507,$A2508))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2493","v":0},{"$f":"IF(N2533=\"n/a\",N2509,IFERROR(IF((OFFSET($C2509,0,$A2509))<0,\nMIN(0,N2509-(OFFSET($C2509,0,$A2509)/(OFFSET($C2504,-$A2508,$A2509)))),\nMAX(0,N2509-(OFFSET($C2509,0,$A2509)/(OFFSET($C2504,-$A2508,$A2509))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2493","v":0},{"$f":"IF(O2534=\"n/a\",O2510,IFERROR(IF((OFFSET($C2510,0,$A2510))<0,\nMIN(0,O2510-(OFFSET($C2510,0,$A2510)/(OFFSET($C2505,-$A2509,$A2510)))),\nMAX(0,O2510-(OFFSET($C2510,0,$A2510)/(OFFSET($C2505,-$A2509,$A2510))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2493","v":0},{"$f":"IF(P2535=\"n/a\",P2511,IFERROR(IF((OFFSET($C2511,0,$A2511))<0,\nMIN(0,P2511-(OFFSET($C2511,0,$A2511)/(OFFSET($C2506,-$A2510,$A2511)))),\nMAX(0,P2511-(OFFSET($C2511,0,$A2511)/(OFFSET($C2506,-$A2510,$A2511))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2493","v":0},{"$f":"IF(Q2536=\"n/a\",Q2512,IFERROR(IF((OFFSET($C2512,0,$A2512))<0,\nMIN(0,Q2512-(OFFSET($C2512,0,$A2512)/(OFFSET($C2507,-$A2511,$A2512)))),\nMAX(0,Q2512-(OFFSET($C2512,0,$A2512)/(OFFSET($C2507,-$A2511,$A2512))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2493","v":0},{"$f":"IF(R2537=\"n/a\",R2513,IFERROR(IF((OFFSET($C2513,0,$A2513))<0,\nMIN(0,R2513-(OFFSET($C2513,0,$A2513)/(OFFSET($C2508,-$A2512,$A2513)))),\nMAX(0,R2513-(OFFSET($C2513,0,$A2513)/(OFFSET($C2508,-$A2512,$A2513))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2493","v":0},{"$f":"IF(S2538=\"n/a\",S2514,IFERROR(IF((OFFSET($C2514,0,$A2514))<0,\nMIN(0,S2514-(OFFSET($C2514,0,$A2514)/(OFFSET($C2509,-$A2513,$A2514)))),\nMAX(0,S2514-(OFFSET($C2514,0,$A2514)/(OFFSET($C2509,-$A2513,$A2514))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2493","v":0},{"$f":"IF(T2539=\"n/a\",T2515,IFERROR(IF((OFFSET($C2515,0,$A2515))<0,\nMIN(0,T2515-(OFFSET($C2515,0,$A2515)/(OFFSET($C2510,-$A2514,$A2515)))),\nMAX(0,T2515-(OFFSET($C2515,0,$A2515)/(OFFSET($C2510,-$A2514,$A2515))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2493","v":0},{"$f":"IF(U2540=\"n/a\",U2516,IFERROR(IF((OFFSET($C2516,0,$A2516))<0,\nMIN(0,U2516-(OFFSET($C2516,0,$A2516)/(OFFSET($C2511,-$A2515,$A2516)))),\nMAX(0,U2516-(OFFSET($C2516,0,$A2516)/(OFFSET($C2511,-$A2515,$A2516))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2493","v":0},{"$f":"IF(V2541=\"n/a\",V2517,IFERROR(IF((OFFSET($C2517,0,$A2517))<0,\nMIN(0,V2517-(OFFSET($C2517,0,$A2517)/(OFFSET($C2512,-$A2516,$A2517)))),\nMAX(0,V2517-(OFFSET($C2517,0,$A2517)/(OFFSET($C2512,-$A2516,$A2517))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2493","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2521<1,D2495=0),0,\nIF(D2495=0,C2521-1,\nIF(C2521<1,D2496,\n(((C2521-1)*(C2497-(C2497/(C2521))))+(D2495*D2496))/(D2497))))","v":0},{"$f":"IF(AND(D2521<1,E2495=0),0,\nIF(E2495=0,D2521-1,\nIF(D2521<1,E2496,\n(((D2521-1)*(D2497-(D2497/(D2521))))+(E2495*E2496))/(E2497))))","v":0},{"$f":"IF(AND(E2521<1,F2495=0),0,\nIF(F2495=0,E2521-1,\nIF(E2521<1,F2496,\n(((E2521-1)*(E2497-(E2497/(E2521))))+(F2495*F2496))/(F2497))))","v":0},{"$f":"IF(AND(F2521<1,G2495=0),0,\nIF(G2495=0,F2521-1,\nIF(F2521<1,G2496,\n(((F2521-1)*(F2497-(F2497/(F2521))))+(G2495*G2496))/(G2497))))","v":0},{"$f":"IF(AND(G2521<1,H2495=0),0,\nIF(H2495=0,G2521-1,\nIF(G2521<1,H2496,\n(((G2521-1)*(G2497-(G2497/(G2521))))+(H2495*H2496))/(H2497))))","v":0},{"$f":"IF(AND(H2521<1,I2495=0),0,\nIF(I2495=0,H2521-1,\nIF(H2521<1,I2496,\n(((H2521-1)*(H2497-(H2497/(H2521))))+(I2495*I2496))/(I2497))))","v":0},{"$f":"IF(AND(I2521<1,J2495=0),0,\nIF(J2495=0,I2521-1,\nIF(I2521<1,J2496,\n(((I2521-1)*(I2497-(I2497/(I2521))))+(J2495*J2496))/(J2497))))","v":0},{"$f":"IF(AND(J2521<1,K2495=0),0,\nIF(K2495=0,J2521-1,\nIF(J2521<1,K2496,\n(((J2521-1)*(J2497-(J2497/(J2521))))+(K2495*K2496))/(K2497))))","v":0},{"$f":"IF(AND(K2521<1,L2495=0),0,\nIF(L2495=0,K2521-1,\nIF(K2521<1,L2496,\n(((K2521-1)*(K2497-(K2497/(K2521))))+(L2495*L2496))/(L2497))))","v":0},{"$f":"IF(AND(L2521<1,M2495=0),0,\nIF(M2495=0,L2521-1,\nIF(L2521<1,M2496,\n(((L2521-1)*(L2497-(L2497/(L2521))))+(M2495*M2496))/(M2497))))","v":0},{"$f":"IF(AND(M2521<1,N2495=0),0,\nIF(N2495=0,M2521-1,\nIF(M2521<1,N2496,\n(((M2521-1)*(M2497-(M2497/(M2521))))+(N2495*N2496))/(N2497))))","v":0},{"$f":"IF(AND(N2521<1,O2495=0),0,\nIF(O2495=0,N2521-1,\nIF(N2521<1,O2496,\n(((N2521-1)*(N2497-(N2497/(N2521))))+(O2495*O2496))/(O2497))))","v":0},{"$f":"IF(AND(O2521<1,P2495=0),0,\nIF(P2495=0,O2521-1,\nIF(O2521<1,P2496,\n(((O2521-1)*(O2497-(O2497/(O2521))))+(P2495*P2496))/(P2497))))","v":0},{"$f":"IF(AND(P2521<1,Q2495=0),0,\nIF(Q2495=0,P2521-1,\nIF(P2521<1,Q2496,\n(((P2521-1)*(P2497-(P2497/(P2521))))+(Q2495*Q2496))/(Q2497))))","v":0},{"$f":"IF(AND(Q2521<1,R2495=0),0,\nIF(R2495=0,Q2521-1,\nIF(Q2521<1,R2496,\n(((Q2521-1)*(Q2497-(Q2497/(Q2521))))+(R2495*R2496))/(R2497))))","v":0},{"$f":"IF(AND(R2521<1,S2495=0),0,\nIF(S2495=0,R2521-1,\nIF(R2521<1,S2496,\n(((R2521-1)*(R2497-(R2497/(R2521))))+(S2495*S2496))/(S2497))))","v":0},{"$f":"IF(AND(S2521<1,T2495=0),0,\nIF(T2495=0,S2521-1,\nIF(S2521<1,T2496,\n(((S2521-1)*(S2497-(S2497/(S2521))))+(T2495*T2496))/(T2497))))","v":0},{"$f":"IF(AND(T2521<1,U2495=0),0,\nIF(U2495=0,T2521-1,\nIF(T2521<1,U2496,\n(((T2521-1)*(T2497-(T2497/(T2521))))+(U2495*U2496))/(U2497))))","v":0},{"$f":"IF(AND(U2521<1,V2495=0),0,\nIF(V2495=0,U2521-1,\nIF(U2521<1,V2496,\n(((U2521-1)*(U2497-(U2497/(U2521))))+(V2495*V2496))/(V2497))))","v":0},{"$f":"IF(AND(V2521<1,W2495=0),0,\nIF(W2495=0,V2521-1,\nIF(V2521<1,W2496,\n(((V2521-1)*(V2497-(V2497/(V2521))))+(W2495*W2496))/(W2497))))","v":0}]
[null,"RL Start TAB",{"$f":"C2494","v":0},{"$f":"IF(C2522=\"n/a\",\"n/a\",MAX(0,C2522-1))","v":0},{"$f":"IF(D2522=\"n/a\",\"n/a\",MAX(0,D2522-1))","v":0},{"$f":"IF(E2522=\"n/a\",\"n/a\",MAX(0,E2522-1))","v":0},{"$f":"IF(F2522=\"n/a\",\"n/a\",MAX(0,F2522-1))","v":0},{"$f":"IF(G2522=\"n/a\",\"n/a\",MAX(0,G2522-1))","v":0},{"$f":"IF(H2522=\"n/a\",\"n/a\",MAX(0,H2522-1))","v":0},{"$f":"IF(I2522=\"n/a\",\"n/a\",MAX(0,I2522-1))","v":0},{"$f":"IF(J2522=\"n/a\",\"n/a\",MAX(0,J2522-1))","v":0},{"$f":"IF(K2522=\"n/a\",\"n/a\",MAX(0,K2522-1))","v":0},{"$f":"IF(L2522=\"n/a\",\"n/a\",MAX(0,L2522-1))","v":0},{"$f":"IF(M2522=\"n/a\",\"n/a\",MAX(0,M2522-1))","v":0},{"$f":"IF(N2522=\"n/a\",\"n/a\",MAX(0,N2522-1))","v":0},{"$f":"IF(O2522=\"n/a\",\"n/a\",MAX(0,O2522-1))","v":0},{"$f":"IF(P2522=\"n/a\",\"n/a\",MAX(0,P2522-1))","v":0},{"$f":"IF(Q2522=\"n/a\",\"n/a\",MAX(0,Q2522-1))","v":0},{"$f":"IF(R2522=\"n/a\",\"n/a\",MAX(0,R2522-1))","v":0},{"$f":"IF(S2522=\"n/a\",\"n/a\",MAX(0,S2522-1))","v":0},{"$f":"IF(T2522=\"n/a\",\"n/a\",MAX(0,T2522-1))","v":0},{"$f":"IF(U2522=\"n/a\",\"n/a\",MAX(0,U2522-1))","v":0},{"$f":"IF(V2522=\"n/a\",\"n/a\",MAX(0,V2522-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2499)","v":"RL Capex 2020-21"},null,{"$f":"D2494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E2494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F2494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G2494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H2494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I2494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2494","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2494","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2494","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2494","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2494","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2494","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2494","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2494","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2494","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2494","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2494","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2494","v":0},{"$f":"IF(V2541=\"n/a\",\"n/a\",MAX(0,V2541-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2494","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2494<>\"n/a\",C2494<>\"n/a\"),IF(SUM(C2497:C2519)=0,0,IF((SUMPRODUCT(C2497:C2519,C2521:C2543)/SUM(C2497:C2519))<0,1,(SUMPRODUCT(C2497:C2519,C2521:C2543)/SUM(C2497:C2519)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2494<>\"n/a\",D2494<>\"n/a\"),IF(SUM(D2497:D2519)=0,0,IF((SUMPRODUCT(D2497:D2519,D2521:D2543)/SUM(D2497:D2519))<0,1,(SUMPRODUCT(D2497:D2519,D2521:D2543)/SUM(D2497:D2519)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2494<>\"n/a\",E2494<>\"n/a\"),IF(SUM(E2497:E2519)=0,0,IF((SUMPRODUCT(E2497:E2519,E2521:E2543)/SUM(E2497:E2519))<0,1,(SUMPRODUCT(E2497:E2519,E2521:E2543)/SUM(E2497:E2519)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 48",{"$f":"VLOOKUP($A2546,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Buildings - capital works"}]
[{"$f":"VALUE(REPLACE(A2546,1,12,\"\"))","v":48},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A2547,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2547,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2547,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":28.021443538479406},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2547,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2547,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":15.774603736608045},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2547,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2547,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":30.093020994184073},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2547,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2547,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":49.085439000000001},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2547,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2547,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":61.812646880008522},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2547,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2547,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2547,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2547,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2547,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2547,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2547,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2547,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2547,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2547,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2547,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2547,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2547,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2547,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2547,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2547,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2547,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2547,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2547,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2547,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2547,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2547,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2547,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2547,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2547,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2547,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2547,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2547,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2547,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2547,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A2547,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2547,1,1))))","v":40},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2547,1,1))))","v":40},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2547,1,1))))","v":40},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2547,1,1))))","v":40},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2547,1,1))))","v":40},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2547,1,1))))","v":40},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2547,1,1))))","v":40},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2547,1,1))))","v":40},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2547,1,1))))","v":40},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2547,1,1))))","v":40},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2547,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2547,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2547,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2547,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2547,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2547,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2547,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2547,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2547,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2547,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2547,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2547,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2549=0,C2551=0),0,\nIF(AND(D2549<>0,C2551=0),D2549,\nIF(AND(D2550<>0,C2551<>0),(C2551-(C2551/C2575))+D2549,\nIF(C2575<1,0,(C2551-(C2551/C2575))))))","v":0},{"$f":"IF(AND(E2549=0,D2551=0),0,\nIF(AND(E2549<>0,D2551=0),E2549,\nIF(AND(E2550<>0,D2551<>0),(D2551-(D2551/D2575))+E2549,\nIF(D2575<1,0,(D2551-(D2551/D2575))))))","v":0},{"$f":"IF(AND(F2549=0,E2551=0),0,\nIF(AND(F2549<>0,E2551=0),F2549,\nIF(AND(F2550<>0,E2551<>0),(E2551-(E2551/E2575))+F2549,\nIF(E2575<1,0,(E2551-(E2551/E2575))))))","v":0},{"$f":"IF(AND(G2549=0,F2551=0),0,\nIF(AND(G2549<>0,F2551=0),G2549,\nIF(AND(G2550<>0,F2551<>0),(F2551-(F2551/F2575))+G2549,\nIF(F2575<1,0,(F2551-(F2551/F2575))))))","v":0},{"$f":"IF(AND(H2549=0,G2551=0),0,\nIF(AND(H2549<>0,G2551=0),H2549,\nIF(AND(H2550<>0,G2551<>0),(G2551-(G2551/G2575))+H2549,\nIF(G2575<1,0,(G2551-(G2551/G2575))))))","v":0},{"$f":"IF(AND(I2549=0,H2551=0),0,\nIF(AND(I2549<>0,H2551=0),I2549,\nIF(AND(I2550<>0,H2551<>0),(H2551-(H2551/H2575))+I2549,\nIF(H2575<1,0,(H2551-(H2551/H2575))))))","v":0},{"$f":"IF(AND(J2549=0,I2551=0),0,\nIF(AND(J2549<>0,I2551=0),J2549,\nIF(AND(J2550<>0,I2551<>0),(I2551-(I2551/I2575))+J2549,\nIF(I2575<1,0,(I2551-(I2551/I2575))))))","v":0},{"$f":"IF(AND(K2549=0,J2551=0),0,\nIF(AND(K2549<>0,J2551=0),K2549,\nIF(AND(K2550<>0,J2551<>0),(J2551-(J2551/J2575))+K2549,\nIF(J2575<1,0,(J2551-(J2551/J2575))))))","v":0},{"$f":"IF(AND(L2549=0,K2551=0),0,\nIF(AND(L2549<>0,K2551=0),L2549,\nIF(AND(L2550<>0,K2551<>0),(K2551-(K2551/K2575))+L2549,\nIF(K2575<1,0,(K2551-(K2551/K2575))))))","v":0},{"$f":"IF(AND(M2549=0,L2551=0),0,\nIF(AND(M2549<>0,L2551=0),M2549,\nIF(AND(M2550<>0,L2551<>0),(L2551-(L2551/L2575))+M2549,\nIF(L2575<1,0,(L2551-(L2551/L2575))))))","v":0},{"$f":"IF(AND(N2549=0,M2551=0),0,\nIF(AND(N2549<>0,M2551=0),N2549,\nIF(AND(N2550<>0,M2551<>0),(M2551-(M2551/M2575))+N2549,\nIF(M2575<1,0,(M2551-(M2551/M2575))))))","v":0},{"$f":"IF(AND(O2549=0,N2551=0),0,\nIF(AND(O2549<>0,N2551=0),O2549,\nIF(AND(O2550<>0,N2551<>0),(N2551-(N2551/N2575))+O2549,\nIF(N2575<1,0,(N2551-(N2551/N2575))))))","v":0},{"$f":"IF(AND(P2549=0,O2551=0),0,\nIF(AND(P2549<>0,O2551=0),P2549,\nIF(AND(P2550<>0,O2551<>0),(O2551-(O2551/O2575))+P2549,\nIF(O2575<1,0,(O2551-(O2551/O2575))))))","v":0},{"$f":"IF(AND(Q2549=0,P2551=0),0,\nIF(AND(Q2549<>0,P2551=0),Q2549,\nIF(AND(Q2550<>0,P2551<>0),(P2551-(P2551/P2575))+Q2549,\nIF(P2575<1,0,(P2551-(P2551/P2575))))))","v":0},{"$f":"IF(AND(R2549=0,Q2551=0),0,\nIF(AND(R2549<>0,Q2551=0),R2549,\nIF(AND(R2550<>0,Q2551<>0),(Q2551-(Q2551/Q2575))+R2549,\nIF(Q2575<1,0,(Q2551-(Q2551/Q2575))))))","v":0},{"$f":"IF(AND(S2549=0,R2551=0),0,\nIF(AND(S2549<>0,R2551=0),S2549,\nIF(AND(S2550<>0,R2551<>0),(R2551-(R2551/R2575))+S2549,\nIF(R2575<1,0,(R2551-(R2551/R2575))))))","v":0},{"$f":"IF(AND(T2549=0,S2551=0),0,\nIF(AND(T2549<>0,S2551=0),T2549,\nIF(AND(T2550<>0,S2551<>0),(S2551-(S2551/S2575))+T2549,\nIF(S2575<1,0,(S2551-(S2551/S2575))))))","v":0},{"$f":"IF(AND(U2549=0,T2551=0),0,\nIF(AND(U2549<>0,T2551=0),U2549,\nIF(AND(U2550<>0,T2551<>0),(T2551-(T2551/T2575))+U2549,\nIF(T2575<1,0,(T2551-(T2551/T2575))))))","v":0},{"$f":"IF(AND(V2549=0,U2551=0),0,\nIF(AND(V2549<>0,U2551=0),V2549,\nIF(AND(V2550<>0,U2551<>0),(U2551-(U2551/U2575))+V2549,\nIF(U2575<1,0,(U2551-(U2551/U2575))))))","v":0},{"$f":"IF(AND(W2549=0,V2551=0),0,\nIF(AND(W2549<>0,V2551=0),W2549,\nIF(AND(W2550<>0,V2551<>0),(V2551-(V2551/V2575))+W2549,\nIF(V2575<1,0,(V2551-(V2551/V2575))))))","v":0}]
[{"$f":"A2551+1","v":0},"Depreciated starting TAB",{"$f":"C2547","v":0},{"$f":"IF(C2576=\"n/a\",C2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,C2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,C2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(D2576=\"n/a\",D2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,D2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,D2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(E2576=\"n/a\",E2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,E2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,E2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(F2576=\"n/a\",F2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,F2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,F2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(G2576=\"n/a\",G2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,G2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,G2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(H2576=\"n/a\",H2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,H2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,H2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(I2576=\"n/a\",I2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,I2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,I2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(J2576=\"n/a\",J2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,J2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,J2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(K2576=\"n/a\",K2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,K2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,K2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(L2576=\"n/a\",L2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,L2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,L2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(M2576=\"n/a\",M2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,M2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,M2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(N2576=\"n/a\",N2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,N2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,N2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(O2576=\"n/a\",O2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,O2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,O2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(P2576=\"n/a\",P2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,P2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,P2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(Q2576=\"n/a\",Q2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,Q2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,Q2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(R2576=\"n/a\",R2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,R2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,R2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(S2576=\"n/a\",S2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,S2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,S2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(T2576=\"n/a\",T2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,T2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,T2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(U2576=\"n/a\",U2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,U2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,U2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(V2576=\"n/a\",V2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,V2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,V2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0}]
[{"$f":"A2552+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2553)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D2547","v":28.021443538479406},{"$f":"IF(D2577=\"n/a\",D2553,IFERROR(IF((OFFSET($C2553,0,$A2553))<0,\nMIN(0,D2553-(OFFSET($C2553,0,$A2553)/(OFFSET($C2548,-$A2552,$A2553)))),\nMAX(0,D2553-(OFFSET($C2553,0,$A2553)/(OFFSET($C2548,-$A2552,$A2553))))),0))","v":27.320907450017422},26.620371361555438,25.919835273093454,25.21929918463147,24.518763096169486,23.818227007707502,23.117690919245518,22.417154830783534,21.71661874232155,21.016082653859566,20.315546565397582,19.615010476935598,18.914474388473614,18.21393830001163,17.513402211549646,16.812866123087662,16.112330034625678,15.411793946163693,14.711257857701707]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E2547","v":15.774603736608045},{"$f":"IF(E2578=\"n/a\",E2554,IFERROR(IF((OFFSET($C2554,0,$A2554))<0,\nMIN(0,E2554-(OFFSET($C2554,0,$A2554)/(OFFSET($C2549,-$A2553,$A2554)))),\nMAX(0,E2554-(OFFSET($C2554,0,$A2554)/(OFFSET($C2549,-$A2553,$A2554))))),0))","v":15.380238643192843},14.985873549777642,14.59150845636244,14.197143362947239,13.802778269532038,13.408413176116836,13.014048082701635,12.619682989286433,12.225317895871232,11.83095280245603,11.436587709040829,11.042222615625628,10.647857522210426,10.253492428795225,9.8591273353800233,9.4647622419648219,9.0703971485496204,8.676032055134419]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F2547","v":30.093020994184073},{"$f":"IF(F2579=\"n/a\",F2555,IFERROR(IF((OFFSET($C2555,0,$A2555))<0,\nMIN(0,F2555-(OFFSET($C2555,0,$A2555)/(OFFSET($C2550,-$A2554,$A2555)))),\nMAX(0,F2555-(OFFSET($C2555,0,$A2555)/(OFFSET($C2550,-$A2554,$A2555))))),0))","v":29.340695469329471},28.58836994447487,27.836044419620269,27.083718894765667,26.331393369911066,25.579067845056464,24.826742320201863,24.074416795347261,23.32209127049266,22.569765745638058,21.817440220783457,21.065114695928855,20.312789171074254,19.560463646219652,18.808138121365051,18.055812596510449,17.303487071655848]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G2547","v":49.085439000000001},{"$f":"IF(G2580=\"n/a\",G2556,IFERROR(IF((OFFSET($C2556,0,$A2556))<0,\nMIN(0,G2556-(OFFSET($C2556,0,$A2556)/(OFFSET($C2551,-$A2555,$A2556)))),\nMAX(0,G2556-(OFFSET($C2556,0,$A2556)/(OFFSET($C2551,-$A2555,$A2556))))),0))","v":47.858303024999998},46.631167049999995,45.404031074999992,44.176895099999989,42.949759124999986,41.722623149999983,40.49548717499998,39.268351199999977,38.041215224999974,36.814079249999971,35.586943274999967,34.359807299999964,33.132671324999961,31.905535349999962,30.678399374999962,29.451263399999963]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H2547","v":61.812646880008522},{"$f":"IF(H2581=\"n/a\",H2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,H2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,H2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":60.267330708008309},58.722014536008096,57.176698364007883,55.631382192007671,54.086066020007458,52.540749848007245,50.995433676007032,49.450117504006819,47.904801332006606,46.359485160006393,44.81416898800618,43.268852816005968,41.723536644005755,40.178220472005542,38.632904300005329]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I2547","v":0},{"$f":"IF(I2582=\"n/a\",I2558,IFERROR(IF((OFFSET($C2558,0,$A2558))<0,\nMIN(0,I2558-(OFFSET($C2558,0,$A2558)/(OFFSET($C2553,-$A2557,$A2558)))),\nMAX(0,I2558-(OFFSET($C2558,0,$A2558)/(OFFSET($C2553,-$A2557,$A2558))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2547","v":0},{"$f":"IF(J2583=\"n/a\",J2559,IFERROR(IF((OFFSET($C2559,0,$A2559))<0,\nMIN(0,J2559-(OFFSET($C2559,0,$A2559)/(OFFSET($C2554,-$A2558,$A2559)))),\nMAX(0,J2559-(OFFSET($C2559,0,$A2559)/(OFFSET($C2554,-$A2558,$A2559))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2547","v":0},{"$f":"IF(K2584=\"n/a\",K2560,IFERROR(IF((OFFSET($C2560,0,$A2560))<0,\nMIN(0,K2560-(OFFSET($C2560,0,$A2560)/(OFFSET($C2555,-$A2559,$A2560)))),\nMAX(0,K2560-(OFFSET($C2560,0,$A2560)/(OFFSET($C2555,-$A2559,$A2560))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2547","v":0},{"$f":"IF(L2585=\"n/a\",L2561,IFERROR(IF((OFFSET($C2561,0,$A2561))<0,\nMIN(0,L2561-(OFFSET($C2561,0,$A2561)/(OFFSET($C2556,-$A2560,$A2561)))),\nMAX(0,L2561-(OFFSET($C2561,0,$A2561)/(OFFSET($C2556,-$A2560,$A2561))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2547","v":0},{"$f":"IF(M2586=\"n/a\",M2562,IFERROR(IF((OFFSET($C2562,0,$A2562))<0,\nMIN(0,M2562-(OFFSET($C2562,0,$A2562)/(OFFSET($C2557,-$A2561,$A2562)))),\nMAX(0,M2562-(OFFSET($C2562,0,$A2562)/(OFFSET($C2557,-$A2561,$A2562))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2547","v":0},{"$f":"IF(N2587=\"n/a\",N2563,IFERROR(IF((OFFSET($C2563,0,$A2563))<0,\nMIN(0,N2563-(OFFSET($C2563,0,$A2563)/(OFFSET($C2558,-$A2562,$A2563)))),\nMAX(0,N2563-(OFFSET($C2563,0,$A2563)/(OFFSET($C2558,-$A2562,$A2563))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2547","v":0},{"$f":"IF(O2588=\"n/a\",O2564,IFERROR(IF((OFFSET($C2564,0,$A2564))<0,\nMIN(0,O2564-(OFFSET($C2564,0,$A2564)/(OFFSET($C2559,-$A2563,$A2564)))),\nMAX(0,O2564-(OFFSET($C2564,0,$A2564)/(OFFSET($C2559,-$A2563,$A2564))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2547","v":0},{"$f":"IF(P2589=\"n/a\",P2565,IFERROR(IF((OFFSET($C2565,0,$A2565))<0,\nMIN(0,P2565-(OFFSET($C2565,0,$A2565)/(OFFSET($C2560,-$A2564,$A2565)))),\nMAX(0,P2565-(OFFSET($C2565,0,$A2565)/(OFFSET($C2560,-$A2564,$A2565))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2547","v":0},{"$f":"IF(Q2590=\"n/a\",Q2566,IFERROR(IF((OFFSET($C2566,0,$A2566))<0,\nMIN(0,Q2566-(OFFSET($C2566,0,$A2566)/(OFFSET($C2561,-$A2565,$A2566)))),\nMAX(0,Q2566-(OFFSET($C2566,0,$A2566)/(OFFSET($C2561,-$A2565,$A2566))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2547","v":0},{"$f":"IF(R2591=\"n/a\",R2567,IFERROR(IF((OFFSET($C2567,0,$A2567))<0,\nMIN(0,R2567-(OFFSET($C2567,0,$A2567)/(OFFSET($C2562,-$A2566,$A2567)))),\nMAX(0,R2567-(OFFSET($C2567,0,$A2567)/(OFFSET($C2562,-$A2566,$A2567))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2547","v":0},{"$f":"IF(S2592=\"n/a\",S2568,IFERROR(IF((OFFSET($C2568,0,$A2568))<0,\nMIN(0,S2568-(OFFSET($C2568,0,$A2568)/(OFFSET($C2563,-$A2567,$A2568)))),\nMAX(0,S2568-(OFFSET($C2568,0,$A2568)/(OFFSET($C2563,-$A2567,$A2568))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2547","v":0},{"$f":"IF(T2593=\"n/a\",T2569,IFERROR(IF((OFFSET($C2569,0,$A2569))<0,\nMIN(0,T2569-(OFFSET($C2569,0,$A2569)/(OFFSET($C2564,-$A2568,$A2569)))),\nMAX(0,T2569-(OFFSET($C2569,0,$A2569)/(OFFSET($C2564,-$A2568,$A2569))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2547","v":0},{"$f":"IF(U2594=\"n/a\",U2570,IFERROR(IF((OFFSET($C2570,0,$A2570))<0,\nMIN(0,U2570-(OFFSET($C2570,0,$A2570)/(OFFSET($C2565,-$A2569,$A2570)))),\nMAX(0,U2570-(OFFSET($C2570,0,$A2570)/(OFFSET($C2565,-$A2569,$A2570))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2547","v":0},{"$f":"IF(V2595=\"n/a\",V2571,IFERROR(IF((OFFSET($C2571,0,$A2571))<0,\nMIN(0,V2571-(OFFSET($C2571,0,$A2571)/(OFFSET($C2566,-$A2570,$A2571)))),\nMAX(0,V2571-(OFFSET($C2571,0,$A2571)/(OFFSET($C2566,-$A2570,$A2571))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2547","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2575<1,D2549=0),0,\nIF(D2549=0,C2575-1,\nIF(C2575<1,D2550,\n(((C2575-1)*(C2551-(C2551/(C2575))))+(D2549*D2550))/(D2551))))","v":0},{"$f":"IF(AND(D2575<1,E2549=0),0,\nIF(E2549=0,D2575-1,\nIF(D2575<1,E2550,\n(((D2575-1)*(D2551-(D2551/(D2575))))+(E2549*E2550))/(E2551))))","v":0},{"$f":"IF(AND(E2575<1,F2549=0),0,\nIF(F2549=0,E2575-1,\nIF(E2575<1,F2550,\n(((E2575-1)*(E2551-(E2551/(E2575))))+(F2549*F2550))/(F2551))))","v":0},{"$f":"IF(AND(F2575<1,G2549=0),0,\nIF(G2549=0,F2575-1,\nIF(F2575<1,G2550,\n(((F2575-1)*(F2551-(F2551/(F2575))))+(G2549*G2550))/(G2551))))","v":0},{"$f":"IF(AND(G2575<1,H2549=0),0,\nIF(H2549=0,G2575-1,\nIF(G2575<1,H2550,\n(((G2575-1)*(G2551-(G2551/(G2575))))+(H2549*H2550))/(H2551))))","v":0},{"$f":"IF(AND(H2575<1,I2549=0),0,\nIF(I2549=0,H2575-1,\nIF(H2575<1,I2550,\n(((H2575-1)*(H2551-(H2551/(H2575))))+(I2549*I2550))/(I2551))))","v":0},{"$f":"IF(AND(I2575<1,J2549=0),0,\nIF(J2549=0,I2575-1,\nIF(I2575<1,J2550,\n(((I2575-1)*(I2551-(I2551/(I2575))))+(J2549*J2550))/(J2551))))","v":0},{"$f":"IF(AND(J2575<1,K2549=0),0,\nIF(K2549=0,J2575-1,\nIF(J2575<1,K2550,\n(((J2575-1)*(J2551-(J2551/(J2575))))+(K2549*K2550))/(K2551))))","v":0},{"$f":"IF(AND(K2575<1,L2549=0),0,\nIF(L2549=0,K2575-1,\nIF(K2575<1,L2550,\n(((K2575-1)*(K2551-(K2551/(K2575))))+(L2549*L2550))/(L2551))))","v":0},{"$f":"IF(AND(L2575<1,M2549=0),0,\nIF(M2549=0,L2575-1,\nIF(L2575<1,M2550,\n(((L2575-1)*(L2551-(L2551/(L2575))))+(M2549*M2550))/(M2551))))","v":0},{"$f":"IF(AND(M2575<1,N2549=0),0,\nIF(N2549=0,M2575-1,\nIF(M2575<1,N2550,\n(((M2575-1)*(M2551-(M2551/(M2575))))+(N2549*N2550))/(N2551))))","v":0},{"$f":"IF(AND(N2575<1,O2549=0),0,\nIF(O2549=0,N2575-1,\nIF(N2575<1,O2550,\n(((N2575-1)*(N2551-(N2551/(N2575))))+(O2549*O2550))/(O2551))))","v":0},{"$f":"IF(AND(O2575<1,P2549=0),0,\nIF(P2549=0,O2575-1,\nIF(O2575<1,P2550,\n(((O2575-1)*(O2551-(O2551/(O2575))))+(P2549*P2550))/(P2551))))","v":0},{"$f":"IF(AND(P2575<1,Q2549=0),0,\nIF(Q2549=0,P2575-1,\nIF(P2575<1,Q2550,\n(((P2575-1)*(P2551-(P2551/(P2575))))+(Q2549*Q2550))/(Q2551))))","v":0},{"$f":"IF(AND(Q2575<1,R2549=0),0,\nIF(R2549=0,Q2575-1,\nIF(Q2575<1,R2550,\n(((Q2575-1)*(Q2551-(Q2551/(Q2575))))+(R2549*R2550))/(R2551))))","v":0},{"$f":"IF(AND(R2575<1,S2549=0),0,\nIF(S2549=0,R2575-1,\nIF(R2575<1,S2550,\n(((R2575-1)*(R2551-(R2551/(R2575))))+(S2549*S2550))/(S2551))))","v":0},{"$f":"IF(AND(S2575<1,T2549=0),0,\nIF(T2549=0,S2575-1,\nIF(S2575<1,T2550,\n(((S2575-1)*(S2551-(S2551/(S2575))))+(T2549*T2550))/(T2551))))","v":0},{"$f":"IF(AND(T2575<1,U2549=0),0,\nIF(U2549=0,T2575-1,\nIF(T2575<1,U2550,\n(((T2575-1)*(T2551-(T2551/(T2575))))+(U2549*U2550))/(U2551))))","v":0},{"$f":"IF(AND(U2575<1,V2549=0),0,\nIF(V2549=0,U2575-1,\nIF(U2575<1,V2550,\n(((U2575-1)*(U2551-(U2551/(U2575))))+(V2549*V2550))/(V2551))))","v":0},{"$f":"IF(AND(V2575<1,W2549=0),0,\nIF(W2549=0,V2575-1,\nIF(V2575<1,W2550,\n(((V2575-1)*(V2551-(V2551/(V2575))))+(W2549*W2550))/(W2551))))","v":0}]
[null,"RL Start TAB",{"$f":"C2548","v":"n/a"},{"$f":"IF(C2576=\"n/a\",\"n/a\",MAX(0,C2576-1))","v":"n/a"},{"$f":"IF(D2576=\"n/a\",\"n/a\",MAX(0,D2576-1))","v":"n/a"},{"$f":"IF(E2576=\"n/a\",\"n/a\",MAX(0,E2576-1))","v":"n/a"},{"$f":"IF(F2576=\"n/a\",\"n/a\",MAX(0,F2576-1))","v":"n/a"},{"$f":"IF(G2576=\"n/a\",\"n/a\",MAX(0,G2576-1))","v":"n/a"},{"$f":"IF(H2576=\"n/a\",\"n/a\",MAX(0,H2576-1))","v":"n/a"},{"$f":"IF(I2576=\"n/a\",\"n/a\",MAX(0,I2576-1))","v":"n/a"},{"$f":"IF(J2576=\"n/a\",\"n/a\",MAX(0,J2576-1))","v":"n/a"},{"$f":"IF(K2576=\"n/a\",\"n/a\",MAX(0,K2576-1))","v":"n/a"},{"$f":"IF(L2576=\"n/a\",\"n/a\",MAX(0,L2576-1))","v":"n/a"},{"$f":"IF(M2576=\"n/a\",\"n/a\",MAX(0,M2576-1))","v":"n/a"},{"$f":"IF(N2576=\"n/a\",\"n/a\",MAX(0,N2576-1))","v":"n/a"},{"$f":"IF(O2576=\"n/a\",\"n/a\",MAX(0,O2576-1))","v":"n/a"},{"$f":"IF(P2576=\"n/a\",\"n/a\",MAX(0,P2576-1))","v":"n/a"},{"$f":"IF(Q2576=\"n/a\",\"n/a\",MAX(0,Q2576-1))","v":"n/a"},{"$f":"IF(R2576=\"n/a\",\"n/a\",MAX(0,R2576-1))","v":"n/a"},{"$f":"IF(S2576=\"n/a\",\"n/a\",MAX(0,S2576-1))","v":"n/a"},{"$f":"IF(T2576=\"n/a\",\"n/a\",MAX(0,T2576-1))","v":"n/a"},{"$f":"IF(U2576=\"n/a\",\"n/a\",MAX(0,U2576-1))","v":"n/a"},{"$f":"IF(V2576=\"n/a\",\"n/a\",MAX(0,V2576-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2553)","v":"RL Capex 2020-21"},null,{"$f":"D2548","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2021-22",null,null,{"$f":"E2548","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F2548","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G2548","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H2548","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I2548","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2548","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2548","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2548","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2548","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2548","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2548","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2548","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2548","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2548","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2548","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2548","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2548","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2548","v":0},{"$f":"IF(V2595=\"n/a\",\"n/a\",MAX(0,V2595-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2548","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2548<>\"n/a\",C2548<>\"n/a\"),IF(SUM(C2551:C2573)=0,0,IF((SUMPRODUCT(C2551:C2573,C2575:C2597)/SUM(C2551:C2573))<0,1,(SUMPRODUCT(C2551:C2573,C2575:C2597)/SUM(C2551:C2573)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2548<>\"n/a\",D2548<>\"n/a\"),IF(SUM(D2551:D2573)=0,0,IF((SUMPRODUCT(D2551:D2573,D2575:D2597)/SUM(D2551:D2573))<0,1,(SUMPRODUCT(D2551:D2573,D2575:D2597)/SUM(D2551:D2573)))),\"n/a\"))","v":40},{"$f":"(IF(OR($C2548<>\"n/a\",E2548<>\"n/a\"),IF(SUM(E2551:E2573)=0,0,IF((SUMPRODUCT(E2551:E2573,E2575:E2597)/SUM(E2551:E2573))<0,1,(SUMPRODUCT(E2551:E2573,E2575:E2597)/SUM(E2551:E2573)))),\"n/a\"))","v":39.366038209137287},39.048168604972609,38.851338045181066,38.597817789314973,37.599197982637641,36.600653707806956,35.602191339536219,34.603817990651841,33.605541622108369,32.607371173285472,31.609316717066879,30.611389645381049,29.613602892419987,28.615971204775768,27.618511470417605,26.621243122025216,25.624188635053208,24.627374147541921,23.630830237868668]
[]
["Asset Class 49",{"$f":"VLOOKUP($A2600,'RFM input'!$E$7:$F$56,2,FALSE)","v":"In-house software"}]
[{"$f":"VALUE(REPLACE(A2600,1,12,\"\"))","v":49},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A2601,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2601,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2601,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":29.09673269089631},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2601,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2601,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":28.466350093358535},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2601,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2601,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":28.136688492294581},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2601,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2601,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":50.642172000000002},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2601,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2601,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":61.342699284784004},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2601,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2601,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2601,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2601,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2601,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2601,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2601,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2601,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2601,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2601,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2601,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2601,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2601,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2601,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2601,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2601,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2601,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2601,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2601,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2601,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2601,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2601,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2601,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2601,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2601,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2601,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2601,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2601,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2601,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2601,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A2601,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2601,1,1))))","v":4},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2601,1,1))))","v":4},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2601,1,1))))","v":4},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2601,1,1))))","v":4},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2601,1,1))))","v":4},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2601,1,1))))","v":4},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2601,1,1))))","v":4},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2601,1,1))))","v":4},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2601,1,1))))","v":4},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2601,1,1))))","v":4},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2601,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2601,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2601,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2601,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2601,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2601,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2601,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2601,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2601,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2601,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2601,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2601,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2603=0,C2605=0),0,\nIF(AND(D2603<>0,C2605=0),D2603,\nIF(AND(D2604<>0,C2605<>0),(C2605-(C2605/C2629))+D2603,\nIF(C2629<1,0,(C2605-(C2605/C2629))))))","v":0},{"$f":"IF(AND(E2603=0,D2605=0),0,\nIF(AND(E2603<>0,D2605=0),E2603,\nIF(AND(E2604<>0,D2605<>0),(D2605-(D2605/D2629))+E2603,\nIF(D2629<1,0,(D2605-(D2605/D2629))))))","v":0},{"$f":"IF(AND(F2603=0,E2605=0),0,\nIF(AND(F2603<>0,E2605=0),F2603,\nIF(AND(F2604<>0,E2605<>0),(E2605-(E2605/E2629))+F2603,\nIF(E2629<1,0,(E2605-(E2605/E2629))))))","v":0},{"$f":"IF(AND(G2603=0,F2605=0),0,\nIF(AND(G2603<>0,F2605=0),G2603,\nIF(AND(G2604<>0,F2605<>0),(F2605-(F2605/F2629))+G2603,\nIF(F2629<1,0,(F2605-(F2605/F2629))))))","v":0},{"$f":"IF(AND(H2603=0,G2605=0),0,\nIF(AND(H2603<>0,G2605=0),H2603,\nIF(AND(H2604<>0,G2605<>0),(G2605-(G2605/G2629))+H2603,\nIF(G2629<1,0,(G2605-(G2605/G2629))))))","v":0},{"$f":"IF(AND(I2603=0,H2605=0),0,\nIF(AND(I2603<>0,H2605=0),I2603,\nIF(AND(I2604<>0,H2605<>0),(H2605-(H2605/H2629))+I2603,\nIF(H2629<1,0,(H2605-(H2605/H2629))))))","v":0},{"$f":"IF(AND(J2603=0,I2605=0),0,\nIF(AND(J2603<>0,I2605=0),J2603,\nIF(AND(J2604<>0,I2605<>0),(I2605-(I2605/I2629))+J2603,\nIF(I2629<1,0,(I2605-(I2605/I2629))))))","v":0},{"$f":"IF(AND(K2603=0,J2605=0),0,\nIF(AND(K2603<>0,J2605=0),K2603,\nIF(AND(K2604<>0,J2605<>0),(J2605-(J2605/J2629))+K2603,\nIF(J2629<1,0,(J2605-(J2605/J2629))))))","v":0},{"$f":"IF(AND(L2603=0,K2605=0),0,\nIF(AND(L2603<>0,K2605=0),L2603,\nIF(AND(L2604<>0,K2605<>0),(K2605-(K2605/K2629))+L2603,\nIF(K2629<1,0,(K2605-(K2605/K2629))))))","v":0},{"$f":"IF(AND(M2603=0,L2605=0),0,\nIF(AND(M2603<>0,L2605=0),M2603,\nIF(AND(M2604<>0,L2605<>0),(L2605-(L2605/L2629))+M2603,\nIF(L2629<1,0,(L2605-(L2605/L2629))))))","v":0},{"$f":"IF(AND(N2603=0,M2605=0),0,\nIF(AND(N2603<>0,M2605=0),N2603,\nIF(AND(N2604<>0,M2605<>0),(M2605-(M2605/M2629))+N2603,\nIF(M2629<1,0,(M2605-(M2605/M2629))))))","v":0},{"$f":"IF(AND(O2603=0,N2605=0),0,\nIF(AND(O2603<>0,N2605=0),O2603,\nIF(AND(O2604<>0,N2605<>0),(N2605-(N2605/N2629))+O2603,\nIF(N2629<1,0,(N2605-(N2605/N2629))))))","v":0},{"$f":"IF(AND(P2603=0,O2605=0),0,\nIF(AND(P2603<>0,O2605=0),P2603,\nIF(AND(P2604<>0,O2605<>0),(O2605-(O2605/O2629))+P2603,\nIF(O2629<1,0,(O2605-(O2605/O2629))))))","v":0},{"$f":"IF(AND(Q2603=0,P2605=0),0,\nIF(AND(Q2603<>0,P2605=0),Q2603,\nIF(AND(Q2604<>0,P2605<>0),(P2605-(P2605/P2629))+Q2603,\nIF(P2629<1,0,(P2605-(P2605/P2629))))))","v":0},{"$f":"IF(AND(R2603=0,Q2605=0),0,\nIF(AND(R2603<>0,Q2605=0),R2603,\nIF(AND(R2604<>0,Q2605<>0),(Q2605-(Q2605/Q2629))+R2603,\nIF(Q2629<1,0,(Q2605-(Q2605/Q2629))))))","v":0},{"$f":"IF(AND(S2603=0,R2605=0),0,\nIF(AND(S2603<>0,R2605=0),S2603,\nIF(AND(S2604<>0,R2605<>0),(R2605-(R2605/R2629))+S2603,\nIF(R2629<1,0,(R2605-(R2605/R2629))))))","v":0},{"$f":"IF(AND(T2603=0,S2605=0),0,\nIF(AND(T2603<>0,S2605=0),T2603,\nIF(AND(T2604<>0,S2605<>0),(S2605-(S2605/S2629))+T2603,\nIF(S2629<1,0,(S2605-(S2605/S2629))))))","v":0},{"$f":"IF(AND(U2603=0,T2605=0),0,\nIF(AND(U2603<>0,T2605=0),U2603,\nIF(AND(U2604<>0,T2605<>0),(T2605-(T2605/T2629))+U2603,\nIF(T2629<1,0,(T2605-(T2605/T2629))))))","v":0},{"$f":"IF(AND(V2603=0,U2605=0),0,\nIF(AND(V2603<>0,U2605=0),V2603,\nIF(AND(V2604<>0,U2605<>0),(U2605-(U2605/U2629))+V2603,\nIF(U2629<1,0,(U2605-(U2605/U2629))))))","v":0},{"$f":"IF(AND(W2603=0,V2605=0),0,\nIF(AND(W2603<>0,V2605=0),W2603,\nIF(AND(W2604<>0,V2605<>0),(V2605-(V2605/V2629))+W2603,\nIF(V2629<1,0,(V2605-(V2605/V2629))))))","v":0}]
[{"$f":"A2605+1","v":0},"Depreciated starting TAB",{"$f":"C2601","v":0},{"$f":"IF(C2630=\"n/a\",C2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,C2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,C2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(D2630=\"n/a\",D2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,D2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,D2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(E2630=\"n/a\",E2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,E2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,E2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(F2630=\"n/a\",F2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,F2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,F2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(G2630=\"n/a\",G2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,G2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,G2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(H2630=\"n/a\",H2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,H2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,H2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(I2630=\"n/a\",I2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,I2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,I2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(J2630=\"n/a\",J2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,J2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,J2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(K2630=\"n/a\",K2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,K2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,K2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(L2630=\"n/a\",L2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,L2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,L2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(M2630=\"n/a\",M2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,M2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,M2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(N2630=\"n/a\",N2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,N2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,N2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(O2630=\"n/a\",O2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,O2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,O2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(P2630=\"n/a\",P2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,P2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,P2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(Q2630=\"n/a\",Q2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,Q2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,Q2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(R2630=\"n/a\",R2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,R2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,R2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(S2630=\"n/a\",S2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,S2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,S2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(T2630=\"n/a\",T2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,T2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,T2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(U2630=\"n/a\",U2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,U2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,U2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(V2630=\"n/a\",V2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,V2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,V2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0}]
[{"$f":"A2606+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2607)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D2601","v":29.09673269089631},{"$f":"IF(D2631=\"n/a\",D2607,IFERROR(IF((OFFSET($C2607,0,$A2607))<0,\nMIN(0,D2607-(OFFSET($C2607,0,$A2607)/(OFFSET($C2602,-$A2606,$A2607)))),\nMAX(0,D2607-(OFFSET($C2607,0,$A2607)/(OFFSET($C2602,-$A2606,$A2607))))),0))","v":21.822549518172231},14.548366345448153,7.2741831727240758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E2601","v":28.466350093358535},{"$f":"IF(E2632=\"n/a\",E2608,IFERROR(IF((OFFSET($C2608,0,$A2608))<0,\nMIN(0,E2608-(OFFSET($C2608,0,$A2608)/(OFFSET($C2603,-$A2607,$A2608)))),\nMAX(0,E2608-(OFFSET($C2608,0,$A2608)/(OFFSET($C2603,-$A2607,$A2608))))),0))","v":21.349762570018903},14.233175046679269,7.1165875233396356,1.7763568394002505E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F2601","v":28.136688492294581},{"$f":"IF(F2633=\"n/a\",F2609,IFERROR(IF((OFFSET($C2609,0,$A2609))<0,\nMIN(0,F2609-(OFFSET($C2609,0,$A2609)/(OFFSET($C2604,-$A2608,$A2609)))),\nMAX(0,F2609-(OFFSET($C2609,0,$A2609)/(OFFSET($C2604,-$A2608,$A2609))))),0))","v":21.102516369220936},14.068344246147291,7.0341721230736454,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G2601","v":50.642172000000002},{"$f":"IF(G2634=\"n/a\",G2610,IFERROR(IF((OFFSET($C2610,0,$A2610))<0,\nMIN(0,G2610-(OFFSET($C2610,0,$A2610)/(OFFSET($C2605,-$A2609,$A2610)))),\nMAX(0,G2610-(OFFSET($C2610,0,$A2610)/(OFFSET($C2605,-$A2609,$A2610))))),0))","v":37.981628999999998},25.321085999999998,12.660542999999997,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H2601","v":61.342699284784004},{"$f":"IF(H2635=\"n/a\",H2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,H2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,H2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":46.007024463588003},30.671349642392002,15.335674821196001,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I2601","v":0},{"$f":"IF(I2636=\"n/a\",I2612,IFERROR(IF((OFFSET($C2612,0,$A2612))<0,\nMIN(0,I2612-(OFFSET($C2612,0,$A2612)/(OFFSET($C2607,-$A2611,$A2612)))),\nMAX(0,I2612-(OFFSET($C2612,0,$A2612)/(OFFSET($C2607,-$A2611,$A2612))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2601","v":0},{"$f":"IF(J2637=\"n/a\",J2613,IFERROR(IF((OFFSET($C2613,0,$A2613))<0,\nMIN(0,J2613-(OFFSET($C2613,0,$A2613)/(OFFSET($C2608,-$A2612,$A2613)))),\nMAX(0,J2613-(OFFSET($C2613,0,$A2613)/(OFFSET($C2608,-$A2612,$A2613))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2601","v":0},{"$f":"IF(K2638=\"n/a\",K2614,IFERROR(IF((OFFSET($C2614,0,$A2614))<0,\nMIN(0,K2614-(OFFSET($C2614,0,$A2614)/(OFFSET($C2609,-$A2613,$A2614)))),\nMAX(0,K2614-(OFFSET($C2614,0,$A2614)/(OFFSET($C2609,-$A2613,$A2614))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2601","v":0},{"$f":"IF(L2639=\"n/a\",L2615,IFERROR(IF((OFFSET($C2615,0,$A2615))<0,\nMIN(0,L2615-(OFFSET($C2615,0,$A2615)/(OFFSET($C2610,-$A2614,$A2615)))),\nMAX(0,L2615-(OFFSET($C2615,0,$A2615)/(OFFSET($C2610,-$A2614,$A2615))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2601","v":0},{"$f":"IF(M2640=\"n/a\",M2616,IFERROR(IF((OFFSET($C2616,0,$A2616))<0,\nMIN(0,M2616-(OFFSET($C2616,0,$A2616)/(OFFSET($C2611,-$A2615,$A2616)))),\nMAX(0,M2616-(OFFSET($C2616,0,$A2616)/(OFFSET($C2611,-$A2615,$A2616))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2601","v":0},{"$f":"IF(N2641=\"n/a\",N2617,IFERROR(IF((OFFSET($C2617,0,$A2617))<0,\nMIN(0,N2617-(OFFSET($C2617,0,$A2617)/(OFFSET($C2612,-$A2616,$A2617)))),\nMAX(0,N2617-(OFFSET($C2617,0,$A2617)/(OFFSET($C2612,-$A2616,$A2617))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2601","v":0},{"$f":"IF(O2642=\"n/a\",O2618,IFERROR(IF((OFFSET($C2618,0,$A2618))<0,\nMIN(0,O2618-(OFFSET($C2618,0,$A2618)/(OFFSET($C2613,-$A2617,$A2618)))),\nMAX(0,O2618-(OFFSET($C2618,0,$A2618)/(OFFSET($C2613,-$A2617,$A2618))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2601","v":0},{"$f":"IF(P2643=\"n/a\",P2619,IFERROR(IF((OFFSET($C2619,0,$A2619))<0,\nMIN(0,P2619-(OFFSET($C2619,0,$A2619)/(OFFSET($C2614,-$A2618,$A2619)))),\nMAX(0,P2619-(OFFSET($C2619,0,$A2619)/(OFFSET($C2614,-$A2618,$A2619))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2601","v":0},{"$f":"IF(Q2644=\"n/a\",Q2620,IFERROR(IF((OFFSET($C2620,0,$A2620))<0,\nMIN(0,Q2620-(OFFSET($C2620,0,$A2620)/(OFFSET($C2615,-$A2619,$A2620)))),\nMAX(0,Q2620-(OFFSET($C2620,0,$A2620)/(OFFSET($C2615,-$A2619,$A2620))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2601","v":0},{"$f":"IF(R2645=\"n/a\",R2621,IFERROR(IF((OFFSET($C2621,0,$A2621))<0,\nMIN(0,R2621-(OFFSET($C2621,0,$A2621)/(OFFSET($C2616,-$A2620,$A2621)))),\nMAX(0,R2621-(OFFSET($C2621,0,$A2621)/(OFFSET($C2616,-$A2620,$A2621))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2601","v":0},{"$f":"IF(S2646=\"n/a\",S2622,IFERROR(IF((OFFSET($C2622,0,$A2622))<0,\nMIN(0,S2622-(OFFSET($C2622,0,$A2622)/(OFFSET($C2617,-$A2621,$A2622)))),\nMAX(0,S2622-(OFFSET($C2622,0,$A2622)/(OFFSET($C2617,-$A2621,$A2622))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2601","v":0},{"$f":"IF(T2647=\"n/a\",T2623,IFERROR(IF((OFFSET($C2623,0,$A2623))<0,\nMIN(0,T2623-(OFFSET($C2623,0,$A2623)/(OFFSET($C2618,-$A2622,$A2623)))),\nMAX(0,T2623-(OFFSET($C2623,0,$A2623)/(OFFSET($C2618,-$A2622,$A2623))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2601","v":0},{"$f":"IF(U2648=\"n/a\",U2624,IFERROR(IF((OFFSET($C2624,0,$A2624))<0,\nMIN(0,U2624-(OFFSET($C2624,0,$A2624)/(OFFSET($C2619,-$A2623,$A2624)))),\nMAX(0,U2624-(OFFSET($C2624,0,$A2624)/(OFFSET($C2619,-$A2623,$A2624))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2601","v":0},{"$f":"IF(V2649=\"n/a\",V2625,IFERROR(IF((OFFSET($C2625,0,$A2625))<0,\nMIN(0,V2625-(OFFSET($C2625,0,$A2625)/(OFFSET($C2620,-$A2624,$A2625)))),\nMAX(0,V2625-(OFFSET($C2625,0,$A2625)/(OFFSET($C2620,-$A2624,$A2625))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2601","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2629<1,D2603=0),0,\nIF(D2603=0,C2629-1,\nIF(C2629<1,D2604,\n(((C2629-1)*(C2605-(C2605/(C2629))))+(D2603*D2604))/(D2605))))","v":0},{"$f":"IF(AND(D2629<1,E2603=0),0,\nIF(E2603=0,D2629-1,\nIF(D2629<1,E2604,\n(((D2629-1)*(D2605-(D2605/(D2629))))+(E2603*E2604))/(E2605))))","v":0},{"$f":"IF(AND(E2629<1,F2603=0),0,\nIF(F2603=0,E2629-1,\nIF(E2629<1,F2604,\n(((E2629-1)*(E2605-(E2605/(E2629))))+(F2603*F2604))/(F2605))))","v":0},{"$f":"IF(AND(F2629<1,G2603=0),0,\nIF(G2603=0,F2629-1,\nIF(F2629<1,G2604,\n(((F2629-1)*(F2605-(F2605/(F2629))))+(G2603*G2604))/(G2605))))","v":0},{"$f":"IF(AND(G2629<1,H2603=0),0,\nIF(H2603=0,G2629-1,\nIF(G2629<1,H2604,\n(((G2629-1)*(G2605-(G2605/(G2629))))+(H2603*H2604))/(H2605))))","v":0},{"$f":"IF(AND(H2629<1,I2603=0),0,\nIF(I2603=0,H2629-1,\nIF(H2629<1,I2604,\n(((H2629-1)*(H2605-(H2605/(H2629))))+(I2603*I2604))/(I2605))))","v":0},{"$f":"IF(AND(I2629<1,J2603=0),0,\nIF(J2603=0,I2629-1,\nIF(I2629<1,J2604,\n(((I2629-1)*(I2605-(I2605/(I2629))))+(J2603*J2604))/(J2605))))","v":0},{"$f":"IF(AND(J2629<1,K2603=0),0,\nIF(K2603=0,J2629-1,\nIF(J2629<1,K2604,\n(((J2629-1)*(J2605-(J2605/(J2629))))+(K2603*K2604))/(K2605))))","v":0},{"$f":"IF(AND(K2629<1,L2603=0),0,\nIF(L2603=0,K2629-1,\nIF(K2629<1,L2604,\n(((K2629-1)*(K2605-(K2605/(K2629))))+(L2603*L2604))/(L2605))))","v":0},{"$f":"IF(AND(L2629<1,M2603=0),0,\nIF(M2603=0,L2629-1,\nIF(L2629<1,M2604,\n(((L2629-1)*(L2605-(L2605/(L2629))))+(M2603*M2604))/(M2605))))","v":0},{"$f":"IF(AND(M2629<1,N2603=0),0,\nIF(N2603=0,M2629-1,\nIF(M2629<1,N2604,\n(((M2629-1)*(M2605-(M2605/(M2629))))+(N2603*N2604))/(N2605))))","v":0},{"$f":"IF(AND(N2629<1,O2603=0),0,\nIF(O2603=0,N2629-1,\nIF(N2629<1,O2604,\n(((N2629-1)*(N2605-(N2605/(N2629))))+(O2603*O2604))/(O2605))))","v":0},{"$f":"IF(AND(O2629<1,P2603=0),0,\nIF(P2603=0,O2629-1,\nIF(O2629<1,P2604,\n(((O2629-1)*(O2605-(O2605/(O2629))))+(P2603*P2604))/(P2605))))","v":0},{"$f":"IF(AND(P2629<1,Q2603=0),0,\nIF(Q2603=0,P2629-1,\nIF(P2629<1,Q2604,\n(((P2629-1)*(P2605-(P2605/(P2629))))+(Q2603*Q2604))/(Q2605))))","v":0},{"$f":"IF(AND(Q2629<1,R2603=0),0,\nIF(R2603=0,Q2629-1,\nIF(Q2629<1,R2604,\n(((Q2629-1)*(Q2605-(Q2605/(Q2629))))+(R2603*R2604))/(R2605))))","v":0},{"$f":"IF(AND(R2629<1,S2603=0),0,\nIF(S2603=0,R2629-1,\nIF(R2629<1,S2604,\n(((R2629-1)*(R2605-(R2605/(R2629))))+(S2603*S2604))/(S2605))))","v":0},{"$f":"IF(AND(S2629<1,T2603=0),0,\nIF(T2603=0,S2629-1,\nIF(S2629<1,T2604,\n(((S2629-1)*(S2605-(S2605/(S2629))))+(T2603*T2604))/(T2605))))","v":0},{"$f":"IF(AND(T2629<1,U2603=0),0,\nIF(U2603=0,T2629-1,\nIF(T2629<1,U2604,\n(((T2629-1)*(T2605-(T2605/(T2629))))+(U2603*U2604))/(U2605))))","v":0},{"$f":"IF(AND(U2629<1,V2603=0),0,\nIF(V2603=0,U2629-1,\nIF(U2629<1,V2604,\n(((U2629-1)*(U2605-(U2605/(U2629))))+(V2603*V2604))/(V2605))))","v":0},{"$f":"IF(AND(V2629<1,W2603=0),0,\nIF(W2603=0,V2629-1,\nIF(V2629<1,W2604,\n(((V2629-1)*(V2605-(V2605/(V2629))))+(W2603*W2604))/(W2605))))","v":0}]
[null,"RL Start TAB",{"$f":"C2602","v":"n/a"},{"$f":"IF(C2630=\"n/a\",\"n/a\",MAX(0,C2630-1))","v":"n/a"},{"$f":"IF(D2630=\"n/a\",\"n/a\",MAX(0,D2630-1))","v":"n/a"},{"$f":"IF(E2630=\"n/a\",\"n/a\",MAX(0,E2630-1))","v":"n/a"},{"$f":"IF(F2630=\"n/a\",\"n/a\",MAX(0,F2630-1))","v":"n/a"},{"$f":"IF(G2630=\"n/a\",\"n/a\",MAX(0,G2630-1))","v":"n/a"},{"$f":"IF(H2630=\"n/a\",\"n/a\",MAX(0,H2630-1))","v":"n/a"},{"$f":"IF(I2630=\"n/a\",\"n/a\",MAX(0,I2630-1))","v":"n/a"},{"$f":"IF(J2630=\"n/a\",\"n/a\",MAX(0,J2630-1))","v":"n/a"},{"$f":"IF(K2630=\"n/a\",\"n/a\",MAX(0,K2630-1))","v":"n/a"},{"$f":"IF(L2630=\"n/a\",\"n/a\",MAX(0,L2630-1))","v":"n/a"},{"$f":"IF(M2630=\"n/a\",\"n/a\",MAX(0,M2630-1))","v":"n/a"},{"$f":"IF(N2630=\"n/a\",\"n/a\",MAX(0,N2630-1))","v":"n/a"},{"$f":"IF(O2630=\"n/a\",\"n/a\",MAX(0,O2630-1))","v":"n/a"},{"$f":"IF(P2630=\"n/a\",\"n/a\",MAX(0,P2630-1))","v":"n/a"},{"$f":"IF(Q2630=\"n/a\",\"n/a\",MAX(0,Q2630-1))","v":"n/a"},{"$f":"IF(R2630=\"n/a\",\"n/a\",MAX(0,R2630-1))","v":"n/a"},{"$f":"IF(S2630=\"n/a\",\"n/a\",MAX(0,S2630-1))","v":"n/a"},{"$f":"IF(T2630=\"n/a\",\"n/a\",MAX(0,T2630-1))","v":"n/a"},{"$f":"IF(U2630=\"n/a\",\"n/a\",MAX(0,U2630-1))","v":"n/a"},{"$f":"IF(V2630=\"n/a\",\"n/a\",MAX(0,V2630-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2607)","v":"RL Capex 2020-21"},null,{"$f":"D2602","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E2602","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F2602","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G2602","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H2602","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I2602","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2602","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2602","v":4},3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2602","v":4},3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2602","v":4},3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2602","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2602","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2602","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2602","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2602","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2602","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2602","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2602","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2602","v":0},{"$f":"IF(V2649=\"n/a\",\"n/a\",MAX(0,V2649-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2602","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2602<>\"n/a\",C2602<>\"n/a\"),IF(SUM(C2605:C2627)=0,0,IF((SUMPRODUCT(C2605:C2627,C2629:C2651)/SUM(C2605:C2627))<0,1,(SUMPRODUCT(C2605:C2627,C2629:C2651)/SUM(C2605:C2627)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2602<>\"n/a\",D2602<>\"n/a\"),IF(SUM(D2605:D2627)=0,0,IF((SUMPRODUCT(D2605:D2627,D2629:D2651)/SUM(D2605:D2627))<0,1,(SUMPRODUCT(D2605:D2627,D2629:D2651)/SUM(D2605:D2627)))),\"n/a\"))","v":4},{"$f":"(IF(OR($C2602<>\"n/a\",E2602<>\"n/a\"),IF(SUM(E2605:E2627)=0,0,IF((SUMPRODUCT(E2605:E2627,E2629:E2651)/SUM(E2605:E2627))<0,1,(SUMPRODUCT(E2605:E2627,E2629:E2651)/SUM(E2605:E2627)))),\"n/a\"))","v":3.5660563327743104},3.2122020909393489,3.2344252100365094,3.274179593975413,2.497341974404764,1.7078239091819849,1,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 50",{"$f":"VLOOKUP($A2654,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Equity raising costs"}]
[{"$f":"VALUE(REPLACE(A2654,1,12,\"\"))","v":50},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A2655,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2655,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2655,MATCH(D$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2655,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2655,MATCH(E$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2655,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2655,MATCH(F$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2655,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2655,MATCH(G$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2655,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2655,MATCH(H$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2655,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2655,MATCH(I$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2655,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2655,MATCH(J$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2655,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2655,MATCH(K$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2655,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2655,MATCH(L$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2655,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2655,MATCH(M$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2655,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2655,MATCH(N$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2655,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2655,MATCH(O$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2655,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2655,MATCH(P$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2655,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2655,MATCH(Q$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2655,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2655,MATCH(R$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2655,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2655,MATCH(S$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2655,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2655,MATCH(T$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2655,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2655,MATCH(U$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2655,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2655,MATCH(V$6,'RFM input'!$G$60:$Q$60,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$61:$Q$110,$A2655,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))\n   -INDEX('RFM input'!$G$115:$Q$164,$A2655,MATCH(W$6,'RFM input'!$G$60:$Q$60,0))))","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$S$6,$A2655,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2655,1,1))))","v":5},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2655,1,1))))","v":5},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2655,1,1))))","v":5},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2655,1,1))))","v":5},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2655,1,1))))","v":5},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2655,1,1))))","v":5},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2655,1,1))))","v":5},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2655,1,1))))","v":5},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2655,1,1))))","v":5},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2655,1,1))))","v":5},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2655,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2655,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2655,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2655,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2655,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2655,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2655,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2655,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2655,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$T$7:$T$56,$A2655,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$H$411,$A2655,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$V$7)),OFFSET('RFM input'!$J$411,$A2655,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2657=0,C2659=0),0,\nIF(AND(D2657<>0,C2659=0),D2657,\nIF(AND(D2658<>0,C2659<>0),(C2659-(C2659/C2683))+D2657,\nIF(C2683<1,0,(C2659-(C2659/C2683))))))","v":0},{"$f":"IF(AND(E2657=0,D2659=0),0,\nIF(AND(E2657<>0,D2659=0),E2657,\nIF(AND(E2658<>0,D2659<>0),(D2659-(D2659/D2683))+E2657,\nIF(D2683<1,0,(D2659-(D2659/D2683))))))","v":0},{"$f":"IF(AND(F2657=0,E2659=0),0,\nIF(AND(F2657<>0,E2659=0),F2657,\nIF(AND(F2658<>0,E2659<>0),(E2659-(E2659/E2683))+F2657,\nIF(E2683<1,0,(E2659-(E2659/E2683))))))","v":0},{"$f":"IF(AND(G2657=0,F2659=0),0,\nIF(AND(G2657<>0,F2659=0),G2657,\nIF(AND(G2658<>0,F2659<>0),(F2659-(F2659/F2683))+G2657,\nIF(F2683<1,0,(F2659-(F2659/F2683))))))","v":0},{"$f":"IF(AND(H2657=0,G2659=0),0,\nIF(AND(H2657<>0,G2659=0),H2657,\nIF(AND(H2658<>0,G2659<>0),(G2659-(G2659/G2683))+H2657,\nIF(G2683<1,0,(G2659-(G2659/G2683))))))","v":0},{"$f":"IF(AND(I2657=0,H2659=0),0,\nIF(AND(I2657<>0,H2659=0),I2657,\nIF(AND(I2658<>0,H2659<>0),(H2659-(H2659/H2683))+I2657,\nIF(H2683<1,0,(H2659-(H2659/H2683))))))","v":0},{"$f":"IF(AND(J2657=0,I2659=0),0,\nIF(AND(J2657<>0,I2659=0),J2657,\nIF(AND(J2658<>0,I2659<>0),(I2659-(I2659/I2683))+J2657,\nIF(I2683<1,0,(I2659-(I2659/I2683))))))","v":0},{"$f":"IF(AND(K2657=0,J2659=0),0,\nIF(AND(K2657<>0,J2659=0),K2657,\nIF(AND(K2658<>0,J2659<>0),(J2659-(J2659/J2683))+K2657,\nIF(J2683<1,0,(J2659-(J2659/J2683))))))","v":0},{"$f":"IF(AND(L2657=0,K2659=0),0,\nIF(AND(L2657<>0,K2659=0),L2657,\nIF(AND(L2658<>0,K2659<>0),(K2659-(K2659/K2683))+L2657,\nIF(K2683<1,0,(K2659-(K2659/K2683))))))","v":0},{"$f":"IF(AND(M2657=0,L2659=0),0,\nIF(AND(M2657<>0,L2659=0),M2657,\nIF(AND(M2658<>0,L2659<>0),(L2659-(L2659/L2683))+M2657,\nIF(L2683<1,0,(L2659-(L2659/L2683))))))","v":0},{"$f":"IF(AND(N2657=0,M2659=0),0,\nIF(AND(N2657<>0,M2659=0),N2657,\nIF(AND(N2658<>0,M2659<>0),(M2659-(M2659/M2683))+N2657,\nIF(M2683<1,0,(M2659-(M2659/M2683))))))","v":0},{"$f":"IF(AND(O2657=0,N2659=0),0,\nIF(AND(O2657<>0,N2659=0),O2657,\nIF(AND(O2658<>0,N2659<>0),(N2659-(N2659/N2683))+O2657,\nIF(N2683<1,0,(N2659-(N2659/N2683))))))","v":0},{"$f":"IF(AND(P2657=0,O2659=0),0,\nIF(AND(P2657<>0,O2659=0),P2657,\nIF(AND(P2658<>0,O2659<>0),(O2659-(O2659/O2683))+P2657,\nIF(O2683<1,0,(O2659-(O2659/O2683))))))","v":0},{"$f":"IF(AND(Q2657=0,P2659=0),0,\nIF(AND(Q2657<>0,P2659=0),Q2657,\nIF(AND(Q2658<>0,P2659<>0),(P2659-(P2659/P2683))+Q2657,\nIF(P2683<1,0,(P2659-(P2659/P2683))))))","v":0},{"$f":"IF(AND(R2657=0,Q2659=0),0,\nIF(AND(R2657<>0,Q2659=0),R2657,\nIF(AND(R2658<>0,Q2659<>0),(Q2659-(Q2659/Q2683))+R2657,\nIF(Q2683<1,0,(Q2659-(Q2659/Q2683))))))","v":0},{"$f":"IF(AND(S2657=0,R2659=0),0,\nIF(AND(S2657<>0,R2659=0),S2657,\nIF(AND(S2658<>0,R2659<>0),(R2659-(R2659/R2683))+S2657,\nIF(R2683<1,0,(R2659-(R2659/R2683))))))","v":0},{"$f":"IF(AND(T2657=0,S2659=0),0,\nIF(AND(T2657<>0,S2659=0),T2657,\nIF(AND(T2658<>0,S2659<>0),(S2659-(S2659/S2683))+T2657,\nIF(S2683<1,0,(S2659-(S2659/S2683))))))","v":0},{"$f":"IF(AND(U2657=0,T2659=0),0,\nIF(AND(U2657<>0,T2659=0),U2657,\nIF(AND(U2658<>0,T2659<>0),(T2659-(T2659/T2683))+U2657,\nIF(T2683<1,0,(T2659-(T2659/T2683))))))","v":0},{"$f":"IF(AND(V2657=0,U2659=0),0,\nIF(AND(V2657<>0,U2659=0),V2657,\nIF(AND(V2658<>0,U2659<>0),(U2659-(U2659/U2683))+V2657,\nIF(U2683<1,0,(U2659-(U2659/U2683))))))","v":0},{"$f":"IF(AND(W2657=0,V2659=0),0,\nIF(AND(W2657<>0,V2659=0),W2657,\nIF(AND(W2658<>0,V2659<>0),(V2659-(V2659/V2683))+W2657,\nIF(V2683<1,0,(V2659-(V2659/V2683))))))","v":0}]
[{"$f":"A2659+1","v":0},"Depreciated starting TAB",{"$f":"C2655","v":0},{"$f":"IF(C2684=\"n/a\",C2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,C2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,C2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(D2684=\"n/a\",D2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,D2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,D2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(E2684=\"n/a\",E2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,E2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,E2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(F2684=\"n/a\",F2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,F2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,F2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(G2684=\"n/a\",G2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,G2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,G2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(H2684=\"n/a\",H2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,H2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,H2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(I2684=\"n/a\",I2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,I2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,I2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(J2684=\"n/a\",J2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,J2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,J2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(K2684=\"n/a\",K2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,K2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,K2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(L2684=\"n/a\",L2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,L2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,L2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(M2684=\"n/a\",M2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,M2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,M2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(N2684=\"n/a\",N2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,N2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,N2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(O2684=\"n/a\",O2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,O2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,O2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(P2684=\"n/a\",P2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,P2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,P2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(Q2684=\"n/a\",Q2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,Q2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,Q2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(R2684=\"n/a\",R2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,R2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,R2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(S2684=\"n/a\",S2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,S2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,S2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(T2684=\"n/a\",T2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,T2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,T2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(U2684=\"n/a\",U2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,U2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,U2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(V2684=\"n/a\",V2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,V2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,V2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0}]
[{"$f":"A2660+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2661)","v":"Depreciated Net Capex 2020-21"},null,{"$f":"D2655","v":0},{"$f":"IF(D2685=\"n/a\",D2661,IFERROR(IF((OFFSET($C2661,0,$A2661))<0,\nMIN(0,D2661-(OFFSET($C2661,0,$A2661)/(OFFSET($C2656,-$A2660,$A2661)))),\nMAX(0,D2661-(OFFSET($C2661,0,$A2661)/(OFFSET($C2656,-$A2660,$A2661))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2021-22",null,null,{"$f":"E2655","v":0},{"$f":"IF(E2686=\"n/a\",E2662,IFERROR(IF((OFFSET($C2662,0,$A2662))<0,\nMIN(0,E2662-(OFFSET($C2662,0,$A2662)/(OFFSET($C2657,-$A2661,$A2662)))),\nMAX(0,E2662-(OFFSET($C2662,0,$A2662)/(OFFSET($C2657,-$A2661,$A2662))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2022-23",null,null,null,{"$f":"F2655","v":0},{"$f":"IF(F2687=\"n/a\",F2663,IFERROR(IF((OFFSET($C2663,0,$A2663))<0,\nMIN(0,F2663-(OFFSET($C2663,0,$A2663)/(OFFSET($C2658,-$A2662,$A2663)))),\nMAX(0,F2663-(OFFSET($C2663,0,$A2663)/(OFFSET($C2658,-$A2662,$A2663))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2023-24",null,null,null,null,{"$f":"G2655","v":0},{"$f":"IF(G2688=\"n/a\",G2664,IFERROR(IF((OFFSET($C2664,0,$A2664))<0,\nMIN(0,G2664-(OFFSET($C2664,0,$A2664)/(OFFSET($C2659,-$A2663,$A2664)))),\nMAX(0,G2664-(OFFSET($C2664,0,$A2664)/(OFFSET($C2659,-$A2663,$A2664))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2024-25",null,null,null,null,null,{"$f":"H2655","v":0},{"$f":"IF(H2689=\"n/a\",H2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,H2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,H2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,{"$f":"I2655","v":0},{"$f":"IF(I2690=\"n/a\",I2666,IFERROR(IF((OFFSET($C2666,0,$A2666))<0,\nMIN(0,I2666-(OFFSET($C2666,0,$A2666)/(OFFSET($C2661,-$A2665,$A2666)))),\nMAX(0,I2666-(OFFSET($C2666,0,$A2666)/(OFFSET($C2661,-$A2665,$A2666))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2655","v":0},{"$f":"IF(J2691=\"n/a\",J2667,IFERROR(IF((OFFSET($C2667,0,$A2667))<0,\nMIN(0,J2667-(OFFSET($C2667,0,$A2667)/(OFFSET($C2662,-$A2666,$A2667)))),\nMAX(0,J2667-(OFFSET($C2667,0,$A2667)/(OFFSET($C2662,-$A2666,$A2667))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2655","v":0},{"$f":"IF(K2692=\"n/a\",K2668,IFERROR(IF((OFFSET($C2668,0,$A2668))<0,\nMIN(0,K2668-(OFFSET($C2668,0,$A2668)/(OFFSET($C2663,-$A2667,$A2668)))),\nMAX(0,K2668-(OFFSET($C2668,0,$A2668)/(OFFSET($C2663,-$A2667,$A2668))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2655","v":0},{"$f":"IF(L2693=\"n/a\",L2669,IFERROR(IF((OFFSET($C2669,0,$A2669))<0,\nMIN(0,L2669-(OFFSET($C2669,0,$A2669)/(OFFSET($C2664,-$A2668,$A2669)))),\nMAX(0,L2669-(OFFSET($C2669,0,$A2669)/(OFFSET($C2664,-$A2668,$A2669))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2655","v":0},{"$f":"IF(M2694=\"n/a\",M2670,IFERROR(IF((OFFSET($C2670,0,$A2670))<0,\nMIN(0,M2670-(OFFSET($C2670,0,$A2670)/(OFFSET($C2665,-$A2669,$A2670)))),\nMAX(0,M2670-(OFFSET($C2670,0,$A2670)/(OFFSET($C2665,-$A2669,$A2670))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2655","v":0},{"$f":"IF(N2695=\"n/a\",N2671,IFERROR(IF((OFFSET($C2671,0,$A2671))<0,\nMIN(0,N2671-(OFFSET($C2671,0,$A2671)/(OFFSET($C2666,-$A2670,$A2671)))),\nMAX(0,N2671-(OFFSET($C2671,0,$A2671)/(OFFSET($C2666,-$A2670,$A2671))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2655","v":0},{"$f":"IF(O2696=\"n/a\",O2672,IFERROR(IF((OFFSET($C2672,0,$A2672))<0,\nMIN(0,O2672-(OFFSET($C2672,0,$A2672)/(OFFSET($C2667,-$A2671,$A2672)))),\nMAX(0,O2672-(OFFSET($C2672,0,$A2672)/(OFFSET($C2667,-$A2671,$A2672))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2655","v":0},{"$f":"IF(P2697=\"n/a\",P2673,IFERROR(IF((OFFSET($C2673,0,$A2673))<0,\nMIN(0,P2673-(OFFSET($C2673,0,$A2673)/(OFFSET($C2668,-$A2672,$A2673)))),\nMAX(0,P2673-(OFFSET($C2673,0,$A2673)/(OFFSET($C2668,-$A2672,$A2673))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2655","v":0},{"$f":"IF(Q2698=\"n/a\",Q2674,IFERROR(IF((OFFSET($C2674,0,$A2674))<0,\nMIN(0,Q2674-(OFFSET($C2674,0,$A2674)/(OFFSET($C2669,-$A2673,$A2674)))),\nMAX(0,Q2674-(OFFSET($C2674,0,$A2674)/(OFFSET($C2669,-$A2673,$A2674))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2655","v":0},{"$f":"IF(R2699=\"n/a\",R2675,IFERROR(IF((OFFSET($C2675,0,$A2675))<0,\nMIN(0,R2675-(OFFSET($C2675,0,$A2675)/(OFFSET($C2670,-$A2674,$A2675)))),\nMAX(0,R2675-(OFFSET($C2675,0,$A2675)/(OFFSET($C2670,-$A2674,$A2675))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2655","v":0},{"$f":"IF(S2700=\"n/a\",S2676,IFERROR(IF((OFFSET($C2676,0,$A2676))<0,\nMIN(0,S2676-(OFFSET($C2676,0,$A2676)/(OFFSET($C2671,-$A2675,$A2676)))),\nMAX(0,S2676-(OFFSET($C2676,0,$A2676)/(OFFSET($C2671,-$A2675,$A2676))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2655","v":0},{"$f":"IF(T2701=\"n/a\",T2677,IFERROR(IF((OFFSET($C2677,0,$A2677))<0,\nMIN(0,T2677-(OFFSET($C2677,0,$A2677)/(OFFSET($C2672,-$A2676,$A2677)))),\nMAX(0,T2677-(OFFSET($C2677,0,$A2677)/(OFFSET($C2672,-$A2676,$A2677))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2655","v":0},{"$f":"IF(U2702=\"n/a\",U2678,IFERROR(IF((OFFSET($C2678,0,$A2678))<0,\nMIN(0,U2678-(OFFSET($C2678,0,$A2678)/(OFFSET($C2673,-$A2677,$A2678)))),\nMAX(0,U2678-(OFFSET($C2678,0,$A2678)/(OFFSET($C2673,-$A2677,$A2678))))),0))","v":0},0]
[19,"Depreciated Net Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2655","v":0},{"$f":"IF(V2703=\"n/a\",V2679,IFERROR(IF((OFFSET($C2679,0,$A2679))<0,\nMIN(0,V2679-(OFFSET($C2679,0,$A2679)/(OFFSET($C2674,-$A2678,$A2679)))),\nMAX(0,V2679-(OFFSET($C2679,0,$A2679)/(OFFSET($C2674,-$A2678,$A2679))))),0))","v":0}]
[20,"Depreciated Net Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2655","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2683<1,D2657=0),0,\nIF(D2657=0,C2683-1,\nIF(C2683<1,D2658,\n(((C2683-1)*(C2659-(C2659/(C2683))))+(D2657*D2658))/(D2659))))","v":0},{"$f":"IF(AND(D2683<1,E2657=0),0,\nIF(E2657=0,D2683-1,\nIF(D2683<1,E2658,\n(((D2683-1)*(D2659-(D2659/(D2683))))+(E2657*E2658))/(E2659))))","v":0},{"$f":"IF(AND(E2683<1,F2657=0),0,\nIF(F2657=0,E2683-1,\nIF(E2683<1,F2658,\n(((E2683-1)*(E2659-(E2659/(E2683))))+(F2657*F2658))/(F2659))))","v":0},{"$f":"IF(AND(F2683<1,G2657=0),0,\nIF(G2657=0,F2683-1,\nIF(F2683<1,G2658,\n(((F2683-1)*(F2659-(F2659/(F2683))))+(G2657*G2658))/(G2659))))","v":0},{"$f":"IF(AND(G2683<1,H2657=0),0,\nIF(H2657=0,G2683-1,\nIF(G2683<1,H2658,\n(((G2683-1)*(G2659-(G2659/(G2683))))+(H2657*H2658))/(H2659))))","v":0},{"$f":"IF(AND(H2683<1,I2657=0),0,\nIF(I2657=0,H2683-1,\nIF(H2683<1,I2658,\n(((H2683-1)*(H2659-(H2659/(H2683))))+(I2657*I2658))/(I2659))))","v":0},{"$f":"IF(AND(I2683<1,J2657=0),0,\nIF(J2657=0,I2683-1,\nIF(I2683<1,J2658,\n(((I2683-1)*(I2659-(I2659/(I2683))))+(J2657*J2658))/(J2659))))","v":0},{"$f":"IF(AND(J2683<1,K2657=0),0,\nIF(K2657=0,J2683-1,\nIF(J2683<1,K2658,\n(((J2683-1)*(J2659-(J2659/(J2683))))+(K2657*K2658))/(K2659))))","v":0},{"$f":"IF(AND(K2683<1,L2657=0),0,\nIF(L2657=0,K2683-1,\nIF(K2683<1,L2658,\n(((K2683-1)*(K2659-(K2659/(K2683))))+(L2657*L2658))/(L2659))))","v":0},{"$f":"IF(AND(L2683<1,M2657=0),0,\nIF(M2657=0,L2683-1,\nIF(L2683<1,M2658,\n(((L2683-1)*(L2659-(L2659/(L2683))))+(M2657*M2658))/(M2659))))","v":0},{"$f":"IF(AND(M2683<1,N2657=0),0,\nIF(N2657=0,M2683-1,\nIF(M2683<1,N2658,\n(((M2683-1)*(M2659-(M2659/(M2683))))+(N2657*N2658))/(N2659))))","v":0},{"$f":"IF(AND(N2683<1,O2657=0),0,\nIF(O2657=0,N2683-1,\nIF(N2683<1,O2658,\n(((N2683-1)*(N2659-(N2659/(N2683))))+(O2657*O2658))/(O2659))))","v":0},{"$f":"IF(AND(O2683<1,P2657=0),0,\nIF(P2657=0,O2683-1,\nIF(O2683<1,P2658,\n(((O2683-1)*(O2659-(O2659/(O2683))))+(P2657*P2658))/(P2659))))","v":0},{"$f":"IF(AND(P2683<1,Q2657=0),0,\nIF(Q2657=0,P2683-1,\nIF(P2683<1,Q2658,\n(((P2683-1)*(P2659-(P2659/(P2683))))+(Q2657*Q2658))/(Q2659))))","v":0},{"$f":"IF(AND(Q2683<1,R2657=0),0,\nIF(R2657=0,Q2683-1,\nIF(Q2683<1,R2658,\n(((Q2683-1)*(Q2659-(Q2659/(Q2683))))+(R2657*R2658))/(R2659))))","v":0},{"$f":"IF(AND(R2683<1,S2657=0),0,\nIF(S2657=0,R2683-1,\nIF(R2683<1,S2658,\n(((R2683-1)*(R2659-(R2659/(R2683))))+(S2657*S2658))/(S2659))))","v":0},{"$f":"IF(AND(S2683<1,T2657=0),0,\nIF(T2657=0,S2683-1,\nIF(S2683<1,T2658,\n(((S2683-1)*(S2659-(S2659/(S2683))))+(T2657*T2658))/(T2659))))","v":0},{"$f":"IF(AND(T2683<1,U2657=0),0,\nIF(U2657=0,T2683-1,\nIF(T2683<1,U2658,\n(((T2683-1)*(T2659-(T2659/(T2683))))+(U2657*U2658))/(U2659))))","v":0},{"$f":"IF(AND(U2683<1,V2657=0),0,\nIF(V2657=0,U2683-1,\nIF(U2683<1,V2658,\n(((U2683-1)*(U2659-(U2659/(U2683))))+(V2657*V2658))/(V2659))))","v":0},{"$f":"IF(AND(V2683<1,W2657=0),0,\nIF(W2657=0,V2683-1,\nIF(V2683<1,W2658,\n(((V2683-1)*(V2659-(V2659/(V2683))))+(W2657*W2658))/(W2659))))","v":0}]
[null,"RL Start TAB",{"$f":"C2656","v":"n/a"},{"$f":"IF(C2684=\"n/a\",\"n/a\",MAX(0,C2684-1))","v":"n/a"},{"$f":"IF(D2684=\"n/a\",\"n/a\",MAX(0,D2684-1))","v":"n/a"},{"$f":"IF(E2684=\"n/a\",\"n/a\",MAX(0,E2684-1))","v":"n/a"},{"$f":"IF(F2684=\"n/a\",\"n/a\",MAX(0,F2684-1))","v":"n/a"},{"$f":"IF(G2684=\"n/a\",\"n/a\",MAX(0,G2684-1))","v":"n/a"},{"$f":"IF(H2684=\"n/a\",\"n/a\",MAX(0,H2684-1))","v":"n/a"},{"$f":"IF(I2684=\"n/a\",\"n/a\",MAX(0,I2684-1))","v":"n/a"},{"$f":"IF(J2684=\"n/a\",\"n/a\",MAX(0,J2684-1))","v":"n/a"},{"$f":"IF(K2684=\"n/a\",\"n/a\",MAX(0,K2684-1))","v":"n/a"},{"$f":"IF(L2684=\"n/a\",\"n/a\",MAX(0,L2684-1))","v":"n/a"},{"$f":"IF(M2684=\"n/a\",\"n/a\",MAX(0,M2684-1))","v":"n/a"},{"$f":"IF(N2684=\"n/a\",\"n/a\",MAX(0,N2684-1))","v":"n/a"},{"$f":"IF(O2684=\"n/a\",\"n/a\",MAX(0,O2684-1))","v":"n/a"},{"$f":"IF(P2684=\"n/a\",\"n/a\",MAX(0,P2684-1))","v":"n/a"},{"$f":"IF(Q2684=\"n/a\",\"n/a\",MAX(0,Q2684-1))","v":"n/a"},{"$f":"IF(R2684=\"n/a\",\"n/a\",MAX(0,R2684-1))","v":"n/a"},{"$f":"IF(S2684=\"n/a\",\"n/a\",MAX(0,S2684-1))","v":"n/a"},{"$f":"IF(T2684=\"n/a\",\"n/a\",MAX(0,T2684-1))","v":"n/a"},{"$f":"IF(U2684=\"n/a\",\"n/a\",MAX(0,U2684-1))","v":"n/a"},{"$f":"IF(V2684=\"n/a\",\"n/a\",MAX(0,V2684-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2661)","v":"RL Capex 2020-21"},null,{"$f":"D2656","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,{"$f":"E2656","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,{"$f":"F2656","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,{"$f":"G2656","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,{"$f":"H2656","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,{"$f":"I2656","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,{"$f":"J2656","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,{"$f":"K2656","v":5},4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,{"$f":"L2656","v":5},4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,{"$f":"M2656","v":5},4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2656","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2656","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2656","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2656","v":0},0,0,0,0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2656","v":0},0,0,0,0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2656","v":0},0,0,0,0]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2656","v":0},0,0,0]
[null,"RL Capex 2037-38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2656","v":0},0,0]
[null,"RL Capex 2038-39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2656","v":0},{"$f":"IF(V2703=\"n/a\",\"n/a\",MAX(0,V2703-1))","v":0}]
[null,"RL Capex 2039-40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2656","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2656<>\"n/a\",C2656<>\"n/a\"),IF(SUM(C2659:C2681)=0,0,IF((SUMPRODUCT(C2659:C2681,C2683:C2705)/SUM(C2659:C2681))<0,1,(SUMPRODUCT(C2659:C2681,C2683:C2705)/SUM(C2659:C2681)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2656<>\"n/a\",D2656<>\"n/a\"),IF(SUM(D2659:D2681)=0,0,IF((SUMPRODUCT(D2659:D2681,D2683:D2705)/SUM(D2659:D2681))<0,1,(SUMPRODUCT(D2659:D2681,D2683:D2705)/SUM(D2659:D2681)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2656<>\"n/a\",E2656<>\"n/a\"),IF(SUM(E2659:E2681)=0,0,IF((SUMPRODUCT(E2659:E2681,E2683:E2705)/SUM(E2659:E2681))<0,1,(SUMPRODUCT(E2659:E2681,E2683:E2705)/SUM(E2659:E2681)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"PTRM input summary","index":14,"n_rows":57,"n_cols":18,"rows_kept":57,"cut":false,"hidden":false,"merged":[[54,4,54,5],[54,6,54,8],[55,4,55,5],[55,6,55,8],[51,4,51,5],[51,6,51,8],[52,4,52,5],[52,6,52,8],[53,4,53,5],[53,6,53,8],[48,4,48,5],[48,6,48,8],[49,4,49,5],[49,6,49,8],[50,4,50,5],[50,6,50,8],[45,4,45,5],[45,6,45,8],[46,4,46,5],[46,6,46,8],[47,4,47,5],[47,6,47,8],[42,4,42,5],[42,6,42,8],[43,4,43,5],[43,6,43,8],[44,4,44,5],[44,6,44,8],[39,4,39,5],[39,6,39,8],[40,4,40,5],[40,6,40,8],[41,4,41,5],[41,6,41,8],[36,4,36,5],[36,6,36,8],[37,4,37,5],[37,6,37,8],[38,4,38,5],[38,6,38,8],[34,6,34,8],[35,6,35,8],[34,4,34,5],[35,4,35,5],[26,6,26,8],[27,6,27,8],[28,6,28,8],[29,6,29,8],[32,6,32,8],[33,6,33,8],[30,4,30,5],[31,4,31,5],[32,4,32,5],[33,4,33,5],[30,6,30,8],[31,6,31,8],[26,4,26,5],[27,4,27,5],[28,4,28,5],[29,4,29,5],[4,4,4,7],[5,6,5,8],[6,4,6,5],[7,4,7,5],[18,6,18,8],[19,6,19,8],[14,6,14,8],[15,6,15,8],[16,6,16,8],[17,6,17,8],[8,4,8,5],[9,4,9,5],[10,4,10,5],[11,4,11,5],[24,6,24,8],[25,6,25,8],[20,6,20,8],[21,6,21,8],[22,6,22,8],[23,6,23,8],[18,4,18,5],[19,4,19,5],[12,4,12,5],[13,4,13,5],[14,4,14,5],[15,4,15,5],[16,4,16,5],[17,4,17,5],[24,4,24,5],[25,4,25,5],[20,4,20,5],[21,4,21,5],[22,4,22,5],[23,4,23,5]]}
[]
[null,null,null,null,{"$f":"'DMS input'!$C$16&\" - PTRM Input Summary\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"Ergon Energy - PTRM Input Summary - DNSP RFM - version 3"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('RAB remaining lives'!E8<>\"\",\n\"If remaining life values are required for the PTRM, additional inputs are required in the RAB remaining lives sheet\",\"\")","v":""},null,null,{"$f":"IF('TAB remaining lives'!D7<>\"\",\n\"If tax remaining life values are required for the PTRM, additional inputs are required in the TAB remaining lives sheet\",\"\")","v":""}]
[]
[null,null,null,null,{"$f":"\"Opening Regulatory Asset Base for \"&Q7&\" ($m Nominal)\"","v":"Opening Regulatory Asset Base for 2025-26 ($m Nominal)"}]
[null,null,null,null,null,null,"Asset Class Name",null,null,"Opening Asset Value","Assets Under Construction","Average Remaining Life (Year)","Standard Life (Year)","Opening Tax Asset Value","Average Tax Remaining Life (Year)","Tax Standard Life (Year)","Base Regulatory Year","Length of Regulatory Control Period (Year)"]
[3,7,null,null,{"$f":"'RFM input'!E7","v":"Asset Class 1"},null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A7,FALSE)","v":1587.5757227363038},null,{"$f":"IF(OR($J7<0,AND($J7>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E7,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E7,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E7,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":11.742185618058887},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B7,FALSE)","v":610.80441507321416},{"$f":"IF(OR($N7<0,AND($N7>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E7,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E7,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E7,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":19.498229204661257},null,{"$f":"HLOOKUP(IF('RFM input'!V7=\"\",5,'RFM input'!V7),'TAB roll forward'!I2:R4,3,FALSE)","v":"2025-26"}]
[{"$f":"A7+1","v":4},{"$f":"B7+1","v":8},null,null,{"$f":"'RFM input'!E8","v":"Asset Class 2"},null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A8,FALSE)","v":61.34298986716724},null,{"$f":"IF(OR($J8<0,AND($J8>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E8,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E8,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E8,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":2.0980560076060017},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B8,FALSE)","v":50.680751787164326},{"$f":"IF(OR($N8<0,AND($N8>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E8,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E8,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E8,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":3.0483198316666105}]
[{"$f":"A8+1","v":5},9,null,null,{"$f":"'RFM input'!E9","v":"Asset Class 3"},null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A9,FALSE)","v":6065.8656504877445},null,{"$f":"IF(OR($J9<0,AND($J9>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E9,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E9,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E9,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":13.212310723385745},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B9,FALSE)","v":3537.0905856309537},{"$f":"IF(OR($N9<0,AND($N9>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E9,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E9,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E9,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":16.956803846235889}]
[6,10,null,null,{"$f":"'RFM input'!E10","v":"Asset Class 4"},null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A10,FALSE)","v":1119.0496631464157},null,{"$f":"IF(OR($J10<0,AND($J10>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E10,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E10,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E10,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":4.5636418549565541},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B10,FALSE)","v":617.4794939007129},{"$f":"IF(OR($N10<0,AND($N10>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E10,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E10,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E10,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":7.3285972299819475}]
[7,11,null,null,{"$f":"'RFM input'!E11","v":"Asset Class 5"},null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A11,FALSE)","v":17.913428614909265},null,{"$f":"IF(OR($J11<0,AND($J11>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E11,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E11,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E11,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0.46495366573719049},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B11,FALSE)","v":31.195182309041702},{"$f":"IF(OR($N11<0,AND($N11>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E11,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E11,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E11,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0.5957838788662605}]
[8,12,null,null,{"$f":"'RFM input'!E12","v":"Asset Class 6"},null,{"$f":"Asset6","v":"Substation Bays"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A12,FALSE)","v":1728.5305366950256},null,{"$f":"IF(OR($J12<0,AND($J12>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E12,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E12,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E12,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":9.3655901766887588},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B12,FALSE)","v":1001.3219972937543},{"$f":"IF(OR($N12<0,AND($N12>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E12,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E12,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E12,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":12.061640794678755}]
[9,13,null,null,{"$f":"'RFM input'!E13","v":"Asset Class 7"},null,{"$f":"Asset7","v":"Substation Establishment"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A13,FALSE)","v":365.25888855967474},null,{"$f":"IF(OR($J13<0,AND($J13>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E13,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E13,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E13,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":4.9417270048649158},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B13,FALSE)","v":178.81402239789227},{"$f":"IF(OR($N13<0,AND($N13>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E13,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E13,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E13,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":5.6227601213553253}]
[10,14,null,null,{"$f":"'RFM input'!E14","v":"Asset Class 8"},null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A14,FALSE)","v":631.90522576322769},null,{"$f":"IF(OR($J14<0,AND($J14>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E14,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E14,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E14,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":7.9877219299513493},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B14,FALSE)","v":412.29460926678735},{"$f":"IF(OR($N14<0,AND($N14>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E14,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E14,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E14,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":9.8165358204336997}]
[11,15,null,null,{"$f":"'RFM input'!E15","v":"Asset Class 9"},null,{"$f":"Asset9","v":"Zone Transformers"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A15,FALSE)","v":333.24203003398048},null,{"$f":"IF(OR($J15<0,AND($J15>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E15,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E15,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E15,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":2.5854394617738392},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B15,FALSE)","v":188.85885894028266},{"$f":"IF(OR($N15<0,AND($N15>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E15,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E15,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E15,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":3.1407083802422946}]
[12,16,null,null,{"$f":"'RFM input'!E16","v":"Asset Class 10"},null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A16,FALSE)","v":1571.1034523839546},null,{"$f":"IF(OR($J16<0,AND($J16>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E16,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E16,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E16,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":10.536593131482613},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B16,FALSE)","v":1170.195553718039},{"$f":"IF(OR($N16<0,AND($N16>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E16,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E16,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E16,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":13.155054082254473}]
[13,17,null,null,{"$f":"'RFM input'!E17","v":"Asset Class 11"},null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A17,FALSE)","v":444.02386519932725},null,{"$f":"IF(OR($J17<0,AND($J17>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E17,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E17,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E17,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":20.38557054728151},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B17,FALSE)","v":386.01660463214949},{"$f":"IF(OR($N17<0,AND($N17>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E17,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E17,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E17,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":19.730871819985182}]
[14,18,null,null,{"$f":"'RFM input'!E18","v":"Asset Class 12"},null,{"$f":"Asset12","v":"Communications – Pilot Wires"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A18,FALSE)","v":205.92575562576221},null,{"$f":"IF(OR($J18<0,AND($J18>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E18,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E18,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E18,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":11.297104672340449},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B18,FALSE)","v":48.291733640147591},{"$f":"IF(OR($N18<0,AND($N18>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E18,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E18,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E18,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":5.2614491842590718}]
[15,19,null,null,{"$f":"'RFM input'!E19","v":"Asset Class 13"},null,{"$f":"Asset13","v":"Generation Assets"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A19,FALSE)","v":14.239712732535708},null,{"$f":"IF(OR($J19<0,AND($J19>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E19,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E19,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E19,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":5},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B19,FALSE)","v":6.457685671407198},{"$f":"IF(OR($N19<0,AND($N19>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E19,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E19,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E19,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":5}]
[16,20,null,null,{"$f":"'RFM input'!E20","v":"Asset Class 14"},null,{"$f":"Asset14","v":"Other Equipment"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A20,FALSE)","v":1.303886584666659},null,{"$f":"IF(OR($J20<0,AND($J20>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E20,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E20,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E20,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":5},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B20,FALSE)","v":13.026656357413536},{"$f":"IF(OR($N20<0,AND($N20>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E20,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E20,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E20,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":5}]
[17,21,null,null,{"$f":"'RFM input'!E21","v":"Asset Class 15"},null,{"$f":"Asset15","v":"Control Centre - SCADA"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A21,FALSE)","v":35.393239226852721},null,{"$f":"IF(OR($J21<0,AND($J21>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E21,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E21,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E21,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":2.6194420617861924},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B21,FALSE)","v":17.333108133174278},{"$f":"IF(OR($N21<0,AND($N21>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E21,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E21,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E21,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":3.843430851357637}]
[18,22,null,null,{"$f":"'RFM input'!E22","v":"Asset Class 16"},null,{"$f":"Asset16","v":"Land & Easements (System) - combined"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A22,FALSE)","v":118.90875139026387},null,{"$f":"IF(OR($J22<0,AND($J22>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E22,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E22,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E22,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B22,FALSE)","v":48.455623208724674},{"$f":"IF(OR($N22<0,AND($N22>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E22,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E22,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E22,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"}]
[19,23,null,null,{"$f":"'RFM input'!E23","v":"Asset Class 17"},null,{"$f":"Asset17","v":"IT Systems"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A23,FALSE)","v":9.5911499476001687},null,{"$f":"IF(OR($J23<0,AND($J23>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E23,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E23,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E23,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":1.0464439828156749},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B23,FALSE)","v":5.3068455672696881},{"$f":"IF(OR($N23<0,AND($N23>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E23,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E23,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E23,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":1.3647570052021942}]
[20,24,null,null,{"$f":"'RFM input'!E24","v":"Asset Class 18"},null,{"$f":"Asset18","v":"Office Equipment & Furniture"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A24,FALSE)","v":-12.933684499197541},null,{"$f":"IF(OR($J24<0,AND($J24>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E24,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E24,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E24,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":5},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B24,FALSE)","v":-8.8817841970012523E-16},{"$f":"IF(OR($N24<0,AND($N24>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E24,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E24,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E24,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":5}]
[{"$f":"A24+1","v":21},25,null,null,{"$f":"'RFM input'!E25","v":"Asset Class 19"},null,{"$f":"Asset19","v":"Motor Vehicles"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A25,FALSE)","v":169.00031225693857},null,{"$f":"IF(OR($J25<0,AND($J25>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E25,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E25,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E25,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":4.9859395030211546},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B25,FALSE)","v":186.87109813716643},{"$f":"IF(OR($N25<0,AND($N25>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E25,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E25,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E25,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":6.0045138977335979}]
[22,26,null,null,{"$f":"'RFM input'!E26","v":"Asset Class 20"},null,{"$f":"Asset20","v":"Plant & Equipment"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A26,FALSE)","v":43.233273196224218},null,{"$f":"IF(OR($J26<0,AND($J26>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E26,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E26,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E26,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":1.9039766161555127},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B26,FALSE)","v":13.621876422626723},{"$f":"IF(OR($N26<0,AND($N26>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E26,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E26,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E26,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":1.6858739789863229}]
[23,27,null,null,{"$f":"'RFM input'!E27","v":"Asset Class 21"},null,{"$f":"Asset21","v":"Buildings"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A27,FALSE)","v":355.64387363707573},null,{"$f":"IF(OR($J27<0,AND($J27>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E27,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E27,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E27,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":1},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B27,FALSE)","v":349.32964639289435},{"$f":"IF(OR($N27<0,AND($N27>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E27,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E27,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E27,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":1}]
[24,28,null,null,{"$f":"'RFM input'!E28","v":"Asset Class 22"},null,{"$f":"Asset22","v":"Land & Easements - combined"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A28,FALSE)","v":35.133880474465755},null,{"$f":"IF(OR($J28<0,AND($J28>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E28,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E28,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E28,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B28,FALSE)","v":37.588935356227857},{"$f":"IF(OR($N28<0,AND($N28>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E28,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E28,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E28,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"}]
[25,29,null,null,{"$f":"'RFM input'!E29","v":"Asset Class 23"},null,{"$f":"Asset23","v":"Land Improvements"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A29,FALSE)","v":139.78248631893825},null,{"$f":"IF(OR($J29<0,AND($J29>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E29,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E29,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E29,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":1},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B29,FALSE)","v":86.578127058009613},{"$f":"IF(OR($N29<0,AND($N29>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E29,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E29,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E29,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":1}]
[26,30,null,null,{"$f":"'RFM input'!E30","v":"Asset Class 24"},null,{"$f":"Asset24","v":"Metering"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A30,FALSE)","v":66.494726278063538},null,{"$f":"IF(OR($J30<0,AND($J30>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E30,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E30,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E30,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":1.5063343090269821},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B30,FALSE)","v":46.505830044813322},{"$f":"IF(OR($N30<0,AND($N30>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E30,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E30,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E30,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":1.8107992392087289}]
[27,31,null,null,{"$f":"'RFM input'!E31","v":"Asset Class 25"},null,{"$f":"Asset25","v":"Communications"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A31,FALSE)","v":167.24781501937153},null,{"$f":"IF(OR($J31<0,AND($J31>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E31,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E31,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E31,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0.52110145223475934},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B31,FALSE)","v":0.94762450151963062},{"$f":"IF(OR($N31<0,AND($N31>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E31,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E31,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E31,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0.22978834992560418}]
[28,32,null,null,{"$f":"'RFM input'!E32","v":"Asset Class 26"},null,{"$f":"Asset26","v":"ICT Legacy Assets"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A32,FALSE)","v":79.461115408769217},null,{"$f":"IF(OR($J32<0,AND($J32>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E32,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E32,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E32,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B32,FALSE)","v":2.1316282072803006E-14},{"$f":"IF(OR($N32<0,AND($N32>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E32,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E32,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E32,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"}]
[29,33,null,null,{"$f":"'RFM input'!E33","v":"Asset Class 27"},null,{"$f":"Asset27","v":"Initial Leases (10 yr life)"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A33,FALSE)","v":53.6651388632622},null,{"$f":"IF(OR($J33<0,AND($J33>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E33,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E33,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E33,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":4.3331662541036575},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B33,FALSE)","v":53.6651388632622},{"$f":"IF(OR($N33<0,AND($N33>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E33,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E33,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E33,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":4.3331662541036575}]
[30,34,null,null,{"$f":"'RFM input'!E34","v":"Asset Class 28"},null,{"$f":"Asset28","v":"Lease Extensions (5yr Life)"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A34,FALSE)","v":0},null,{"$f":"IF(OR($J34<0,AND($J34>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E34,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E34,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E34,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B34,FALSE)","v":0},{"$f":"IF(OR($N34<0,AND($N34>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E34,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E34,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E34,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[31,35,null,null,{"$f":"'RFM input'!E35","v":"Asset Class 29"},null,{"$f":"Asset29","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A35,FALSE)","v":0},null,{"$f":"IF(OR($J35<0,AND($J35>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E35,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E35,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E35,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B35,FALSE)","v":0},{"$f":"IF(OR($N35<0,AND($N35>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E35,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E35,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E35,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[32,36,null,null,{"$f":"'RFM input'!E36","v":"Asset Class 30"},null,{"$f":"Asset30","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A36,FALSE)","v":0},null,{"$f":"IF(OR($J36<0,AND($J36>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E36,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E36,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E36,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B36,FALSE)","v":0},{"$f":"IF(OR($N36<0,AND($N36>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E36,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E36,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E36,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[33,37,null,null,{"$f":"'RFM input'!E37","v":"Asset Class 31"},null,{"$f":"Asset31","v":0},{"$f":"Asset31","v":0},{"$f":"Asset31","v":0},{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A37,FALSE)","v":0},null,{"$f":"IF(OR($J37<0,AND($J37>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E37,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E37,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E37,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B37,FALSE)","v":0},{"$f":"IF(OR($N37<0,AND($N37>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E37,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E37,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E37,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[34,38,null,null,{"$f":"'RFM input'!E38","v":"Asset Class 32"},null,{"$f":"Asset32","v":0},{"$f":"Asset32","v":0},{"$f":"Asset32","v":0},{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A38,FALSE)","v":0},null,{"$f":"IF(OR($J38<0,AND($J38>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E38,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E38,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E38,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B38,FALSE)","v":0},{"$f":"IF(OR($N38<0,AND($N38>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E38,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E38,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E38,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[35,39,null,null,{"$f":"'RFM input'!E39","v":"Asset Class 33"},null,{"$f":"Asset33","v":0},{"$f":"Asset33","v":0},{"$f":"Asset33","v":0},{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A39,FALSE)","v":0},null,{"$f":"IF(OR($J39<0,AND($J39>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E39,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E39,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E39,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B39,FALSE)","v":0},{"$f":"IF(OR($N39<0,AND($N39>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E39,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E39,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E39,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[36,40,null,null,{"$f":"'RFM input'!E40","v":"Asset Class 34"},null,{"$f":"Asset34","v":0},{"$f":"Asset34","v":0},{"$f":"Asset34","v":0},{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A40,FALSE)","v":0},null,{"$f":"IF(OR($J40<0,AND($J40>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E40,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E40,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E40,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B40,FALSE)","v":0},{"$f":"IF(OR($N40<0,AND($N40>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E40,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E40,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E40,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[{"$f":"A40+1","v":37},41,null,null,{"$f":"'RFM input'!E41","v":"Asset Class 35"},null,{"$f":"Asset35","v":0},{"$f":"Asset35","v":0},{"$f":"Asset35","v":0},{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A41,FALSE)","v":0},null,{"$f":"IF(OR($J41<0,AND($J41>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E41,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E41,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E41,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B41,FALSE)","v":0},{"$f":"IF(OR($N41<0,AND($N41>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E41,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E41,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E41,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[38,42,null,null,{"$f":"'RFM input'!E42","v":"Asset Class 36"},null,{"$f":"Asset36","v":0},{"$f":"Asset36","v":0},{"$f":"Asset36","v":0},{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A42,FALSE)","v":0},null,{"$f":"IF(OR($J42<0,AND($J42>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E42,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E42,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E42,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B42,FALSE)","v":0},{"$f":"IF(OR($N42<0,AND($N42>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E42,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E42,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E42,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[39,43,null,null,{"$f":"'RFM input'!E43","v":"Asset Class 37"},null,{"$f":"Asset37","v":0},{"$f":"Asset37","v":0},{"$f":"Asset37","v":0},{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A43,FALSE)","v":0},null,{"$f":"IF(OR($J43<0,AND($J43>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E43,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E43,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E43,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B43,FALSE)","v":0},{"$f":"IF(OR($N43<0,AND($N43>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E43,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E43,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E43,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[40,44,null,null,{"$f":"'RFM input'!E44","v":"Asset Class 38"},null,{"$f":"Asset38","v":0},{"$f":"Asset38","v":0},{"$f":"Asset38","v":0},{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A44,FALSE)","v":0},null,{"$f":"IF(OR($J44<0,AND($J44>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E44,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E44,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E44,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B44,FALSE)","v":0},{"$f":"IF(OR($N44<0,AND($N44>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E44,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E44,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E44,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[41,45,null,null,{"$f":"'RFM input'!E45","v":"Asset Class 39"},null,{"$f":"Asset39","v":0},{"$f":"Asset39","v":0},{"$f":"Asset39","v":0},{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A45,FALSE)","v":0},null,{"$f":"IF(OR($J45<0,AND($J45>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E45,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E45,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E45,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B45,FALSE)","v":0},{"$f":"IF(OR($N45<0,AND($N45>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E45,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E45,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E45,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[42,46,null,null,{"$f":"'RFM input'!E46","v":"Asset Class 40"},null,{"$f":"Asset40","v":0},{"$f":"Asset40","v":0},{"$f":"Asset40","v":0},{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A46,FALSE)","v":0},null,{"$f":"IF(OR($J46<0,AND($J46>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E46,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E46,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E46,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B46,FALSE)","v":0},{"$f":"IF(OR($N46<0,AND($N46>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E46,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E46,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E46,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[43,47,null,null,{"$f":"'RFM input'!E47","v":"Asset Class 41"},null,{"$f":"Asset41","v":0},{"$f":"Asset41","v":0},{"$f":"Asset41","v":0},{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A47,FALSE)","v":0},null,{"$f":"IF(OR($J47<0,AND($J47>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E47,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E47,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E47,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B47,FALSE)","v":0},{"$f":"IF(OR($N47<0,AND($N47>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E47,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E47,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E47,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[44,48,null,null,{"$f":"'RFM input'!E48","v":"Asset Class 42"},null,{"$f":"Asset42","v":0},{"$f":"Asset42","v":0},{"$f":"Asset42","v":0},{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A48,FALSE)","v":0},null,{"$f":"IF(OR($J48<0,AND($J48>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E48,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E48,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E48,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B48,FALSE)","v":0},{"$f":"IF(OR($N48<0,AND($N48>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E48,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E48,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E48,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[45,49,null,null,{"$f":"'RFM input'!E49","v":"Asset Class 43"},null,{"$f":"Asset43","v":0},{"$f":"Asset43","v":0},{"$f":"Asset43","v":0},{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A49,FALSE)","v":0},null,{"$f":"IF(OR($J49<0,AND($J49>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E49,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E49,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E49,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B49,FALSE)","v":0},{"$f":"IF(OR($N49<0,AND($N49>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E49,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E49,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E49,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[46,50,null,null,{"$f":"'RFM input'!E50","v":"Asset Class 44"},null,{"$f":"Asset44","v":0},{"$f":"Asset44","v":0},{"$f":"Asset44","v":0},{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A50,FALSE)","v":0},null,{"$f":"IF(OR($J50<0,AND($J50>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E50,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E50,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E50,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B50,FALSE)","v":0},{"$f":"IF(OR($N50<0,AND($N50>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E50,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E50,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E50,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[47,51,null,null,{"$f":"'RFM input'!E51","v":"Asset Class 45"},null,{"$f":"Asset45","v":0},{"$f":"Asset45","v":0},{"$f":"Asset45","v":0},{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A51,FALSE)","v":0},null,{"$f":"IF(OR($J51<0,AND($J51>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E51,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E51,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E51,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B51,FALSE)","v":0},{"$f":"IF(OR($N51<0,AND($N51>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E51,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E51,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E51,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[48,52,null,null,{"$f":"'RFM input'!E52","v":"Asset Class 46"},null,{"$f":"Asset46","v":0},{"$f":"Asset46","v":0},{"$f":"Asset46","v":0},{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A52,FALSE)","v":0},null,{"$f":"IF(OR($J52<0,AND($J52>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E52,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E52,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E52,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B52,FALSE)","v":0},{"$f":"IF(OR($N52<0,AND($N52>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E52,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E52,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E52,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[49,53,null,null,{"$f":"'RFM input'!E53","v":"Asset Class 47"},null,{"$f":"Asset47","v":0},{"$f":"Asset47","v":0},{"$f":"Asset47","v":0},{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A53,FALSE)","v":0},null,{"$f":"IF(OR($J53<0,AND($J53>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E53,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E53,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E53,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B53,FALSE)","v":0},{"$f":"IF(OR($N53<0,AND($N53>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E53,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E53,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E53,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[50,54,null,null,{"$f":"'RFM input'!E54","v":"Asset Class 48"},null,{"$f":"Asset48","v":"Buildings - capital works"},{"$f":"Asset48","v":"Buildings - capital works"},{"$f":"Asset48","v":"Buildings - capital works"},{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A54,FALSE)","v":198.96584992218848},null,{"$f":"IF(OR($J54<0,AND($J54>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E54,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E54,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E54,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":38.513111917748056},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B54,FALSE)","v":178.07012749047729},{"$f":"IF(OR($N54<0,AND($N54>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E54,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E54,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E54,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":38.597817789314973}]
[51,55,null,null,{"$f":"'RFM input'!E55","v":"Asset Class 49"},null,{"$f":"Asset49","v":"In-house software"},{"$f":"Asset49","v":"In-house software"},{"$f":"Asset49","v":"In-house software"},{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A55,FALSE)","v":151.22374191775623},null,{"$f":"IF(OR($J55<0,AND($J55>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E55,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E55,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E55,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":3.9654093684519403},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B55,FALSE)","v":120.50926005427091},{"$f":"IF(OR($N55<0,AND($N55>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E55,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E55,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E55,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":3.274179593975413}]
[52,56,null,null,{"$f":"'RFM input'!E56","v":"Asset Class 50"},null,{"$f":"Asset50","v":"Equity raising costs"},{"$f":"Asset50","v":"Equity raising costs"},{"$f":"Asset50","v":"Equity raising costs"},{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'Total RAB roll forward'!$I$632:$Q$683,A56,FALSE)","v":8.1945608198644528},null,{"$f":"IF(OR($J56<0,AND($J56>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E56,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$K$7:$K$56,MATCH($E56,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E56,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"},null,{"$f":"HLOOKUP(IF('RFM input'!$V$7=\"\",5,'RFM input'!$V$7),'TAB roll forward'!$J$2:$R$57,B56,FALSE)","v":0},{"$f":"IF(OR($N56<0,AND($N56>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E56,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$T$7:$T$56,MATCH($E56,$E$7:$E$56,0),1),'RFM input'!$V$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E56,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[null,null,null,null,"Total",null,null,null,null,{"$f":"SUM(J7:J56)","v":15766.287038609131},{"$f":"SUM(K7:K56)","v":0},null,null,{"$f":"SUM(N7:N56)","v":9397.3113918493927}]

{"sheet":"Inputs working","index":15,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Inputs Working\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"Ergon Energy - Inputs Working - DNSP RFM - version 3"}]